Allcargo Logistics Ltd
NSE:ALLCARGO
Allcargo Logistics Ltd
NSE:ALLCARGO
Price:
9.62
INR
8.09%
Market Closed
Market Cap:
₹14.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Allcargo Logistics Ltd
NSE:ALLCARGO
|
IN |
|
S
|
Spotify Technology SA
SWB:639
|
LU |
|
Sato Foods Co Ltd
TSE:2923
|
JP |
|
M
|
MGB Bhd
KLSE:MGB
|
MY |
|
Charisma Energy Services Ltd
SGX:5QT
|
SG |
|
T
|
Tecnotree Oyj
OMXH:TEM1V
|
FI |
|
Cloetta AB
STO:CLA B
|
SE |
|
S
|
Suraj Estate Developers Ltd
NSE:SURAJEST
|
IN |
|
N
|
Nippon Paper Industries Co Ltd
TSE:3863
|
JP |
|
TRE Holdings Corp
TSE:9247
|
JP |
Income Statement
Earnings Waterfall
Allcargo Logistics Ltd
Allcargo Logistics Ltd
Income Statement
Allcargo Logistics Ltd
Allcargo Logistics Ltd
Currency: INR
| 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 |
36
|
53
|
65
|
57
|
58
|
123
|
132
|
172
|
215
|
249
|
279
|
317
|
336
|
232
|
214
|
176
|
162
|
194
|
0
|
0
|
0
|
0
|
561
|
150
|
181
|
348
|
499
|
369
|
446
|
468
|
555
|
622
|
656
|
608
|
533
|
470
|
431
|
403
|
349
|
384
|
357
|
323
|
307
|
332
|
328
|
320
|
299
|
295
|
308
|
303
|
295
|
0
|
0
|
0
|
663
|
0
|
0
|
0
|
1 325
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
748
|
0
|
0
|
0
|
1 293
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
9 424
N/A
|
8 952
-5%
|
12 704
+42%
|
12 854
+1%
|
12 709
-1%
|
16 135
+27%
|
16 732
+4%
|
18 151
+8%
|
20 427
+13%
|
23 141
+13%
|
23 599
+2%
|
23 388
-1%
|
22 052
-6%
|
20 609
-7%
|
21 664
+5%
|
22 831
+5%
|
24 894
+9%
|
28 633
+15%
|
30 097
+5%
|
32 239
+7%
|
33 313
+3%
|
33 964
+2%
|
42 804
+26%
|
36 687
-14%
|
38 713
+6%
|
38 457
-1%
|
39 263
+2%
|
39 317
+0%
|
39 897
+1%
|
45 334
+14%
|
48 594
+7%
|
52 003
+7%
|
55 906
+8%
|
55 059
-2%
|
56 288
+2%
|
57 725
+3%
|
57 662
0%
|
56 635
-2%
|
56 405
0%
|
55 741
-1%
|
55 281
-1%
|
56 105
+1%
|
55 834
0%
|
56 678
+2%
|
58 048
+2%
|
58 733
+1%
|
60 469
+3%
|
61 884
+2%
|
63 785
+3%
|
67 013
+5%
|
68 949
+3%
|
70 852
+3%
|
72 211
+2%
|
72 052
0%
|
73 462
+2%
|
76 086
+4%
|
80 720
+6%
|
90 199
+12%
|
104 981
+16%
|
118 699
+13%
|
140 825
+19%
|
169 472
+20%
|
190 621
+12%
|
212 877
+12%
|
218 173
+2%
|
203 169
-7%
|
180 508
-11%
|
159 006
