ABB India Ltd
NSE:ABB
Income Statement
Earnings Waterfall
ABB India Ltd
Income Statement
ABB India Ltd
| Dec-2002 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
6
|
5
|
5
|
7
|
10
|
13
|
16
|
16
|
13
|
12
|
24
|
41
|
66
|
65
|
51
|
33
|
7
|
15
|
36
|
49
|
117
|
113
|
135
|
186
|
303
|
351
|
387
|
364
|
241
|
175
|
138
|
139
|
174
|
176
|
200
|
226
|
282
|
0
|
0
|
0
|
376
|
0
|
0
|
0
|
937
|
0
|
0
|
0
|
960
|
0
|
0
|
0
|
807
|
0
|
0
|
0
|
725
|
0
|
0
|
0
|
460
|
0
|
0
|
0
|
414
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
|
| Revenue |
11 758
N/A
|
12 184
+4%
|
12 638
+4%
|
13 249
+5%
|
14 684
+11%
|
16 260
+11%
|
18 095
+11%
|
20 318
+12%
|
22 602
+11%
|
24 385
+8%
|
25 977
+7%
|
27 581
+6%
|
29 631
+7%
|
32 154
+9%
|
35 319
+10%
|
39 056
+11%
|
42 740
+9%
|
48 544
+14%
|
52 805
+9%
|
55 802
+6%
|
59 303
+6%
|
62 223
+5%
|
64 370
+3%
|
66 000
+3%
|
68 370
+4%
|
68 249
0%
|
67 094
-2%
|
66 220
-1%
|
62 372
-6%
|
63 657
+2%
|
63 140
-1%
|
61 941
-2%
|
62 871
+2%
|
66 797
+6%
|
69 291
+4%
|
73 236
+6%
|
74 518
+2%
|
73 699
-1%
|
75 412
+2%
|
76 063
+1%
|
75 650
-1%
|
77 558
+3%
|
76 232
-2%
|
76 005
0%
|
77 220
+2%
|
75 687
-2%
|
76 397
+1%
|
76 988
+1%
|
77 333
+0%
|
77 202
0%
|
78 296
+1%
|
79 536
+2%
|
81 403
+2%
|
84 493
+4%
|
87 439
+3%
|
89 725
+3%
|
91 835
+2%
|
93 761
+2%
|
95 210
+2%
|
92 468
-3%
|
62 875
-32%
|
55 377
-12%
|
58 793
+6%
|
64 713
+10%
|
66 901
+3%
|
69 740
+4%
|
59 871
-14%
|
52 173
-13%
|
73 151
+40%
|
69 870
-4%
|
62 470
-11%
|
61 136
-2%
|
58 210
-5%
|
59 280
+2%
|
63 672
+7%
|
65 334
+3%
|
69 340
+6%
|
72 733
+5%
|
79 008
+9%
|
82 421
+4%
|
85 675
+4%
|
90 103
+5%
|
94 664
+5%
|
101 159
+7%
|
104 465
+3%
|
111 157
+6%
|
114 379
+3%
|
115 809
+1%
|
121 883
+5%
|
122 675
+1%
|
126 121
+3%
|
130 107
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 715)
|
(8 143)
|
0
|
(6 850)
|
(10 268)
|
0
|
0
|
0
|
(16 547)
|
(4 582)
|
(9 350)
|
(14 296)
|
(21 311)
|
(22 598)
|
(25 034)
|
(27 960)
|
(31 445)
|
(35 329)
|
(38 121)
|
(40 180)
|
(42 920)
|
(44 199)
|
(45 741)
|
(46 920)
|
(49 778)
|
(48 237)
|
(47 358)
|
(46 876)
|
(45 450)
|
(46 206)
|
(45 938)
|
(45 416)
|
(48 326)
|
(50 793)
|
(52 721)
|
(55 167)
|
(54 701)
|
(53 979)
|
(55 061)
|
(55 157)
|
(56 969)
|
(55 868)
|
(54 459)
|
(54 207)
|
