3i Infotech Ltd
NSE:3IINFOLTD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
3i Infotech Ltd
NSE:3IINFOLTD
|
IN |
|
FuRyu Corp
TSE:6238
|
JP |
|
O
|
Oisix Ra Daichi Inc
TSE:3182
|
JP |
|
GSD Holding AS
IST:GSDHO.E
|
TR |
|
S
|
Suoxinda Holdings Ltd
HKEX:3680
|
CN |
|
Renold PLC
LSE:RNO
|
UK |
|
A
|
AT & S Austria Technologie & Systemtechnik AG
SWB:AUS
|
AT |
|
Greek Organisation of Football Prognostics SA
OTC:GRKZF
|
GR |
|
B
|
Baker Hughes Co
LSE:0RR8
|
US |
|
S
|
Summa Linguae Technologies SA
WSE:SUL
|
PL |
|
A
|
Arise AB
STO:ARISE
|
SE |
|
H
|
Hochtief AG
XETRA:HOT
|
DE |
|
Halozyme Therapeutics Inc
NASDAQ:HALO
|
US |
|
Jiangsu Huaxin New Material Co Ltd
SZSE:300717
|
CN |
|
Tsubakimoto Kogyo Co Ltd
TSE:8052
|
JP |
|
Mobile Factory Inc
TSE:3912
|
JP |
Income Statement
Earnings Waterfall
3i Infotech Ltd
Income Statement
3i Infotech Ltd
| 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 |
108
|
109
|
97
|
89
|
80
|
89
|
121
|
173
|
209
|
280
|
366
|
424
|
505
|
583
|
688
|
812
|
950
|
1 111
|
1 238
|
1 347
|
1 448
|
1 100
|
1 220
|
0
|
1 601
|
0
|
0
|
0
|
1 876
|
0
|
0
|
0
|
2 915
|
0
|
0
|
0
|
2 990
|
0
|
0
|
0
|
2 034
|
0
|
0
|
0
|
1 702
|
0
|
0
|
0
|
904
|
0
|
0
|
0
|
840
|
0
|
0
|
0
|
817
|
0
|
0
|
0
|
831
|
0
|
0
|
0
|
776
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
|
| Revenue |
2 892
N/A
|
3 146
+9%
|
3 428
+9%
|
3 787
+10%
|
4 178
+10%
|
4 578
+10%
|
5 055
+10%
|
5 651
+12%
|
6 553
+16%
|
7 871
+20%
|
9 200
+17%
|
10 656
+16%
|
12 053
+13%
|
14 135
+17%
|
17 372
+23%
|
20 288
+17%
|
22 856
+13%
|
24 149
+6%
|
24 396
+1%
|
24 270
-1%
|
24 485
+1%
|
24 878
+2%
|
25 049
+1%
|
25 464
+2%
|
25 698
+1%
|
24 121
-6%
|
22 665
-6%
|
19 789
-13%
|
16 810
-15%
|
14 716
-12%
|
13 135
-11%
|
13 274
+1%
|
13 114
-1%
|
13 420
+2%
|
13 309
-1%
|
13 109
-1%
|
13 079
0%
|
13 710
+5%
|
13 979
+2%
|
13 734
-2%
|
13 440
-2%
|
12 550
-7%
|
11 924
-5%
|
11 592
-3%
|
11 256
-3%
|
11 061
-2%
|
10 584
-4%
|
10 200
-4%
|
10 038
-2%
|
9 880
-2%
|
9 779
-1%
|
9 674
-1%
|
9 912
+2%
|
9 939
+0%
|
10 324
+4%
|
11 014
+7%
|
11 218
+2%
|
11 599
+3%
|
11 824
+2%
|
11 632
-2%
|
6 982
-40%
|
5 676
-19%
|
5 223
-8%
|
5 082
-3%
|
6 086
+20%
|
6 190
+2%
|
5 453
-12%
|
4 377
-20%
|
6 770
+55%
|
6 977
+3%
|
6 977