-12%
|
141 287
-11%
|
132 413
-6%
|
129 687
-2%
|
137 296
+6%
|
147 238
+7%
|
156 180
+6%
|
160 215
+3%
|
160 254
+0%
|
122 613
-23%
|
86 716
-29%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 444)
|
(6 125)
|
(8 965)
|
(8 900)
|
(8 838)
|
(10 397)
|
(10 543)
|
(11 439)
|
(12 871)
|
(15 894)
|
(16 113)
|
(15 920)
|
(14 757)
|
(13 052)
|
(13 964)
|
(14 977)
|
(16 808)
|
(18 631)
|
(20 907)
|
(22 332)
|
(22 673)
|
(22 704)
|
(28 454)
|
(24 494)
|
(26 109)
|
(25 863)
|
(27 109)
|
(27 222)
|
(27 711)
|
(31 867)
|
(34 168)
|
(36 385)
|
(39 395)
|
(38 486)
|
(39 506)
|
(40 366)
|
(39 954)
|
(38 731)
|
(38 054)
|
(37 061)
|
(36 674)
|
(37 729)
|
(37 894)
|
(39 082)
|
(40 627)
|
(41 335)
|
(43 244)
|
(44 206)
|
(45 618)
|
(48 357)
|
(49 925)
|
(51 302)
|
(52 487)
|
(52 252)
|
(53 730)
|
(55 743)
|
(59 529)
|
(67 736)
|
(80 695)
|
(92 421)
|
(113 009)
|
(137 569)
|
(155 863)
|
(174 658)
|
(177 274)
|
(163 330)
|
(143 275)
|
(123 004)
|
(107 403)
|
(100 214)
|
(98 940)
|
(106 397)
|
(115 891)
|
(123 734)
|
(127 265)
|
(126 443)
|
(95 664)
|
(66 880)
|
|
| Gross Profit |
2 980
N/A
|
2 827
-5%
|
3 739
+32%
|
3 954
+6%
|
3 871
-2%
|
5 738
+48%
|
6 190
+8%
|
6 713
+8%
|
7 557
+13%
|
7 247
-4%
|
7 486
+3%
|
7 468
0%
|
7 295
-2%
|
7 558
+4%
|
7 700
+2%
|
7 853
+2%
|
8 084
+3%
|
10 002
+24%
|
9 186
-8%
|
9 903
+8%
|
10 637
+7%
|
11 258
+6%
|
14 350
+27%
|
12 193
-15%
|
12 603
+3%
|
12 593
0%
|
12 153
-3%
|
12 094
0%
|
12 185
+1%
|
13 466
+11%
|
14 426
+7%
|
15 618
+8%
|
16 512
+6%
|
16 574
+0%
|
16 782
+1%
|
17 360
+3%
|
17 709
+2%
|
17 906
+1%
|
18 351
+2%
|
18 681
+2%
|
18 608
0%
|
18 377
-1%
|
17 939
-2%
|
17 598
-2%
|
17 423
-1%
|
17 399
0%
|
17 226
-1%
|
17 678
+3%
|
18 166
+3%
|
18 655
+3%
|
19 024
+2%
|
19 549
+3%
|
19 723
+1%
|
19 800
+0%
|
19 732
0%
|
20 343
+3%
|
21 192
+4%
|
22 463
+6%
|
24 286
+8%
|
26 278
+8%
|
27 816
+6%
|
31 903
+15%
|
34 758
+9%
|
38 219
+10%
|
40 899
+7%
|
39 839
-3%
|
37 233
-7%
|
36 002
-3%
|
33 884
-6%
|
32 199
-5%
|
30 747
-5%
|
30 899
+0%
|
31 348
+1%
|
32 446
+4%
|
32 950
+2%
|
33 811
+3%
|
26 949
-20%
|
19 836
-26%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 173)
|
(2 109)
|
(2 759)