(56 873)
|
(51 991)
|
(52 335)
|
(52 284)
|
(55 449)
|
(52 018)
|
(52 314)
|
(52 816)
|
(56 975)
|
(55 118)
|
(57 561)
|
(59 647)
|
(66 209)
|
(62 829)
|
(63 384)
|
(60 637)
|
(45 511)
|
(38 421)
|
(40 821)
|
(44 556)
|
(47 908)
|
(47 023)
|
(40 239)
|
(35 670)
|
(51 917)
|
(45 872)
|
(41 045)
|
(40 649)
|
(41 467)
|
(39 638)
|
(42 679)
|
(43 377)
|
(49 305)
|
(48 400)
|
(52 036)
|
(54 201)
|
(59 388)
|
(57 784)
|
(60 608)
|
(64 312)
|
(70 857)
|
(69 077)
|
(69 336)
|
(68 299)
|
(76 529)
|
(70 916)
|
(74 350)
|
(78 488)
|
|
| Gross Profit |
4 043
N/A
|
4 040
0%
|
0
N/A
|
3 096
N/A
|
4 416
+43%
|
0
N/A
|
0
N/A
|
0
N/A
|
6 055
N/A
|
1 614
-73%
|
3 576
+122%
|
5 829
+63%
|
8 319
+43%
|
9 557
+15%
|
10 286
+8%
|
11 097
+8%
|
11 295
+2%
|
13 215
+17%
|
14 684
+11%
|
15 622
+6%
|
16 383
+5%
|
18 024
+10%
|
18 629
+3%
|
19 079
+2%
|
18 592
-3%
|
20 010
+8%
|
19 735
-1%
|
19 344
-2%
|
16 922
-13%
|
17 452
+3%
|
17 202
-1%
|
16 525
-4%
|
14 545
-12%
|
16 005
+10%
|
16 571
+4%
|
18 070
+9%
|
19 817
+10%
|
19 720
0%
|
20 351
+3%
|
20 906
+3%
|
18 681
-11%
|
21 689
+16%
|
21 771
+0%
|
21 796
+0%
|
20 347
-7%
|
23 695
+16%
|
24 062
+2%
|
24 704
+3%
|
21 884
-11%
|
25 184
+15%
|
25 983
+3%
|
26 721
+3%
|
24 428
-9%
|
29 377
+20%
|
29 879
+2%
|
30 079
+1%
|
25 626
-15%
|
30 932
+21%
|
31 826
+3%
|
31 831
+0%
|
17 364
-45%
|
16 955
-2%
|
17 972
+6%
|
20 157
+12%
|
18 993
-6%
|
22 718
+20%
|
19 632
-14%
|
16 503
-16%
|
21 234
+29%
|
23 998
+13%
|
21 425
-11%
|
20 487
-4%
|
16 742
-18%
|
19 642
+17%
|
20 993
+7%
|
21 957
+5%
|
20 036
-9%
|
24 333
+21%
|
26 972
+11%
|
28 221
+5%
|
26 288
-7%
|
32 320
+23%
|
34 057
+5%
|
36 848
+8%
|
33 608
-9%
|
42 080
+25%
|
45 044
+7%
|
47 510
+5%
|
45 354
-5%
|
51 760
+14%
|
51 771
+0%
|
51 619
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 807)
|
(2 763)
|
(11 076)
|
(4 771)
|
(2 877)
|
(14 358)
|
(16 266)
|
(18 285)
|
(3 677)
|
(17 289)
|
(13 911)
|
(10 231)
|
(5 369)
|
(5 719)
|
(6 029)
|
(6 418)
|
(6 793)
|
(7 441)
|
(8 310)
|
(8 716)
|
(9 414)
|
(9 937)
|
(10 260)
|
(10 885)
|
(11 264)
|
(11 650)
|
(11 903)
|
(11 982)
|
(11 585)
|
(12 319)
|
(12 760)
|
(13 500)
|
(13 238)
|
(14 165)
|
(14 685)
|
(15 999)
|
(17 207)
|
(17 807)
|
(18 199)
|
(18 735)
|
(15 792)
|
(19 192)
|
(19 284)
|
(18 935)
|
(16 393)
