Infosys Ltd
F:IOY
Income Statement
Earnings Waterfall
Infosys Ltd
Income Statement
Infosys Ltd
| Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
820
|
1 240
|
1 700
|
0
|
0
|
0
|
1 760
|
0
|
480
|
0
|
1 750
|
0
|
0
|
0
|
2 450
|
0
|
0
|
0
|
3 260
|
0
|
0
|
0
|
3 410
|
0
|
0
|
0
|
|
| Revenue |
36 400
N/A
|
39 700
+9%
|
42 412
+7%
|
45 332
+7%
|
48 530
+7%
|
52 756
+9%
|
58 731
+11%
|
64 917
+11%
|
71 297
+10%
|
76 842
+8%
|
82 289
+7%
|
88 853
+8%
|
95 210
+7%
|
104 650
+10%
|
116 220
+11%
|
127 450
+10%
|
138 930
+9%
|
146 510
+5%
|
153 060
+4%
|
159 220
+4%
|
166 920
+5%
|
177 730
+6%
|
190 850
+7%
|
206 000
+8%
|
216 930
+5%
|
223 110
+3%
|
224 780
+1%
|
224 330
0%
|
227 420
+1%
|
234 680
+3%
|
248 300
+6%
|
261 950
+5%
|
275 010
+5%
|
287 880
+5%
|
299 400
+4%
|
321 320
+7%
|
337 340
+5%
|
358 650
+6%
|
376 240
+5%
|
387 500
+3%
|
403 520
+4%
|
420 030
+4%
|
451 100
+7%
|
477 120
+6%
|
501 330
+5%
|
516 360
+3%
|
520 130
+1%
|
527 830
+1%
|
533 190
+1%
|
549 030
+3%
|
571 960
+4%
|
593 020
+4%
|
624 410
+5%
|
648 690
+4%
|
665 440
+3%
|
679 150
+2%
|
684 840
+1%
|
687 810
+0%
|
690 380
+0%
|
695 590
+1%
|
705 220
+1%
|
725 720
+3%
|
756 140
+4%
|
792 200
+5%
|
826 750
+4%
|
853 510
+3%
|
873 710
+2%
|
890 630
+2%
|
907 910
+2%
|
926 530
+2%
|
945 940
+2%
|
974 290
+3%
|
1 004 720
+3%
|
1 047 040
+4%
|
1 097 360
+5%
|
1 156 760
+5%
|
1 216 410
+5%
|
1 282 150
+5%
|
1 351 510
+5%
|
1 416 020
+5%
|
1 467 670
+4%
|
1 502 300
+2%
|
1 526 860
+2%
|
1 531 890
+0%
|
1 536 700
+0%
|
1 550 520
+1%
|
1 570 440
+1%
|
1 599 870
+2%
|
1 629 900
+2%
|
1 659 550
+2%
|
1 694 590
+2%
|
1 731 740
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18 230)
|
(20 250)
|
(21 946)
|
(23 653)
|
(25 387)
|
(27 643)
|
(30 957)
|
(34 305)
|
(37 647)
|
(40 635)
|
(43 488)
|
(46 843)
|
(50 660)
|
(56 270)
|
(62 480)
|
(68 590)
|
(74 580)
|
(79 610)
|
(83 590)
|
(87 460)
|
(92 070)
|
(97 920)
|
(104 520)
|
(112 020)
|
(117 650)
|
(121 500)
|
(124 620)
|
(126 500)
|
(130 200)
|
(135 290)
|
(142 970)
|
(150 970)
|
(159 160)
|
(168 450)
|
(176 180)
|
(188 430)
|
(198 080)
|
(210 410)
|
(223 990)
|
(236 770)
|
(252 800)
|
(267 510)
|
(289 870)
|
(306 920)
|
(319 520)
|
(326 610)
|
(324 640)
|
(325 920)
|
(326 310)
|
(337 040)
|
(352 230)
|
(367 890)