|
(2 998)
|
(2 900)
|
(4 568)
|
(4 901)
|
(5 179)
|
(5 650)
|
(5 496)
|
(5 676)
|
(5 650)
|
(5 642)
|
(5 917)
|
(6 075)
|
(6 242)
|
(6 151)
|
(7 835)
|
(6 722)
|
(7 127)
|
(7 804)
|
(8 191)
|
(10 431)
|
(8 950)
|
(9 572)
|
(9 917)
|
(10 040)
|
(10 298)
|
(10 387)
|
(11 273)
|
(12 142)
|
(13 259)
|
(13 974)
|
(13 861)
|
(13 517)
|
(14 052)
|
(14 391)
|
(14 899)
|
(15 250)
|
(15 638)
|
(15 527)
|
(15 351)
|
(14 878)
|
(14 858)
|
(14 857)
|
(14 871)
|
(14 903)
|
(15 475)
|
(15 835)
|
(16 071)
|
(16 043)
|
(16 376)
|
(16 647)
|
(16 821)
|
(16 894)
|
(17 899)
|
(18 619)
|
(19 797)
|
(20 735)
|
(22 150)
|
(22 690)
|
(23 762)
|
(24 455)
|
(25 897)
|
(27 454)
|
(28 542)
|
(28 682)
|
(29 791)
|
(30 571)
|
(30 178)
|
(29 848)
|
(30 164)
|
(30 548)
|
(31 646)
|
(32 027)
|
(33 265)
|
(26 693)
|
(19 774)
|
|
| Selling, General & Administrative |
(1 190)
|
(2 028)
|
(1 658)
|
(1 741)
|
(1 776)
|
(4 314)
|
(2 856)
|
(3 032)
|
(3 203)
|
(5 046)
|
(3 467)
|
(3 534)
|
(3 564)
|
(5 367)
|
(3 530)
|
(3 570)
|
(3 690)
|
(5 852)
|
(4 156)
|
(4 457)
|
(4 642)
|
(4 786)
|
(8 752)
|
(5 355)
|
(5 715)
|
(5 973)
|
(8 373)
|
(5 630)
|
(5 790)
|
(6 295)
|
(10 222)
|
(7 947)
|
(8 455)
|
(8 576)
|
(11 875)
|
(8 859)
|
(9 003)
|
(9 134)
|
(13 096)
|
(9 454)
|
(9 496)
|
(9 594)
|
(13 154)
|
(9 299)
|
(9 213)
|
(9 143)
|
(13 226)
|
(9 608)
|
(9 959)
|
(10 328)
|
(14 209)
|
(10 902)
|
(11 086)
|
(11 115)
|
(14 514)
|
(11 333)
|
(11 670)
|
(12 284)
|
(17 540)
|
(13 804)
|
(14 485)
|
(15 441)
|
(16 141)
|
(17 230)
|
(18 171)
|
(18 871)
|
(25 781)
|
(19 357)
|
(19 668)
|
(19 148)
|
(25 851)
|
(19 411)
|
(19 657)
|
(20 299)
|
(27 618)
|
(21 184)
|
(16 387)
|
(11 718)
|
|
| Depreciation & Amortization |
(137)
|
(79)
|
(133)
|
(132)
|
(132)
|
(252)
|
(285)
|
(338)
|
(398)
|
(447)
|
(486)
|
(532)
|
(562)
|
(545)
|
(578)
|
(618)
|
(513)
|
(550)
|
(579)
|
(643)
|
(836)
|
(904)
|
(1 326)
|
(1 196)
|
(1 429)
|
(1 548)
|
(1 464)
|
(1 527)
|
(1 396)
|
(1 353)
|
(1 745)
|
(1 845)
|
(1 910)
|
(1 950)
|
(1 549)
|
(1 639)
|
(1 804)
|
(1 929)
|
(1 996)
|
(1 950)
|
(1 828)
|
(1 738)
|
(1 647)
|
(1 626)
|
(1 590)
|
(1 580)
|
(1 579)
|
(1 589)
|
(1 594)
|
(1 595)
|
(1 548)