+0%
|
7 143
+2%
|
7 291
+2%
|
7 443
+2%
|
7 774
+4%
|
8 073
+4%
|
8 139
+1%
|
7 993
-2%
|
7 666
-4%
|
7 358
-4%
|
7 258
-1%
|
7 166
-1%
|
7 139
0%
|
7 046
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 655)
|
(1 772)
|
(1 927)
|
(2 150)
|
(2 351)
|
(2 546)
|
(2 772)
|
(3 067)
|
(3 785)
|
(4 393)
|
(6 365)
|
(7 945)
|
(2 559)
|
(9 167)
|
0
|
0
|
(5 127)
|
0
|
0
|
0
|
(4 478)
|
0
|
0
|
0
|
(4 536)
|
(1 824)
|
(2 434)
|
(2 998)
|
0
|
300
|
64
|
(155)
|
(131)
|
(131)
|
340
|
566
|
(123)
|
(365)
|
(733)
|
(775)
|
(98)
|
240
|
421
|
444
|
(1 993)
|
0
|
(1 371)
|
(1 330)
|
(1 606)
|
(1 868)
|
(1 785)
|
(1 643)
|
(2 054)
|
(1 814)
|
(2 018)
|
(2 443)
|
(2 434)
|
(2 489)
|
(2 495)
|
(2 041)
|
(1 374)
|
(922)
|
(537)
|
(427)
|
(607)
|
(563)
|
(597)
|
(491)
|
(653)
|
(700)
|
(770)
|
(909)
|
(1 189)
|
(1 352)
|
(1 573)
|
(1 745)
|
(1 813)
|
(1 532)
|
(1 272)
|
(1 103)
|
(1 179)
|
(1 264)
|
(1 400)
|
(1 504)
|
|
| Gross Profit |
1 236
N/A
|
1 374
+11%
|
1 501
+9%
|
1 637
+9%
|
1 827
+12%
|
2 032
+11%
|
2 283
+12%
|
2 584
+13%
|
2 768
+7%
|
3 479
+26%
|
2 834
-19%
|
2 711
-4%
|
9 494
+250%
|
4 967
-48%
|
0
N/A
|
0
N/A
|
17 730
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
20 007
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
21 161
N/A
|
9 486
-55%
|
13 853
+46%
|
16 790
+21%
|
0
N/A
|
15 015
N/A
|
13 199
-12%
|
13 119
-1%
|
12 982
-1%
|
13 288
+2%
|
13 649
+3%
|
13 675
+0%
|
12 956
-5%
|
13 344
+3%
|
13 246
-1%
|
12 959
-2%
|
13 342
+3%
|
12 790
-4%
|
12 345
-3%
|
12 035
-3%
|
9 263
-23%
|
0
N/A
|
6 662
N/A
|
6 319
-5%
|
8 432
+33%
|
8 012
-5%
|
7 994
0%
|
8 032
+0%
|
7 858
-2%
|
8 125
+3%
|
8 306
+2%
|
8 571
+3%
|
8 784
+2%
|
9 110
+4%
|
9 329
+2%
|
9 591
+3%
|
5 608
-42%
|
4 754
-15%
|
4 685
-1%
|
4 655
-1%
|
5 479
+18%
|
5 627
+3%
|
4 855
-14%
|
3 885
-20%
|
6 117
+57%
|
6 277
+3%
|
6 207
-1%
|
6 234
+0%
|
6 102
-2%
|
6 091
0%
|
6 202
+2%
|
6 328
+2%
|
6 326
0%
|
6 461
+2%
|
6 394
-1%
|
6 255
-2%
|
6 079
-3%
|
5 902
-3%
|
5 739
-3%
|
5 542
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(940)
|
(1 003)
|
(1 081)
|
(1 136)
|
(1 230)
|
(1 333)
|
(1 459)
|
(1 725)
|
(1 607)
|
(2 042)
|
(1 111)
|
(677)
|
(7 186)
|
(2 454)
|
(14 320)
|
(16 936)
|
(13 923)
|
(20 308)
|
(20 731)
|
(20 532)
|