|
(389 490)
|
(405 670)
|
(418 690)
|
(427 440)
|
(432 530)
|
(434 720)
|
(437 370)
|
(443 470)
|
(451 300)
|
(465 190)
|
(485 730)
|
(511 390)
|
(538 670)
|
(563 590)
|
(581 570)
|
(595 140)
|
(607 320)
|
(616 560)
|
(623 480)
|
(637 520)
|
(654 130)
|
(682 180)
|
(722 530)
|
(768 910)
|
(819 980)
|
(878 620)
|
(934 680)
|
(986 140)
|
(1 023 530)
|
(1 043 660)
|
(1 059 850)
|
(1 066 770)
|
(1 074 130)
|
(1 082 080)
|
(1 096 510)
|
(1 115 180)
|
(1 133 470)
|
(1 153 940)
|
(1 177 200)
|
(1 212 520)
|
|
| Gross Profit |
18 170
N/A
|
19 450
+7%
|
20 466
+5%
|
21 679
+6%
|
23 143
+7%
|
25 114
+9%
|
27 776
+11%
|
30 614
+10%
|
33 650
+10%
|
36 208
+8%
|
38 801
+7%
|
42 010
+8%
|
44 550
+6%
|
48 380
+9%
|
53 740
+11%
|
58 860
+10%
|
64 350
+9%
|
66 900
+4%
|
69 470
+4%
|
71 760
+3%
|
74 850
+4%
|
79 810
+7%
|
86 330
+8%
|
93 980
+9%
|
99 280
+6%
|
101 610
+2%
|
100 160
-1%
|
97 830
-2%
|
97 220
-1%
|
99 390
+2%
|
105 330
+6%
|
110 980
+5%
|
115 850
+4%
|
119 430
+3%
|
123 220
+3%
|
132 890
+8%
|
139 260
+5%
|
148 240
+6%
|
152 250
+3%
|
150 730
-1%
|
150 720
0%
|
152 520
+1%
|
161 230
+6%
|
170 200
+6%
|
181 810
+7%
|
189 750
+4%
|
195 490
+3%
|
201 910
+3%
|
206 880
+2%
|
211 990
+2%
|
219 730
+4%
|
225 130
+2%
|
234 920
+4%
|
243 020
+3%
|
246 750
+2%
|
251 710
+2%
|
252 310
+0%
|
253 090
+0%
|
253 010
0%
|
252 120
0%
|
253 920
+1%
|
260 530
+3%
|
270 410
+4%
|
280 810
+4%
|
288 080
+3%
|
289 920
+1%
|
292 140
+1%
|
295 490
+1%
|
300 590
+2%
|
309 970
+3%
|
322 460
+4%
|
336 770
+4%
|
350 590
+4%
|
364 860
+4%
|
374 830
+3%
|
387 850
+3%
|
396 430
+2%
|
403 530
+2%
|
416 830
+3%
|
429 880
+3%
|
444 140
+3%
|
458 640
+3%
|
467 010
+2%
|
465 120
0%
|
462 570
-1%
|
468 440
+1%
|
473 930
+1%
|
484 690
+2%
|
496 430
+2%
|
505 610
+2%
|
517 390
+2%
|
519 220
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 377)
|
(7 940)
|
(8 524)
|
(9 070)
|
(9 568)
|
(10 225)
|
(11 062)
|
(11 952)
|
(13 169)
|
(14 254)
|
(15 472)
|
(16 682)
|
(18 010)
|
(19 840)
|
(21 710)
|
(23 720)
|
(25 580)
|
(26 560)
|
(27 600)
|
(28 050)
|
(28 450)
|
(29 710)
|
(31 460)
|
(33 060)
|
(34 940)
|
(33 930)
|
(31 720)
|
(29 990)
|
(28 120)
|
(29 180)
|
(31 070)
|
(33 090)
|
(34 830)
|
(36 440)
|
(38 400)
|
(40 550)
|
(41 470)
|
(43 040)
|
(43 890)
|
(44 590)