|
(1 709)
|
(1 845)
|
(2 076)
|
(2 306)
|
(2 497)
|
(2 689)
|
(2 808)
|
(2 915)
|
(3 075)
|
(2 722)
|
(2 570)
|
(2 376)
|
(2 527)
|
(2 797)
|
(2 894)
|
(2 780)
|
(2 973)
|
(3 392)
|
(3 741)
|
(4 000)
|
(4 210)
|
(4 211)
|
(4 242)
|
(4 287)
|
(4 341)
|
(3 903)
|
(3 340)
|
|
| Other Operating Expenses |
(846)
|
(3)
|
(968)
|
(1 124)
|
(992)
|
(2)
|
(1 760)
|
(1 810)
|
(2 050)
|
(3)
|
(1 723)
|
(1 582)
|
(1 514)
|
(6)
|
(1 967)
|
(2 054)
|
(1 947)
|
(1 433)
|
(1 987)
|
(2 027)
|
(2 324)
|
(2 500)
|
(352)
|
(2 399)
|
(2 427)
|
(2 396)
|
(203)
|
(3 142)
|
(3 202)
|
(3 625)
|
(175)
|
(3 468)
|
(3 610)
|
(3 336)
|
(93)
|
(3 554)
|
(3 584)
|
(3 836)
|
(158)
|
(4 235)
|
(4 204)
|
(4 021)
|
(76)
|
(3 935)
|
(4 056)
|
(4 149)
|
(99)
|
(4 280)
|
(4 282)
|
(4 150)
|
(287)
|
(3 765)
|
(3 716)
|
(3 630)
|
(75)
|
(4 069)
|
(4 260)
|
(4 705)
|
(280)
|
(5 273)
|
(5 485)
|
(5 753)
|
(5 938)
|
(6 142)
|
(6 486)
|
(6 775)
|
(121)
|
(7 461)
|
(7 510)
|
(7 288)
|
3
|
(6 543)
|
(6 681)
|
(7 106)
|
(121)
|
(7 741)
|
(6 403)
|
(4 717)
|
|
| Operating Income |
807
N/A
|
718
-11%
|
978
+36%
|
955
-2%
|
970
+2%
|
1 169
+21%
|
1 287
+10%
|
1 532
+19%
|
1 906
+24%
|
1 751
-8%
|
1 812
+3%
|
1 821
+0%
|
1 655
-9%
|
1 640
-1%
|
1 626
-1%
|
1 612
-1%
|
1 934
+20%
|
2 167
+12%
|
2 467
+14%
|
2 779
+13%
|
2 836
+2%
|
3 069
+8%
|
3 919
+28%
|
3 243
-17%
|
3 032
-7%
|
2 677
-12%
|
2 114
-21%
|
1 797
-15%
|
1 799
+0%
|
2 193
+22%
|
2 284
+4%
|
2 358
+3%
|
2 536
+8%
|
2 712
+7%
|
3 265
+20%
|
3 308
+1%
|
3 319
+0%
|
3 008
-9%
|
3 101
+3%
|
3 045
-2%
|
3 082
+1%
|
3 026
-2%
|
3 061
+1%
|
2 739
-11%
|
2 566
-6%
|
2 529
-1%
|
2 322
-8%
|
2 204
-5%
|
2 331
+6%
|
2 584
+11%
|
2 981
+15%
|
3 173
+6%
|
3 077
-3%
|
2 979
-3%
|
2 838
-5%
|
2 443
-14%
|
2 571
+5%
|
2 664
+4%
|
3 551
+33%
|
4 127
+16%
|
5 125
+24%
|
8 141
+59%
|
10 303
+27%
|
12 322
+20%
|
13 446
+9%
|
11 299
-16%
|
8 551
-24%
|
6 213
-27%
|
3 314
-47%
|
2 022
-39%
|
899
-56%
|
735
-18%
|
799
+9%
|
800
+0%
|
924
+16%
|
546
-41%
|
256
-53%
|
61
-76%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(46)
|
(36)
|
(66)
|
(58)
|
(58)
|
(91)
|
(133)
|
(172)
|
(216)
|
(219)
|
(280)
|
(317)
|
(336)
|
(183)
|