(15 965)
|
(20 940)
|
(20 881)
|
(21 240)
|
(16 911)
|
(18 188)
|
(16 191)
|
(14 266)
|
(15 668)
|
(15 991)
|
(15 518)
|
(14 878)
|
(14 254)
|
(13 767)
|
(14 108)
|
(14 551)
|
(14 608)
|
(14 964)
|
(14 719)
|
(14 188)
|
(13 872)
|
(13 115)
|
(12 653)
|
(12 369)
|
(9 763)
|
(12 703)
|
(10 483)
|
(9 657)
|
(6 998)
|
(6 689)
|
(6 561)
|
(6 572)
|
(6 115)
|
(6 667)
|
(6 906)
|
(7 191)
|
(6 972)
|
(7 630)
|
(7 769)
|
(8 006)
|
(5 304)
|
(4 694)
|
(4 646)
|
(4 565)
|
(5 963)
|
(2 238)
|
(2 065)
|
(1 663)
|
(6 470)
|
(6 755)
|
(6 712)
|
(6 752)
|
(6 685)
|
(6 688)
|
(6 732)
|
(6 879)
|
(7 007)
|
(7 336)
|
(7 137)
|
(7 352)
|
(6 170)
|
(5 933)
|
(5 831)
|
(5 688)
|
|
| Selling, General & Administrative |
(756)
|
(803)
|
(852)
|
(892)
|
(970)
|
(1 050)
|
(1 159)
|
(1 459)
|
(1 437)
|
(1 904)
|
0
|
0
|
(5 029)
|
(1 919)
|
(4 567)
|
(7 325)
|
(10 254)
|
(8 132)
|
(8 583)
|
(8 903)
|
(12 188)
|
(12 416)
|
(12 382)
|
(12 479)
|
(12 504)
|
(11 488)
|
(10 788)
|
(9 962)
|
(11 469)
|
(11 550)
|
(10 735)
|
(10 170)
|
(11 754)
|
(9 400)
|
(9 935)
|
(10 361)
|
(11 924)
|
(10 427)
|
(10 255)
|
(9 801)
|
(11 453)
|
(9 525)
|
(9 245)
|
(9 084)
|
(7 733)
|
(6 676)
|
(6 548)
|
(6 229)
|
(5 723)
|
(5 416)
|
(5 290)
|
(5 324)
|
(5 985)
|
(5 427)
|
(5 589)
|
(5 825)
|
(6 860)
|
(6 247)
|
(6 356)
|
(6 492)
|
(5 162)
|
(4 270)
|
(4 249)
|
(4 289)
|
(5 809)
|
(4 998)
|
(4 753)
|
(4 435)
|
(6 327)
|
(5 567)
|
(5 644)
|
(5 615)
|
(6 442)
|
(5 536)
|
(5 560)
|
(5 679)
|
(6 623)
|
(5 800)
|
(5 657)
|
(5 524)
|
(5 880)
|
(5 129)
|
(5 013)
|
(4 857)
|
|
| Depreciation & Amortization |
(188)
|
(200)
|
(229)
|
(244)
|
(261)
|
(283)
|
(300)
|
(265)
|
(169)
|
(170)
|
(131)
|
(164)
|
(244)
|
(314)
|
(416)
|
(547)
|
(701)
|
(868)
|
(1 019)
|
(1 042)
|
(814)
|
(786)
|
(740)
|
(773)
|
(1 005)
|
(903)
|
(816)
|
(1 069)
|
(1 092)
|
(1 609)
|
(2 197)
|
(2 176)
|
(2 308)
|
(2 217)
|
(2 031)
|
(2 198)
|
(2 564)
|
(2 630)
|
(2 585)
|
(2 474)
|
(2 291)
|
(2 138)
|
(2 107)
|
(2 071)
|
(2 030)
|
(1 579)
|
(1 118)
|
(647)
|
(135)
|
(115)
|
(105)
|
(92)
|
(89)
|
(87)
|
(83)
|
(82)
|
(84)
|
(95)
|
(129)
|
(165)
|
(142)
|
(137)
|
(133)
|
(125)
|
(154)
|
(135)
|
(115)
|
(101)
|
(144)
|
(163)
|
(182)
|
(222)
|
(228)
|
(234)
|
(255)
|
(249)
|
(272)
|
(287)
|