|
(19 871)
|
(20 077)
|
(20 558)
|
(16 985)
|
(20 724)
|
(21 377)
|
(21 874)
|
(18 436)
|
(23 492)
|
(24 342)
|
(24 964)
|
(19 680)
|
(25 635)
|
(26 217)
|
(26 046)
|
(13 902)
|
(14 385)
|
(14 888)
|
(16 457)
|
(14 881)
|
(18 513)
|
(16 012)
|
(13 445)
|
(17 102)
|
(21 636)
|
(20 096)
|
(19 198)
|
(15 234)
|
(16 869)
|
(17 562)
|
(18 067)
|
(15 477)
|
(19 240)
|
(20 809)
|
(21 643)
|
(17 192)
|
(22 793)
|
(23 069)
|
(23 618)
|
(19 469)
|
(25 622)
|
(26 664)
|
(28 140)
|
(23 252)
|
(29 849)
|
(31 190)
|
(31 474)
|
|
| Selling, General & Administrative |
(1 208)
|
(1 186)
|
0
|
(868)
|
(1 161)
|
0
|
0
|
0
|
(1 361)
|
(396)
|
(819)
|
(1 290)
|
(1 784)
|
(1 942)
|
(2 116)
|
(2 250)
|
(2 414)
|
(2 557)
|
(2 750)
|
(2 933)
|
(3 092)
|
(3 332)
|
(3 557)
|
(3 787)
|
(4 091)
|
(3 946)
|
(4 016)
|
(4 037)
|
(4 158)
|
(4 181)
|
(4 326)
|
(4 516)
|
(5 272)
|
(4 981)
|
(5 218)
|
(5 590)
|
(14 652)
|
(6 108)
|
(6 394)
|
(6 288)
|
(13 039)
|
(6 409)
|
(6 220)
|
(6 352)
|
(13 582)
|
(6 750)
|
(6 883)
|
(6 975)
|
(14 415)
|
(7 198)
|
(7 341)
|
(7 498)
|
(15 911)
|
(7 543)
|
(7 700)
|
(7 655)
|
(17 865)
|
(7 563)
|
(7 734)
|
(7 926)
|
(12 598)
|
(4 708)
|
(4 771)
|
(4 874)
|
(13 679)
|
(5 417)
|
(4 547)
|
(3 816)
|
(15 072)
|
(5 854)
|
(5 695)
|
(5 652)
|
(13 569)
|
(5 585)
|
(5 774)
|
(5 863)
|
(14 049)
|
(6 095)
|
(6 161)
|
(6 281)
|
(15 742)
|
(6 481)
|
(6 705)
|
(6 924)
|
(17 635)
|
(7 484)
|
(7 833)
|
(8 085)
|
(21 217)
|
(8 460)
|
(8 590)
|
(8 782)
|
|
| Depreciation & Amortization |
(183)
|
(183)
|
(182)
|
(184)
|
(184)
|
(188)
|
(193)
|
(198)
|
(204)
|
(210)
|
(216)
|
(224)
|
(231)
|
(239)
|
(248)
|
(255)
|
(265)
|
(288)
|
(300)
|
(313)
|
(327)
|
(321)
|
(332)
|
(345)
|
(369)
|
(392)
|
(429)
|
(464)
|
(488)
|
(497)
|
(494)
|
(493)
|
(519)
|
(540)
|
(682)
|
(819)
|
(796)
|
(875)
|
(842)
|
(819)
|
(941)
|
(963)
|
(992)
|
(1 009)
|
(1 033)
|
(1 061)
|
(1 080)
|
(1 106)
|
(1 128)
|
(1 276)
|
(1 372)
|
(1 448)
|
(1 542)
|
(1 535)
|
(1 517)
|
(1 563)
|
(1 510)
|
(1 527)
|
(1 553)
|
(1 537)
|
(1 012)
|
(861)
|
(834)
|
(816)
|
(928)
|
(935)
|
(799)
|
(655)
|
(904)
|
(942)
|
(971)
|
(991)
|
(1 204)
|
(1 186)
|
(1 221)
|
(1 237)
|
(1 027)
|
(1 031)
|
(1 000)
|
(1 006)
|
(1 047)
|
(1 065)
|
(1 104)
|
(1 138)
|
(1 199)
|
(1 238)
|
(1 256)
|
(1 281)
|