(214)
|
(176)
|
(162)
|
(47)
|
(259)
|
(278)
|
(384)
|
(529)
|
(430)
|
(624)
|
(485)
|
(461)
|
(354)
|
(369)
|
(446)
|
(468)
|
(530)
|
(623)
|
(656)
|
(608)
|
(96)
|
(446)
|
(384)
|
(336)
|
(206)
|
(328)
|
(306)
|
(285)
|
(55)
|
(276)
|
(242)
|
(223)
|
(184)
|
(170)
|
(180)
|
(169)
|
(129)
|
(177)
|
(237)
|
(366)
|
(432)
|
(902)
|
(1 144)
|
(1 230)
|
(1 132)
|
(1 000)
|
(585)
|
(230)
|
(57)
|
50
|
(188)
|
(569)
|
(213)
|
107
|
(69)
|
(179)
|
171
|
(1 382)
|
(1 350)
|
(1 299)
|
(795)
|
(2 149)
|
(1 996)
|
(1 816)
|
|
| Non-Reccuring Items |
0
|
79
|
79
|
79
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
(6)
|
(10)
|
0
|
1
|
2
|
(1)
|
0
|
0
|
5
|
3
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(69)
|
0
|
(69)
|
0
|
0
|
0
|
274
|
673
|
512
|
512
|
238
|
27
|
292
|
451
|
451
|
261
|
248
|
122
|
114
|
362
|
159
|
227
|
235
|
507
|
0
|
0
|
28
|
47
|
85
|
(66)
|
(103)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
104
|
109
|
115
|
128
|
52
|
44
|
46
|
138
|
109
|
134
|
0
|
0
|
(32)
|
0
|
0
|
(207)
|
(887)
|
(863)
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
50
|
35
|
65
|
97
|
108
|
19
|
48
|
29
|
25
|
63
|
136
|
329
|
340
|
225
|
284
|
140
|
195
|
90
|
303
|
321
|
316
|
417
|
214
|
336
|
616
|
493
|
539
|
736
|
458
|
530
|
190
|
323
|
393
|
382
|
16
|
497
|
389
|
379
|
(33)
|
289
|
309
|
389
|
44
|
403
|
354
|
181
|
130
|
159
|
141
|
144
|
61
|
82
|
322
|
270
|
7
|
511
|
553
|
623
|
32
|
492
|
(569)
|
(359)
|
304
|
308
|
575
|
510
|
247
|
685
|
761
|
811
|
62
|
714
|
589
|
552
|
94
|
653
|
613
|
556
|
|
| Pre-Tax Income |
812
N/A
|
796
-2%
|
1 058
+33%
|
1 074
+2%
|
1 021
-5%
|
1 097
+7%
|
1 202
+10%
|
1 390
+16%
|
1 719
+24%
|
1 609
-6%
|
1 670
+4%
|
1 827
+9%
|
1 649
-10%
|
1 695
+3%
|
1 695
N/A
|
1 577
-7%
|
1 966
+25%
|
2 239
+14%
|
2 512
+12%
|
2 828
+13%
|
2 772
-2%
|
2 953
+7%
|
3 710
+26%
|
2 956
-20%
|
3 163
+7%
|
2 709
-14%
|
2 335
-14%
|
2 164
-7%
|
1 811
-16%
|
2 255
+25%
|
1 960
-13%
|
2 058
+5%
|
2 273
+10%
|
2 485
+9%
|
3 171
+28%
|
3 357
+6%
|
3 324
-1%
|
3 049
-8%
|
2 974
-2%
|
3 006
+1%
|
3 086
+3%
|
3 131
+1%
|
3 154
+1%
|
2 975
-6%
|
2 793
-6%
|
2 616
-6%
|
2 252
-14%
|
2 169
-4%
|