|
(46 430)
|
(48 140)
|
(53 990)
|
(56 640)
|
(59 510)
|
(61 800)
|
(60 940)
|
(62 930)
|
(66 040)
|
(68 750)
|
(71 350)
|
(74 430)
|
(77 230)
|
(79 790)
|
(80 730)
|
(81 810)
|
(81 900)
|
(82 220)
|
(82 620)
|
(81 970)
|
(81 730)
|
(83 350)
|
(86 410)
|
(91 150)
|
(96 800)
|
(99 490)
|
(101 930)
|
(103 680)
|
(105 130)
|
(105 370)
|
(104 430)
|
(103 370)
|
(102 470)
|
(104 900)
|
(107 620)
|
(111 370)
|
(114 580)
|
(118 560)
|
(122 820)
|
(127 770)
|
(132 260)
|
(136 510)
|
(140 190)
|
(142 040)
|
(143 890)
|
(146 730)
|
(148 630)
|
(149 960)
|
(151 710)
|
(155 360)
|
(161 100)
|
(168 010)
|
|
| Selling, General & Administrative |
(5 474)
|
(5 989)
|
(6 403)
|
(6 812)
|
(7 201)
|
(7 784)
|
(8 649)
|
(9 439)
|
(10 300)
|
(11 111)
|
(11 975)
|
(12 753)
|
(13 640)
|
(15 210)
|
(16 820)
|
(18 590)
|
(20 440)
|
(21 040)
|
(21 860)
|
(22 190)
|
(22 470)
|
(23 480)
|
(24 900)
|
(26 160)
|
(27 330)
|
(28 010)
|
(27 570)
|
(27 710)
|
(28 120)
|
(29 180)
|
(31 070)
|
(33 090)
|
(34 830)
|
(36 440)
|
(38 400)
|
(40 550)
|
(41 470)
|
(43 040)
|
(43 890)
|
(44 590)
|
(46 430)
|
(48 140)
|
(53 990)
|
(56 640)
|
(59 510)
|
(61 800)
|
(60 940)
|
(62 930)
|
(66 040)
|
(68 750)
|
(71 350)
|
(74 430)
|
(77 230)
|
(79 790)
|
(80 730)
|
(81 810)
|
(81 900)
|
(82 220)
|
(82 620)
|
(81 970)
|
(81 730)
|
(83 350)
|
(86 410)
|
(91 150)
|
(96 800)
|
(99 490)
|
(101 930)
|
(103 680)
|
(105 130)
|
(105 370)
|
(104 430)
|
(103 370)
|
(102 470)
|
(104 900)
|
(107 620)
|
(111 370)
|
(114 580)
|
(118 560)
|
(122 820)
|
(127 770)
|
(132 260)
|
(136 510)
|
(140 190)
|
(142 040)
|
(143 890)
|
(146 730)
|
(148 630)
|
(149 960)
|
(151 710)
|
(155 360)
|
(161 100)
|
(168 010)
|
|
| Depreciation & Amortization |
(1 903)
|
(1 950)
|
(2 120)
|
(2 257)
|
(2 367)
|
(2 441)
|
(2 413)
|
(2 514)
|
(2 869)
|
(3 144)
|
(3 498)
|
(3 929)
|
(4 370)
|
(4 630)
|
(4 890)
|
(5 130)
|
(5 140)
|
(5 520)
|
(5 740)
|
(5 860)
|
(5 980)
|
(6 230)
|
(6 560)
|
(6 900)
|
(7 610)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 920)
|
(4 150)
|
(2 280)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
10 793
N/A
|
11 510
+7%
|
11 942
+4%
|
12 609
+6%
|
13 575
+8%
|
14 887
+10%
|
16 711
+12%
|
18 659
+12%
|
20 481
+10%
|
21 954
+7%
|
23 330
+6%
|
25 329
+9%
|
26 540
+5%
|
28 540