(1 289)
|
(1 313)
|
(1 358)
|
(1 396)
|
|
| Other Operating Expenses |
(1 416)
|
(1 393)
|
(10 894)
|
(3 719)
|
(1 532)
|
(14 170)
|
(16 073)
|
(18 087)
|
(2 112)
|
(16 683)
|
(12 876)
|
(8 718)
|
(3 354)
|
(3 539)
|
(3 666)
|
(3 914)
|
(4 113)
|
(4 596)
|
(5 260)
|
(5 469)
|
(5 996)
|
(6 283)
|
(6 370)
|
(6 752)
|
(6 803)
|
(7 312)
|
(7 458)
|
(7 482)
|
(6 940)
|
(7 641)
|
(7 941)
|
(8 492)
|
(7 447)
|
(8 644)
|
(8 785)
|
(9 590)
|
(1 760)
|
(10 822)
|
(10 962)
|
(11 626)
|
(1 813)
|
(11 819)
|
(12 071)
|
(11 574)
|
(1 778)
|
(12 061)
|
(12 116)
|
(12 478)
|
(1 443)
|
(12 249)
|
(12 662)
|
(12 928)
|
(983)
|
(14 415)
|
(15 125)
|
(15 745)
|
(305)
|
(16 544)
|
(16 930)
|
(16 584)
|
(292)
|
(8 816)
|
(9 284)
|
(10 768)
|
(274)
|
(12 161)
|
(10 668)
|
(8 976)
|
(1 126)
|
(14 840)
|
(13 430)
|
(12 554)
|
(461)
|
(10 098)
|
(10 568)
|
(10 968)
|
(402)
|
(12 114)
|
(13 648)
|
(14 356)
|
(403)
|
(15 246)
|
(15 259)
|
(15 556)
|
(635)
|
(16 899)
|
(17 576)
|
(18 774)
|
(745)
|
(20 076)
|
(21 241)
|
(21 296)
|
|
| Operating Income |
1 236
N/A
|
1 278
+3%
|
1 563
+22%
|
1 629
+4%
|
1 538
-6%
|
1 903
+24%
|
1 829
-4%
|
2 032
+11%
|
2 379
+17%
|
2 512
+6%
|
2 714
+8%
|
3 053
+12%
|
2 950
-3%
|
3 838
+30%
|
4 257
+11%
|
4 679
+10%
|
4 502
-4%
|
5 775
+28%
|
6 376
+10%
|
6 908
+8%
|
6 969
+1%
|
8 089
+16%
|
8 371
+3%
|
8 197
-2%
|
7 328
-11%
|
8 363
+14%
|
7 833
-6%
|
7 362
-6%
|
5 337
-28%
|
5 132
-4%
|
4 441
-13%
|
3 024
-32%
|
1 307
-57%
|
1 838
+41%
|
1 886
+3%
|
2 071
+10%
|
2 610
+26%
|
1 915
-27%
|
2 153
+12%
|
2 173
+1%
|
2 889
+33%
|
2 498
-14%
|
2 488
0%
|
2 861
+15%
|
3 954
+38%
|
3 824
-3%
|
3 985
+4%
|
4 146
+4%
|
4 898
+18%
|
4 460
-9%
|
4 605
+3%
|
4 845
+5%
|
5 992
+24%
|
5 883
-2%
|
5 537
-6%
|
5 116
-8%
|
5 947
+16%
|
5 299
-11%
|
5 610
+6%
|
5 786
+3%
|
3 462
-40%
|
2 570
-26%
|
3 083
+20%
|
3 699
+20%
|
4 113
+11%
|
4 203
+2%
|
3 619
-14%
|
3 057
-16%
|
4 132
+35%
|
2 363
-43%
|
1 329
-44%
|
1 289
-3%
|
1 508
+17%
|
2 772
+84%
|
3 431
+24%
|
3 890
+13%
|
4 558
+17%
|
5 093
+12%
|
6 163
+21%
|
6 578
+7%
|
9 095
+38%
|
9 528
+5%
|
10 989
+15%
|
13 230
+20%
|
14 139
+7%
|
16 458
+16%
|
18 378
+12%
|
19 370
+5%
|
22 102
+14%
|
21 910
-1%
|
20 581
-6%
|
20 145
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(4)
|
(4)
|
(6)
|