2 339
+8%
|
2 628
+12%
|
3 021
+15%
|
3 212
+6%
|
3 162
-2%
|
3 157
0%
|
3 054
-3%
|
2 565
-16%
|
2 492
-3%
|
2 088
-16%
|
1 591
-24%
|
3 049
+92%
|
4 422
+45%
|
8 003
+81%
|
10 811
+35%
|
12 928
+20%
|
13 956
+8%
|
11 354
-19%
|
8 953
-21%
|
7 163
-20%
|
4 232
-41%
|
2 889
-32%
|
1 620
-44%
|
67
-96%
|
39
-42%
|
81
+108%
|
270
+234%
|
(866)
N/A
|
(1 193)
-38%
|
(1 302)
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(110)
|
(175)
|
(227)
|
(235)
|
(232)
|
(250)
|
(281)
|
(348)
|
(393)
|
(357)
|
(385)
|
(404)
|
(317)
|
(260)
|
(223)
|
(184)
|
(349)
|
(480)
|
(563)
|
(588)
|
(547)
|
(580)
|
(734)
|
(603)
|
(748)
|
(467)
|
(512)
|
(542)
|
(396)
|
(638)
|
(416)
|
(408)
|
(409)
|
(455)
|
(700)
|
(708)
|
(707)
|
(622)
|
(498)
|
(587)
|
(634)
|
(743)
|
(776)
|
(596)
|
(424)
|
(412)
|
(513)
|
(522)
|
(715)
|
(822)
|
(542)
|
(632)
|
(542)
|
(551)
|
(711)
|
(568)
|
(584)
|
(656)
|
(640)
|
(1 337)
|
(1 558)
|
(1 913)
|
(2 570)
|
(2 943)
|
(3 775)
|
(3 169)
|
(2 421)
|
(1 852)
|
(687)
|
(415)
|
(244)
|
187
|
430
|
318
|
206
|
305
|
224
|
220
|
|
| Income from Continuing Operations |
701
|
621
|
832
|
840
|
789
|
847
|
920
|
1 040
|
1 325
|
1 251
|
1 283
|
1 422
|
1 331
|
1 434
|
1 473
|
1 394
|
1 618
|
1 759
|
1 950
|
2 240
|
2 225
|
2 373
|
2 977
|
2 354
|
2 415
|
2 241
|
1 823
|
1 620
|
1 414
|
1 617
|
1 544
|
1 651
|
1 865
|
2 031
|
2 472
|
2 650
|
2 618
|
2 427
|
2 476
|
2 418
|
2 451
|
2 387
|
2 378
|
2 379
|
2 369
|
2 204
|
1 740
|
1 647
|
1 624
|
1 806
|
2 478
|
2 581
|
2 620
|
2 606
|
2 343
|
1 996
|
1 908
|
1 432
|
951
|
1 711
|
2 863
|
6 089
|
8 241
|
9 985
|
10 181
|
8 185
|
6 532
|
5 311
|
3 545
|
2 475
|
1 376
|
254
|
469
|
399
|
476
|
(562)
|
(969)
|
(1 082)
|
|
| Income to Minority Interest |
(16)
|
(16)
|
(22)
|
(18)
|
(27)
|
(98)
|
(124)
|
(166)
|
(202)
|
(139)
|
(146)
|
(114)
|
(82)
|
(108)
|
(82)
|
(89)
|
(108)
|
(100)
|
(130)
|
(136)
|
(129)
|
(143)
|
(141)
|
(105)
|
(133)
|
(105)
|
(129)
|
(116)
|
(81)
|
(75)
|
(51)
|
(55)
|
(54)
|
(72)
|
(92)
|
(96)
|
(98)
|
(81)
|
(77)
|
(76)
|
(67)
|
(55)
|
(60)
|
(59)
|
(55)
|
(34)
|
(26)
|
(14)
|
(10)
|
(63)
|
(59)
|
(60)
|
(78)
|
(102)
|
(113)
|
82
|
103
|
280
|
778