+8%
|
32 030
+12%
|
35 140
+10%
|
38 770
+10%
|
40 340
+4%
|
41 870
+4%
|
43 710
+4%
|
46 400
+6%
|
50 100
+8%
|
54 870
+10%
|
60 920
+11%
|
64 340
+6%
|
67 680
+5%
|
68 440
+1%
|
67 840
-1%
|
69 100
+2%
|
70 210
+2%
|
74 260
+6%
|
77 890
+5%
|
81 020
+4%
|
82 990
+2%
|
84 820
+2%
|
92 340
+9%
|
97 790
+6%
|
105 200
+8%
|
108 360
+3%
|
106 140
-2%
|
104 290
-2%
|
104 380
+0%
|
107 240
+3%
|
113 560
+6%
|
122 300
+8%
|
127 950
+5%
|
134 550
+5%
|
138 980
+3%
|
140 840
+1%
|
143 240
+2%
|
148 380
+4%
|
150 700
+2%
|
157 690
+5%
|
163 230
+4%
|
166 020
+2%
|
169 900
+2%
|
170 410
+0%
|
170 870
+0%
|
170 390
0%
|
170 150
0%
|
172 190
+1%
|
177 180
+3%
|
184 000
+4%
|
189 660
+3%
|
191 280
+1%
|
190 430
0%
|
190 210
0%
|
191 810
+1%
|
195 460
+2%
|
204 600
+5%
|
218 030
+7%
|
233 400
+7%
|
248 120
+6%
|
259 960
+5%
|
267 210
+3%
|
276 480
+3%
|
281 850
+2%
|
284 970
+1%
|
294 010
+3%
|
302 110
+3%
|
311 880
+3%
|
322 130
+3%
|
326 820
+1%
|
323 080
-1%
|
318 680
-1%
|
321 710
+1%
|
325 300
+1%
|
334 730
+3%
|
344 720
+3%
|
350 250
+2%
|
356 290
+2%
|
351 210
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
280
|
700
|
640
|
0
|
1 640
|
1 870
|
2 180
|
3 530
|
4 570
|
5 460
|
6 770
|
6 930
|
5 600
|
4 710
|
3 260
|
4 370
|
5 880
|
7 580
|
9 660
|
9 690
|
9 390
|
9 680
|
10 380
|
11 980
|
13 980
|
15 180
|
16 460
|
18 860
|
19 210
|
21 890
|
22 610
|
22 800
|
23 780
|
22 240
|
24 540
|
26 100
|
28 620
|
32 260
|
33 280
|
33 660
|
32 250
|
30 850
|
30 040
|
28 650
|
21 830
|
14 580
|
7 180
|
29 010
|
5 990
|
6 020
|
6 020
|
27 760
|
12 290
|
19 380
|
25 280
|
25 400
|
25 270
|
23 720
|
22 970
|
21 790
|
19 700
|
18 710
|
18 310
|
17 860
|
18 980
|
18 870
|
17 970
|
18 970
|
19 440
|
19 750
|
21 980
|
20 960
|
20 170
|
19 880
|
19 140
|
20 690
|
23 000
|
23 980
|
25 330
|
27 060
|
28 870
|
32 020
|
32 930
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(380)
|
(840)
|
(1 340)
|
(1 890)
|
(2 070)
|
(2 210)
|
(2 340)
|
(2 520)
|
(2 560)
|
(2 600)
|
(2 220)
|
(1 490)
|
(1 040)
|
(670)
|
(800)
|
(1 400)
|
(1 210)
|
(1 360)
|
(1 270)
|
(1 890)
|
(5 320)
|
(5 660)
|
(10 720)
|
(9 690)
|
(6 810)
|
(6 410)
|
(1 160)
|
(1 720)
|
(1 920)
|
(2 190)
|
(2 310)
|
(1 900)
|
(1 360)
|
(1 170)
|
(1 490)
|
(1 700)
|
(1 710)
|
(1 740)
|