(290)
|
(291)
|
(278)
|
(255)
|
(230)
|
(213)
|
|
| Other Operating Expenses |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
(980)
|
(513)
|
(1 914)
|
(220)
|
(9 337)
|
(9 063)
|
(2 969)
|
(11 308)
|
(11 129)
|
(10 587)
|
(2 962)
|
(7 739)
|
(7 759)
|
(7 989)
|
(3 401)
|
(5 797)
|
(4 587)
|
(3 235)
|
(3 107)
|
(2 832)
|
(2 586)
|
(2 533)
|
(192)
|
(2 151)
|
(2 142)
|
(1 992)
|
(120)
|
(1 906)
|
(1 880)
|
(1 913)
|
(128)
|
(1 452)
|
(1 301)
|
(1 214)
|
0
|
(4 448)
|
(2 817)
|
(2 782)
|
(1 140)
|
(1 158)
|
(1 166)
|
(1 156)
|
(41)
|
(1 153)
|
(1 234)
|
(1 284)
|
(30)
|
(1 289)
|
(1 284)
|
(1 349)
|
0
|
(286)
|
(264)
|
(151)
|
0
|
2 894
|
2 803
|
2 872
|
0
|
(1 025)
|
(886)
|
(915)
|
(15)
|
(918)
|
(918)
|
(951)
|
(113)
|
(1 250)
|
(1 190)
|
(1 538)
|
(12)
|
(549)
|
(588)
|
(619)
|
|
| Operating Income |
297
N/A
|
371
+25%
|
420
+13%
|
500
+19%
|
597
+19%
|
699
+17%
|
824
+18%
|
860
+4%
|
1 162
+35%
|
1 437
+24%
|
1 723
+20%
|
2 034
+18%
|
2 308
+13%
|
2 513
+9%
|
3 052
+21%
|
3 352
+10%
|
3 806
+14%
|
3 841
+1%
|
3 665
-5%
|
3 738
+2%
|
4 043
+8%
|
3 938
-3%
|
4 168
+6%
|
4 224
+1%
|
4 251
+1%
|
4 109
-3%
|
4 040
-2%
|
2 524
-38%
|
1 142
-55%
|
(976)
N/A
|
(2 319)
-138%
|
(1 759)
+24%
|
(1 272)
+28%
|
(479)
+62%
|
(459)
+4%
|
(876)
-91%
|
(1 652)
-88%
|
(1 619)
+2%
|
(1 473)
+9%
|
(1 230)
+17%
|
(530)
+57%
|
(325)
+39%
|
(308)
+5%
|
(333)
-8%
|
(501)
-50%
|
(1 642)
-228%
|
(1 271)
+23%
|
(787)
+38%
|
1 434
N/A
|
1 323
-8%
|
1 433
+8%
|
1 459
+2%
|
1 743
+19%
|
1 458
-16%
|
1 400
-4%
|
1 380
-1%
|
1 811
+31%
|
1 479
-18%
|
1 560
+5%
|
1 585
+2%
|
305
-81%
|
61
-80%
|
40
-34%
|
90
+126%
|
(484)
N/A
|
3 388
N/A
|
2 790
-18%
|
2 222
-20%
|
(353)
N/A
|
(479)
-36%
|
(505)
-6%
|
(519)
-3%
|
(583)
-12%
|
(597)
-2%
|
(531)
+11%
|
(551)
-4%
|
(681)
-24%
|
(875)
-28%
|
(743)
+15%
|
(1 098)
-48%
|
(91)
+92%
|
(31)
+66%
|
(92)
-196%
|
(147)
-59%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(95)
|
(109)
|
(97)
|
(89)
|
(53)
|
(89)
|
(121)
|
(173)
|
(90)
|
(280)
|
(366)
|
(424)
|
(381)
|
(575)
|
(688)
|
(812)
|
(927)
|
(1 118)
|
(1 238)
|
(1 347)
|
(1 406)
|
(1 481)
|
(1 601)
|
(1 706)
|
(1 538)
|
(1 863)
|
(1 995)
|
(2 250)
|
(1 739)
|
(2 932)
|
(2 951)
|
(2 911)
|
(2 537)
|
(2 826)
|
(2 991)
|
(3 253)
|