|
711
|
364
|
26
|
(389)
|
(657)
|
(487)
|
(285)
|
(236)
|
(46)
|
195
|
140
|
97
|
72
|
(31)
|
27
|
(136)
|
(156)
|
(130)
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
19
|
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) |
685
N/A
|
604
-12%
|
808
+34%
|
820
+1%
|
760
-7%
|
766
+1%
|
813
+6%
|
892
+10%
|
1 141
+28%
|
1 077
-6%
|
1 098
+2%
|
1 268
+15%
|
1 209
-5%
|
1 299
+7%
|
1 390
+7%
|
1 304
-6%
|
1 509
+16%
|
1 659
+10%
|
1 818
+10%
|
2 102
+16%
|
2 094
0%
|
2 228
+6%
|
2 845
+28%
|
2 257
-21%
|
2 290
+1%
|
2 145
-6%
|
1 697
-21%
|
1 508
-11%
|
1 337
-11%
|
1 546
+16%
|
1 493
-3%
|
1 596
+7%
|
1 811
+13%
|
1 959
+8%
|
2 399
+22%
|
2 575
+7%
|
2 542
-1%
|
2 368
-7%
|
2 399
+1%
|
2 344
-2%
|
2 385
+2%
|
2 333
-2%
|
2 318
-1%
|
2 319
+0%
|
2 313
0%
|
2 169
-6%
|
1 714
-21%
|
1 634
-5%
|
1 614
-1%
|
1 743
+8%
|
2 420
+39%
|
2 519
+4%
|
2 541
+1%
|
2 503
-1%
|
2 230
-11%
|
2 078
-7%
|
2 011
-3%
|
1 712
-15%
|
1 729
+1%
|
2 422
+40%
|
4 129
+70%
|
7 326
+77%
|
9 257
+26%
|
10 734
+16%
|
10 570
-2%
|
8 792
-17%
|
6 296
-28%
|
4 873
-23%
|
2 975
-39%
|
1 526
-49%
|
1 497
-2%
|
325
-78%
|
438
+35%
|
425
-3%
|
356
-16%
|
(697)
N/A
|
(1 068)
-53%
|
(1 165)
-9%
|
|
| EPS (Diluted) |
3.51
N/A
|
3.06
-13%
|
3.98
+30%
|
4
+1%
|
3.74
-6%
|
3.41
-9%
|
3.27
-4%
|
3.74
+14%
|
4.77
+28%
|
4.41
-8%
|
4.65
+5%
|
5.41
+16%
|
25.18
+365%
|
5.64
-78%
|
5.56
-1%
|
5.09
-8%
|
5.78
+14%
|
6.44
+11%
|
6.96
+8%
|
7.96
+14%
|
8.03
+1%
|
8.54
+6%
|
10.92
+28%
|
8.85
-19%
|
9.01
+2%
|
8.47
-6%
|
6.65
-21%
|
5.96
-10%
|
5.22
-12%
|
6.1
+17%
|
5.92
-3%
|
6.34
+7%
|
7.19
+13%
|
7.78
+8%
|
9.52
+22%
|
10.21
+7%
|
10.08
-1%
|
9.39
-7%
|
9.52
+1%
|
9.3
-2%
|
9.47
+2%
|
9.29
-2%
|
9.25
0%
|
9.42
+2%
|
9.4
0%
|
8.82
-6%
|
6.97
-21%
|
6.64
-5%
|
6.58
-1%
|
7.09
+8%
|
9.85
+39%
|
10.28
+4%
|
10.37
+1%
|
10.2
-2%
|
9.08
-11%
|
8.44
-7%
|
8.19
-3%
|
6.97
-15%
|
7.04
+1%
|
9.86
+40%
|
16.64
+69%
|
29.78
+79%
|
37.63
+26%
|
43.63
+16%
|
42.96
-2%
|
35.73
-17%
|
6.41
-82%
|
4.95
-23%
|
3.03
-39%
|
0.38
-87%
|
1.52
+300%
|
0.3
-80%
|
0.44
+47%
|
0.43
-2%
|
0.35
-19%
|
-0.73
N/A
|
-1.06
-45%
|
-0.77
+27%
|
|
Switch to:
Switch to:
See Also
Discover More