(2 260)
|
(2 830)
|
(3 300)
|
(3 980)
|
(3 050)
|
(1 210)
|
(270)
|
(110)
|
(30)
|
(480)
|
(860)
|
140
|
(350)
|
|
| Total Other Income |
765
|
776
|
1 258
|
1 402
|
1 137
|
887
|
906
|
931
|
1 240
|
1 083
|
798
|
341
|
1 380
|
770
|
770
|
1 040
|
170
|
350
|
340
|
80
|
110
|
80
|
90
|
340
|
360
|
370
|
400
|
240
|
210
|
210
|
200
|
100
|
130
|
170
|
170
|
210
|
180
|
160
|
670
|
760
|
790
|
820
|
400
|
380
|
590
|
590
|
620
|
690
|
600
|
1 300
|
1 850
|
2 280
|
2 570
|
9 330
|
16 230
|
23 810
|
1 490
|
24 420
|
25 650
|
27 070
|
4 640
|
19 940
|
11 410
|
3 420
|
3 420
|
3 260
|
3 260
|
4 330
|
4 540
|
3 950
|
4 320
|
2 490
|
2 200
|
2 540
|
2 190
|
2 060
|
1 980
|
1 980
|
2 090
|
2 160
|
3 210
|
2 500
|
2 550
|
2 980
|
21 720
|
22 040
|
22 160
|
21 810
|
4 780
|
5 000
|
4 570
|
4 820
|
|
| Pre-Tax Income |
11 558
N/A
|
12 285
+6%
|
13 200
+7%
|
14 011
+6%
|
14 712
+5%
|
15 928
+8%
|
17 617
+11%
|
19 590
+11%
|
21 721
+11%
|
23 316
+7%
|
24 827
+6%
|
26 309
+6%
|
27 920
+6%
|
30 950
+11%
|
34 670
+12%
|
38 360
+11%
|
42 470
+11%
|
45 260
+7%
|
47 670
+5%
|
50 560
+6%
|
53 440
+6%
|
55 780
+4%
|
59 670
+7%
|
64 520
+8%
|
69 070
+7%
|
73 930
+7%
|
76 420
+3%
|
77 740
+2%
|
79 000
+2%
|
79 810
+1%
|
84 140
+5%
|
88 370
+5%
|
93 130
+5%
|
97 140
+4%
|
100 170
+3%
|
109 010
+9%
|
116 830
+7%
|
124 570
+7%
|
130 920
+5%
|
129 510
-1%
|
127 880
-1%
|
128 600
+1%
|
129 040
+0%
|
137 140
+6%
|
147 100
+7%
|
155 090
+5%
|
165 220
+7%
|
170 610
+3%
|
172 580
+1%
|
174 230
+1%
|
178 480
+2%
|
180 800
+1%
|
187 420
+4%
|
193 350
+3%
|
196 160
+1%
|
200 090
+2%
|
199 510
0%
|
200 070
+0%
|
200 700
+0%
|
201 970
+1%
|
202 700
+0%
|
204 090
+1%
|
209 130
+2%
|
207 640
-1%
|
210 410
+1%
|
212 150
+1%
|
210 780
-1%
|
217 950
+3%
|
220 070
+1%
|
226 330
+3%
|
238 870
+6%
|
251 890
+5%
|
266 280
+6%
|
280 120
+5%
|
287 100
+2%
|
295 020
+3%
|
301 100
+2%
|
304 680
+1%
|
314 110
+3%
|
323 990
+3%
|
333 220
+3%
|
341 500
+2%
|
345 270
+1%
|
342 150
-1%
|
359 880
+5%
|
366 480
+2%
|
371 330
+1%
|
381 840
+3%
|
376 080
-2%
|
383 260
+2%
|
393 020
+3%
|
388 610
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 010)
|
(2 105)
|
(2 255)
|
(2 330)
|
(2 275)
|
(2 396)
|
(2 622)
|
(2 906)
|
(3 256)
|
(3 425)
|
(3 289)
|
(3 185)
|
(3 130)
|
(3 390)
|