(1 921)
|
(3 042)
|
(2 843)
|
(2 610)
|
(2 050)
|
(2 187)
|
(2 415)
|
(2 376)
|
(2 181)
|
(1 774)
|
(1 026)
|
(567)
|
(571)
|
(561)
|
(607)
|
(514)
|
(770)
|
(499)
|
(503)
|
(487)
|
(721)
|
(483)
|
(482)
|
(487)
|
(820)
|
(926)
|
(910)
|
(879)
|
(739)
|
(781)
|
(707)
|
(639)
|
(134)
|
13
|
516
|
702
|
741
|
(215)
|
(254)
|
(446)
|
269
|
(111)
|
(527)
|
(139)
|
56
|
(110)
|
(124)
|
(504)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
0
|
0
|
89
|
0
|
0
|
(152)
|
190
|
279
|
169
|
0
|
(109)
|
(109)
|
0
|
0
|
0
|
(250)
|
(250)
|
(1 814)
|
(1 814)
|
(2 231)
|
(2 231)
|
(863)
|
(863)
|
(196)
|
(196)
|
0
|
0
|
(961)
|
(3 157)
|
(6 732)
|
(6 732)
|
(5 771)
|
(3 575)
|
(1 689)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(337)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 659
|
(57)
|
(76)
|
(173)
|
(62)
|
(149)
|
(206)
|
(33)
|
(50)
|
(72)
|
(1 791)
|
(1 890)
|
(2 586)
|
(2 337)
|
(541)
|
0
|
51
|
0
|
0
|
(34)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1 353
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Total Other Income |
11
|
11
|
28
|
58
|
35
|
97
|
126
|
163
|
36
|
146
|
168
|
169
|
59
|
168
|
168
|
174
|
168
|
213
|
209
|
197
|
160
|
207
|
183
|
202
|
(93)
|
169
|
244
|
237
|
(95)
|
1 064
|
882
|
721
|
(10)
|
316
|
608
|
1 267
|
(71)
|
928
|
724
|
171
|
(54)
|
41
|
42
|
35
|
(17)
|
47
|
61
|
136
|
164
|
154
|
45
|
(64)
|
46
|
(176)
|
(184)
|
(205)
|
38
|
(253)
|
(248)
|
(173)
|
40
|
215
|
217
|
92
|
20
|
327
|
460
|
594
|
(1)
|
138
|
98
|
93
|
(48)
|
791
|
793
|
773
|
(19)
|
564
|
573
|
602
|
93
|
439
|
776
|
845
|
|
| Pre-Tax Income |
213
N/A
|
273
+28%
|
351
+28%
|
470
+34%
|
580
+24%
|
707
+22%
|
829
+17%
|
940
+13%
|
1 098
+17%
|
1 303
+19%
|
1 525
+17%
|
1 778
+17%
|
1 983
+12%
|
2 192
+11%
|
2 531
+15%
|
2 714
+7%
|
2 885
+6%
|
3 126
+8%
|
2 915
-7%
|
2 759
-5%
|
2 769
+0%
|
2 555
-8%
|
2 641
+3%
|
2 720
+3%
|
2 612
-4%
|
2 416
-8%
|
2 039
-16%
|
261
-87%
|
(2 540)
N/A
|
(4 658)
-83%
|
(6 619)
-42%
|
(6 180)
+7%
|
(4 699)
+24%
|
(3 852)
+18%
|
(3 039)
+21%
|
(3 059)
-1%
|
(3 557)
-16%
|
(3 733)
-5%
|
(4 553)
-22%
|
(6 825)
-50%
|
(9 365)
-37%
|
(9 202)
+2%
|
(8 452)
+8%
|
(6 249)
+26%
|
(4 386)
+30%
|
(3 368)
+23%
|
(2 235)
+34%
|
(1 218)
+46%
|
1 026
N/A
|
916