(10)
|
(13)
|
(16)
|
(17)
|
(13)
|
(12)
|
(25)
|
(41)
|
(66)
|
(65)
|
(50)
|
(32)
|
(7)
|
(15)
|
(36)
|
(50)
|
160
|
(114)
|
(136)
|
(187)
|
(161)
|
(590)
|
(832)
|
(718)
|
(537)
|
(1 114)
|
(1 097)
|
(710)
|
(987)
|
(176)
|
(200)
|
(226)
|
129
|
(321)
|
(331)
|
(377)
|
(785)
|
(577)
|
(756)
|
(909)
|
(1 115)
|
(1 035)
|
(1 033)
|
(1 038)
|
(1 253)
|
(1 037)
|
(1 029)
|
(1 004)
|
(1 018)
|
(926)
|
(877)
|
(823)
|
(477)
|
(908)
|
(942)
|
(898)
|
(38)
|
(560)
|
(561)
|
(610)
|
(264)
|
(366)
|
(230)
|
(73)
|
142
|
(221)
|
(163)
|
(147)
|
435
|
(167)
|
(145)
|
(137)
|
990
|
(90)
|
(102)
|
(98)
|
1 006
|
(138)
|
(124)
|
(117)
|
2 167
|
(142)
|
(174)
|
(195)
|
2 882
|
(174)
|
(170)
|
(197)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
568
|
588
|
588
|
588
|
0
|
0
|
0
|
468
|
3 402
|
3 402
|
3 861
|
2 934
|
459
|
459
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
158
|
158
|
14
|
14
|
233
|
0
|
0
|
38
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
275
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
13
|
745
|
745
|
745
|
728
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
77
|
37
|
511
|
0
|
0
|
0
|
737
|
0
|
0
|
0
|
433
|
52
|
125
|
153
|
1 117
|
(37)
|
0
|
(21)
|
542
|
136
|
81
|
108
|
722
|
134
|
144
|
148
|
(25)
|
926
|
875
|
847
|
(57)
|
67
|
91
|
93
|
(74)
|
65
|
31
|
33
|
(59)
|
169
|
175
|
169
|
(105)
|
272
|
561
|
1 070
|
(12)
|
1 385
|
1 412
|
1 276
|
(32)
|
688
|
598
|
505
|
(16)
|
804
|
772
|
651
|
90
|
1 210
|
1 272
|
1 309
|
500
|
864
|
850
|
897
|
500
|
1 716
|
1 717
|
1 938
|
569
|
2 145
|
2 642
|
2 942
|
353
|
3 165
|
3 283
|
3 444
|
208
|
3 587
|
3 716
|
3 627
|
|
| Pre-Tax Income |
1 388
N/A
|
1 430
+3%
|
1 570
+10%
|
1 635
+4%
|
1 762
+8%
|
1 889
+7%
|
1 813
-4%
|
2 054
+13%
|
2 403
+17%
|
2 577
+7%
|
2 766
+7%
|
3 049
+10%
|
3 395
+11%
|
3 771
+11%
|
4 205
+12%
|
4 645
+10%
|
5 232
+13%
|
5 759
+10%
|
6 339
+10%
|
6 859
+8%
|
7 565
+10%
|
8 029
+6%
|
8 362
+4%
|
8 163
-2%
|
8 332
+2%
|
7 735
-7%
|
7 000
-10%
|
6 624
-5%
|
5 274
-20%
|
4 155
-21%
|
3 426
-18%
|
2 422
-29%
|
1 002
-59%
|
1 796
+79%
|
1 830
+2%
|
1 993
+9%
|
2 680
+34%
|
2 519
-6%
|
2 696
+7%
|
2 641
-2%
|
2 062
-22%
|
1 989
-4%
|
1 825
-8%
|
2 045
+12%
|
2 725
+33%
|
2 856
+5%
|
2 984
+4%
|
3 141
+5%
|
3 552
+13%
|
3 591