(3 930)
|
(4 400)
|
(3 860)
|
(3 940)
|
(4 650)
|
(5 010)
|
(6 850)
|
(6 960)
|
(7 530)
|
(8 280)
|
(9 190)
|
(11 820)
|
(13 280)
|
(15 420)
|
(16 810)
|
(17 990)
|
(20 300)
|
(22 320)
|
(24 900)
|
(26 570)
|
(27 910)
|
(30 830)
|
(33 670)
|
(35 740)
|
(37 460)
|
(36 080)
|
(33 670)
|
(33 540)
|
(33 600)
|
(36 640)
|
(40 620)
|
(43 490)
|
(46 730)
|
(48 370)
|
(49 290)
|
(49 500)
|
(50 730)
|
(50 900)
|
(52 510)
|
(54 390)
|
(55 120)
|
(56 620)
|
(55 980)
|
(56 070)
|
(55 500)
|
(42 560)
|
(42 410)
|
(42 520)
|
(43 720)
|
(57 420)
|
(56 310)
|
(56 150)
|
(55 510)
|
(54 120)
|
(53 680)
|
(55 230)
|
(59 560)
|
(65 090)
|
(72 050)
|
(76 600)
|
(77 880)
|
(79 730)
|
(79 640)
|
(81 610)
|
(85 060)
|
(87 300)
|
(92 140)
|
(94 590)
|
(96 470)
|
(98 080)
|
(97 400)
|
(99 720)
|
(101 560)
|
(104 980)
|
(108 580)
|
(110 260)
|
(111 430)
|
(108 580)
|
|
| Income from Continuing Operations |
9 548
|
10 180
|
10 945
|
11 681
|
12 436
|
13 530
|
14 994
|
16 682
|
18 465
|
19 892
|
21 538
|
23 125
|
24 790
|
27 560
|
30 740
|
33 960
|
38 610
|
41 320
|
43 020
|
45 550
|
46 590
|
48 820
|
52 140
|
56 240
|
59 880
|
62 110
|
63 140
|
62 320
|
62 190
|
61 820
|
63 840
|
66 050
|
68 230
|
70 570
|
72 260
|
78 180
|
83 160
|
88 830
|
93 460
|
93 430
|
94 210
|
95 060
|
95 440
|
100 500
|
106 480
|
111 600
|
118 490
|
122 240
|
123 290
|
124 730
|
127 750
|
129 900
|
134 910
|
138 960
|
141 040
|
143 470
|
143 530
|
144 000
|
145 200
|
159 410
|
160 290
|
161 570
|
165 410
|
150 220
|
154 100
|
156 000
|
155 270
|
163 830
|
166 390
|
171 100
|
179 310
|
186 800
|
194 230
|
203 520
|
209 220
|
215 290
|
221 460
|
223 070
|
229 050
|
236 690
|
241 080
|
246 910
|
248 800
|
244 070
|
262 480
|
266 760
|
269 770
|
276 860
|
267 500
|
273 000
|
281 590
|
280 030
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(130)
|
(210)
|
(280)
|
(230)
|
(170)
|
(110)
|
(30)
|
(20)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(60)
|
(90)
|
(270)
|
(350)
|
(450)
|
(800)
|
(750)
|
(840)
|
(720)
|
(390)
|
(330)
|
(280)
|
(360)
|
(320)
|
(300)
|
(170)
|
(130)
|
(110)
|
(90)
|
(160)
|
(150)
|
(210)
|
(280)
|
(370)
|
(370)
|
(340)
|
(350)
|
(310)
|
|
| Net Income (Common) |
9 548
N/A
|
10 180
+7%
|
10 945
+8%
|
11 681
+7%
|
12 436
+6%
|
13 530
+9%
|
14 994