-11%
|
871
-5%
|
881
+1%
|
795
-10%
|
782
-2%
|
713
-9%
|
689
-3%
|
791
+15%
|
744
-6%
|
830
+12%
|
925
+11%
|
(475)
N/A
|
(650)
-37%
|
(653)
0%
|
(697)
-7%
|
2 808
N/A
|
2 879
+3%
|
2 467
-14%
|
2 004
-19%
|
(541)
N/A
|
(477)
+12%
|
(97)
+80%
|
244
N/A
|
44
-82%
|
(93)
N/A
|
(1 784)
-1 812%
|
(2 114)
-19%
|
(2 993)
-42%
|
(2 759)
+8%
|
(1 238)
+55%
|
(635)
+49%
|
116
N/A
|
298
+157%
|
560
+88%
|
160
-72%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
108
|
89
|
65
|
7
|
(3)
|
(20)
|
(43)
|
(40)
|
(53)
|
(69)
|
(92)
|
(128)
|
(151)
|
(182)
|
(233)
|
(214)
|
(221)
|
(135)
|
(70)
|
(106)
|
(110)
|
(183)
|
(203)
|
(145)
|
(76)
|
(73)
|
(66)
|
(310)
|
(808)
|
(784)
|
(781)
|
(561)
|
(141)
|
(152)
|
(230)
|
(253)
|
(13)
|
(30)
|
(32)
|
6
|
(395)
|
(341)
|
(369)
|
(426)
|
(1 132)
|
(1 140)
|
(1 004)
|
(979)
|
(85)
|
(93)
|
(102)
|
(75)
|
(84)
|
(95)
|
(98)
|
(122)
|
(110)
|
(109)
|
(138)
|
(141)
|
(134)
|
(126)
|
(116)
|
(126)
|
(231)
|
(226)
|
(198)
|
(180)
|
(34)
|
(35)
|
(12)
|
4
|
(30)
|
(34)
|
(56)
|
(151)
|
(143)
|
(153)
|
(175)
|
(78)
|
137
|
117
|
80
|
95
|
|
| Income from Continuing Operations |
321
|
362
|
415
|
476
|
577
|
687
|
785
|
900
|
1 045
|
1 235
|
1 434
|
1 650
|
1 832
|
2 010
|
2 299
|
2 500
|
2 664
|
2 991
|
2 844
|
2 652
|
2 660
|
2 372
|
2 437
|
2 575
|
2 536
|
2 342
|
1 973
|
(49)
|
(3 347)
|
(5 442)
|
(7 400)
|
(6 741)
|
(4 839)
|
(4 004)
|
(3 269)
|
(3 311)
|
(3 571)
|
(3 763)
|
(4 585)
|
(6 820)
|
(9 761)
|
(9 543)
|
(8 821)
|
(6 675)
|
(5 518)
|
(4 508)
|
(3 239)
|
(2 197)
|
941
|
823
|
769
|
806
|
711
|
688
|
615
|
567
|
682
|
635
|
692
|
784
|
(609)
|
(776)
|
(770)
|
(823)
|
2 578
|
2 653
|
2 269
|
1 824
|
(575)
|
(511)
|
(109)
|
248
|
14
|
(127)
|
(1 840)
|
(2 265)
|
(3 136)
|
(2 912)
|
(1 414)
|
(713)
|
254
|
414
|
639
|
254
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(9)
|
(10)
|
(7)
|
(19)
|
(42)
|
(51)
|
(66)
|
(50)
|
(56)
|
(96)
|
(106)
|
(152)
|
(160)
|
(3)
|
1
|
33
|
78
|
(27)
|
(11)
|
(9)
|
(27)
|
(23)
|
(26)
|
(15)
|
(3)
|
(16)
|
(15)
|
(14)
|
(16)
|
(8)
|
(5)
|
(12)
|
(9)
|
(6)
|
(2)
|
5
|
19
|
22
|
28
|
29
|
19
|
23
|
7
|
3
|
(2)
|
(9)
|
(7)
|
(10)
|
(6)
|
(14)
|
(9)
|
(1)
|
(15)
|
(7)
|
(4)
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