+1%
|
3 750
+4%
|
4 011
+7%
|
4 746
+18%
|
5 230
+10%
|
5 222
0%
|
5 363
+3%
|
5 733
+7%
|
5 776
+1%
|
6 080
+5%
|
6 163
+1%
|
3 338
-46%
|
2 698
-19%
|
3 120
+16%
|
3 595
+15%
|
3 951
+10%
|
4 640
+17%
|
4 160
-10%
|
3 634
-13%
|
4 440
+22%
|
3 920
-12%
|
3 027
-23%
|
3 040
+0%
|
3 044
+0%
|
4 214
+38%
|
4 880
+16%
|
5 394
+11%
|
7 243
+34%
|
10 120
+40%
|
11 179
+10%
|
12 278
+10%
|
13 628
+11%
|
11 993
-12%
|
13 965
+16%
|
16 054
+15%
|
16 589
+3%
|
19 481
+17%
|
21 488
+10%
|
22 619
+5%
|
25 133
+11%
|
25 324
+1%
|
24 127
-5%
|
23 575
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(416)
|
(433)
|
(447)
|
(477)
|
(520)
|
(567)
|
(637)
|
(726)
|
(860)
|
(928)
|
(987)
|
(1 101)
|
(1 208)
|
(1 347)
|
(1 498)
|
(1 646)
|
(1 829)
|
(2 003)
|
(2 216)
|
(2 400)
|
(2 648)
|
(2 801)
|
(2 902)
|
(2 812)
|
(2 858)
|
(2 653)
|
(2 400)
|
(2 241)
|
(1 728)
|
(1 326)
|
(1 050)
|
(762)
|
(370)
|
(635)
|
(665)
|
(721)
|
(833)
|
(791)
|
(839)
|
(792)
|
(688)
|
(661)
|
(616)
|
(694)
|
(956)
|
(1 000)
|
(1 048)
|
(1 111)
|
(1 267)
|
(1 280)
|
(1 342)
|
(1 465)
|
(1 747)
|
(1 919)
|
(1 928)
|
(1 951)
|
(1 988)
|
(1 986)
|
(2 097)
|
(2 052)
|
(1 084)
|
(887)
|
(1 038)
|
(1 263)
|
(1 410)
|
(1 664)
|
(1 507)
|
(1 277)
|
(1 418)
|
(1 127)
|
(765)
|
(711)
|
(739)
|
(1 064)
|
(1 213)
|
(1 382)
|
(1 918)
|
(2 599)
|
(2 872)
|
(3 146)
|
(3 372)
|
(2 987)
|
(3 471)
|
(3 965)
|
(4 107)
|
(4 855)
|
(5 393)
|
(5 739)
|
(6 387)
|
(6 431)
|
(6 141)
|
(5 905)
|
|
| Income from Continuing Operations |
972
|
997
|
1 124
|
1 159
|
1 242
|
1 323
|
1 176
|
1 328
|
1 543
|
1 649
|
1 779
|
1 948
|
2 187
|
2 424
|
2 707
|
2 999
|
3 403
|
3 756
|
4 123
|
4 459
|
4 917
|
5 228
|
5 460
|
5 351
|
5 474
|
5 081
|
4 599
|
4 382
|
3 546
|
2 829
|
2 376
|
1 660
|
632
|
1 161
|
1 165
|
1 272
|
1 847
|
1 728
|
1 857
|
1 849
|
1 374
|
1 329
|
1 209
|
1 351
|
1 769
|
1 855
|
1 936
|
2 030
|
2 285
|
2 312
|
2 410
|
2 547
|
2 999
|
3 311
|
3 292
|
3 411
|
3 745
|
3 790
|
3 985
|
4 113
|
2 255
|
1 811
|
2 082
|
2 331
|
2 542
|
2 976
|
2 651
|
2 356
|
3 022
|
2 792
|
2 263
|
2 330
|
2 304
|
3 151
|
3 666
|
4 011
|
5 325
|
7 520
|
8 308
|
9 133
|
10 256
|
9 007
|
10 494
|
12 089
|
12 482
|
14 626
|
16 094
|
16 879
|
18 746
|
18 891
|
17 986
|
17 670
|
|
| Net Income (Common) |
967