+11%
|
16 682
+11%
|
18 917
+13%
|
20 343
+8%
|
21 929
+8%
|
23 446
+7%
|
24 580
+5%
|
27 340
+11%
|
30 570
+12%
|
33 850
+11%
|
38 560
+14%
|
41 290
+7%
|
43 000
+4%
|
45 540
+6%
|
46 590
+2%
|
48 820
+5%
|
52 140
+7%
|
56 240
+8%
|
59 880
+6%
|
62 110
+4%
|
63 140
+2%
|
62 320
-1%
|
62 190
0%
|
61 820
-1%
|
63 840
+3%
|
66 050
+3%
|
68 230
+3%
|
70 570
+3%
|
72 260
+2%
|
78 180
+8%
|
83 160
+6%
|
88 830
+7%
|
93 460
+5%
|
93 430
0%
|
94 210
+1%
|
95 060
+1%
|
95 440
+0%
|
100 500
+5%
|
106 480
+6%
|
111 600
+5%
|
118 490
+6%
|
122 240
+3%
|
123 290
+1%
|
124 730
+1%
|
127 750
+2%
|
129 900
+2%
|
134 910
+4%
|
138 960
+3%
|
141 040
+1%
|
143 470
+2%
|
143 530
+0%
|
144 000
+0%
|
145 200
+1%
|
159 410
+10%
|
160 290
+1%
|
161 570
+1%
|
165 410
+2%
|
150 210
-9%
|
154 040
+3%
|
155 910
+1%
|
155 000
-1%
|
163 480
+5%
|
165 940
+2%
|
170 300
+3%
|
178 560
+5%
|
185 960
+4%
|
193 510
+4%
|
203 130
+5%
|
208 890
+3%
|
215 010
+3%
|
221 100
+3%
|
222 750
+1%
|
228 750
+3%
|
236 520
+3%
|
240 950
+2%
|
246 800
+2%
|
248 710
+1%
|
243 910
-2%
|
262 330
+8%
|
266 550
+2%
|
269 490
+1%
|
276 490
+3%
|
267 130
-3%
|
272 660
+2%
|
281 240
+3%
|
279 720
-1%
|
|
| EPS (Diluted) |
2.23
N/A
|
2.39
+7%
|
2.56
+7%
|
2.69
+5%
|
2.89
+7%
|
3.12
+8%
|
3.44
+10%
|
3.76
+9%
|
4.29
+14%
|
4.56
+6%
|
4.89
+7%
|
5.2
+6%
|
5.47
+5%
|
6.05
+11%
|
6.75
+12%
|
7.27
+8%
|
8.45
+16%
|
9
+7%
|
9.38
+4%
|
9.93
+6%
|
10.16
+2%
|
10.64
+5%
|
11.36
+7%
|
12.26
+8%
|
13.05
+6%
|
13.59
+4%
|
13.82
+2%
|
13.63
-1%
|
13.61
0%
|
13.53
-1%
|
13.97
+3%
|
14.45
+3%
|
14.93
+3%
|
15.44
+3%
|
15.81
+2%
|
17.11
+8%
|
18.19
+6%
|
19.44
+7%
|
20.45
+5%
|
20.44
0%
|
20.61
+1%
|
20.79
+1%
|
20.88
+0%
|
21.99
+5%
|
23.29
+6%
|
24.42
+5%
|
25.92
+6%
|
26.74
+3%
|
26.97
+1%
|
27.28
+1%
|
27.94
+2%
|
28.41
+2%
|
29.51
+4%
|
30.4
+3%
|
30.86
+2%
|
31.39
+2%
|
31.39
N/A
|
31.49
+0%
|
31.74
+1%
|
35.01
+10%
|
35.5
+1%
|
37.13
+5%
|
38
+2%
|
34.51
-9%
|
35.38
+3%
|
36.19
+2%
|
36.41
+1%
|
38.5
+6%
|
38.91
+1%
|
40.09
+3%
|
42.02
+5%
|
43.74
+4%
|
45.52
+4%
|
47.75
+5%
|
49.52
+4%
|
51.2
+3%
|
52.41
+2%
|
53.04
+1%
|
54.46
+3%
|
56.36
+3%
|
57.54
+2%
|
59.58
+4%
|
60.03
+1%
|
58.86
-2%
|
63.29
+8%
|
64.25
+2%
|
64.92
+1%
|
66.59
+3%
|
64.34
-3%
|
65.68
+2%
|
67.74
+3%
|
67.86
+0%
|
|