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
|
|
| Net Income (Common) |
213
N/A
|
254
+19%
|
308
+21%
|
367
+19%
|
493
+35%
|
603
+22%
|
695
+15%
|
929
+34%
|
965
+4%
|
1 144
+18%
|
1 319
+15%
|
1 407
+7%
|
1 692
+20%
|
1 868
+10%
|
2 169
+16%
|
2 329
+7%
|
2 746
+18%
|
3 045
+11%
|
2 873
-6%
|
2 837
-1%
|
260
-91%
|
4
-98%
|
115
+2 695%
|
148
+29%
|
2 451
+1 557%
|
2 300
-6%
|
1 913
-17%
|
(106)
N/A
|
(3 674)
-3 379%
|
(5 799)
-58%
|
(7 966)
-37%
|
(7 320)
+8%
|
(5 098)
+30%
|
(4 262)
+16%
|
(3 307)
+22%
|
(3 341)
-1%
|
(3 576)
-7%
|
(3 775)
-6%
|
(4 594)
-22%
|
(6 826)
-49%
|
(9 763)
-43%
|
(9 538)
+2%
|
(8 802)
+8%
|
(6 653)
+24%
|
(5 490)
+17%
|
(4 480)
+18%
|
(3 220)
+28%
|
(2 173)
+33%
|
947
N/A
|
826
-13%
|
767
-7%
|
797
+4%
|
704
-12%
|
678
-4%
|
609
-10%
|
554
-9%
|
673
+22%
|
634
-6%
|
678
+7%
|
777
+15%
|
676
-13%
|
761
+13%
|
781
+3%
|
725
-7%
|
3 912
+440%
|
3 728
-5%
|
3 344
-10%
|
2 899
-13%
|
(575)
N/A
|
(511)
+11%
|
(109)
+79%
|
248
N/A
|
14
-94%
|
(127)
N/A
|
(1 840)
-1 350%
|
(2 265)
-23%
|
(3 136)
-38%
|
(2 912)
+7%
|
(1 414)
+51%
|
(713)
+50%
|
254
N/A
|
414
+63%
|
642
+55%
|
257
-60%
|
|
| EPS (Diluted) |
35.5
N/A
|
19.41
-45%
|
24.6
+27%
|
29.79
+21%
|
44.81
+50%
|
49.84
+11%
|
57.91
+16%
|
81.46
+41%
|
87.72
+8%
|
84.7
-3%
|
94.89
+12%
|
99.09
+4%
|
130.15
+31%
|
138.33
+6%
|
148.53
+7%
|
172.54
+16%
|
211.23
+22%
|
145.7
-31%
|
293.12
+101%
|
161.19
-45%
|
17.33
-89%
|
0.21
-99%
|
5.56
+2 548%
|
6.81
+22%
|
129
+1 794%
|
119.79
-7%
|
104.5
-13%
|
-5.58
N/A
|
-193.36
-3 365%
|
-291.38
-51%
|
-187.87
+36%
|
-140.49
+25%
|
-115.86
+18%
|
-78.77
+32%
|
-57.8
+27%
|
-62.1
-7%
|
-62.73
-1%
|
-69.13
-10%
|
-81.3
-18%
|
-119.12
-47%
|
-168.32
-41%
|
-155.34
+8%
|
-142.65
+8%
|
-105.94
+26%
|
-88.54
+16%
|
-67.16
+24%
|
-20.73
+69%
|
-20.75
0%
|
7.76
N/A
|
6.78
-13%
|
5.09
-25%
|
5.88
+16%
|
4.36
-26%
|
4.63
+6%
|
3.76
-19%
|
3.48
-7%
|
4.16
+20%
|
3.2
-23%
|
4.05
+27%
|
4.81
+19%
|
4.17
-13%
|
3.86
-7%
|
4.58
+19%
|
6.96
+52%
|
24.14
+247%
|
18.94
-22%
|
19.84
+5%
|
17.52
-12%
|
-3.44
N/A
|
-3.02
+12%
|
-0.66
+78%
|
1.48
N/A
|
0.08
-95%
|
-0.76
N/A
|
-10.93
-1 338%
|
-13.38
-22%
|
-17.62
-32%
|
-17.06
+3%
|
-8.19
+52%
|
-4.19
+49%
|
1.41
N/A
|
2.28
+62%
|
3.58
+57%
|
1.2
-66%
|
|