N/A
|
994
+3%
|
1 123
+13%
|
1 159
+3%
|
1 242
+7%
|
1 323
+7%
|
1 176
-11%
|
1 328
+13%
|
1 543
+16%
|
1 649
+7%
|
1 779
+8%
|
1 948
+9%
|
2 187
+12%
|
2 424
+11%
|
2 707
+12%
|
2 999
+11%
|
3 403
+13%
|
3 756
+10%
|
4 123
+10%
|
4 459
+8%
|
4 917
+10%
|
5 228
+6%
|
5 460
+4%
|
5 351
-2%
|
5 474
+2%
|
5 081
-7%
|
4 599
-9%
|
4 382
-5%
|
3 546
-19%
|
2 829
-20%
|
2 376
-16%
|
1 660
-30%
|
632
-62%
|
1 161
+84%
|
1 165
+0%
|
1 272
+9%
|
1 847
+45%
|
1 727
-6%
|
1 856
+7%
|
1 848
0%
|
1 374
-26%
|
1 329
-3%
|
1 209
-9%
|
1 375
+14%
|
1 793
+30%
|
1 879
+5%
|
1 960
+4%
|
2 030
+4%
|
2 285
+13%
|
2 312
+1%
|
2 410
+4%
|
2 547
+6%
|
2 999
+18%
|
3 311
+10%
|
3 292
-1%
|
3 411
+4%
|
3 745
+10%
|
3 790
+1%
|
3 985
+5%
|
4 113
+3%
|
4 200
+2%
|
4 325
+3%
|
4 596
+6%
|
4 845
+5%
|
5 109
+5%
|
5 246
+3%
|
4 921
-6%
|
4 626
-6%
|
3 034
-34%
|
1 346
-56%
|
812
-40%
|
831
+2%
|
2 192
+164%
|
2 959
+35%
|
3 499
+18%
|
3 891
+11%
|
5 197
+34%
|
7 515
+45%
|
8 215
+9%
|
8 992
+9%
|
10 162
+13%
|
8 881
-13%
|
10 434
+17%
|
12 087
+16%
|
12 421
+3%
|
14 565
+17%
|
16 043
+10%
|
16 820
+5%
|
18 716
+11%
|
18 870
+1%
|
17 953
-5%
|
17 638
-2%
|
|
| EPS (Diluted) |
4.56
N/A
|
4.69
+3%
|
5.24
+12%
|
5.47
+4%
|
5.86
+7%
|
6.24
+6%
|
4.64
-26%
|
6.26
+35%
|
7.28
+16%
|
7.77
+7%
|
8.39
+8%
|
9.18
+9%
|
10.32
+12%
|
11.45
+11%
|
12.78
+12%
|
14.16
+11%
|
16.06
+13%
|
17.73
+10%
|
19.46
+10%
|
21.04
+8%
|
23.2
+10%
|
24.66
+6%
|
25.76
+4%
|
25.25
-2%
|
17.55
-30%
|
23.98
+37%
|
21.71
-9%
|
20.68
-5%
|
16.74
-19%
|
13.34
-20%
|
11.2
-16%
|
7.82
-30%
|
2.98
-62%
|
5.48
+84%
|
5.5
+0%
|
6.01
+9%
|
8.72
+45%
|
8.15
-7%
|
8.76
+7%
|
8.72
0%
|
6.48
-26%
|
6.27
-3%
|
5.7
-9%
|
6.48
+14%
|
8.46
+31%
|
8.86
+5%
|
9.15
+3%
|
9.57
+5%
|
10.78
+13%
|
10.9
+1%
|
11.36
+4%
|
12.01
+6%
|
14.15
+18%
|
15.62
+10%
|
15.38
-2%
|
16.1
+5%
|
17.67
+10%
|
17.89
+1%
|
18.8
+5%
|
19.41
+3%
|
19.81
+2%
|
20.4
+3%
|
21.67
+6%
|
22.85
+5%
|
24.09
+5%
|
24.74
+3%
|
23.21
-6%
|
21.82
-6%
|
14.31
-34%
|
6.34
-56%
|
3.84
-39%
|
3.91
+2%
|
10.33
+164%
|
13.95
+35%
|
16.5
+18%
|
18.35
+11%
|
24.51
+34%
|
35.44
+45%
|
38.38
+8%
|
42.41
+11%
|
47.93
+13%
|
41.89
-13%
|
49.23
+18%
|
57.04
+16%
|
58.61
+3%
|
68.7
+17%
|
75.67
+10%
|
79.33
+5%
|
88.32
+11%
|
89.01
+1%
|
84.72
-5%
|
83.26
-2%
|
|