Asahi India Glass Ltd
NSE:ASAHIINDIA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Asahi India Glass Ltd
NSE:ASAHIINDIA
|
IN |
|
G
|
Guangdong Bobaolon Co Ltd
SZSE:002776
|
CN |
|
F
|
Five-Star Business Finance Ltd
NSE:FIVESTAR
|
IN |
|
Vizio Holding Corp
NYSE:VZIO
|
US |
Income Statement
Earnings Waterfall
Asahi India Glass Ltd
Income Statement
Asahi India Glass 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
|
75
|
66
|
66
|
0
|
21
|
21
|
20
|
0
|
32
|
52
|
73
|
109
|
149
|
193
|
237
|
355
|
469
|
610
|
762
|
849
|
933
|
1 026
|
1 153
|
1 270
|
1 346
|
1 378
|
1 341
|
1 294
|
1 266
|
1 252
|
1 250
|
1 288
|
0
|
0
|
0
|
1 450
|
0
|
0
|
0
|
1 643
|
0
|
0
|
0
|
1 592
|
0
|
0
|
0
|
1 445
|
0
|
0
|
0
|
1 387
|
0
|
0
|
0
|
1 355
|
0
|
0
|
0
|
1 204
|
0
|
0
|
0
|
1 338
|
0
|
0
|
0
|
1 415
|
0
|
0
|
0
|
1 384
|
0
|
0
|
0
|
1 164
|
0
|
0
|
0
|
1 006
|
0
|
0
|
0
|
1 341
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4 032
N/A
|
4 672
+16%
|
5 333
+14%
|
6 186
+16%
|
4 898
-21%
|
5 305
+8%
|
5 598
+6%
|
5 714
+2%
|
5 866
+3%
|
6 182
+5%
|
6 209
+0%
|
5 954
-4%
|
5 912
-1%
|
6 140
+4%
|
6 419
+5%
|
7 157
+11%
|
7 666
+7%
|
8 403
+10%
|
9 047
+8%
|
9 745
+8%
|
9 958
+2%
|
11 546
+16%
|
12 177
+5%
|
12 377
+2%
|
12 383
+0%
|
12 314
-1%
|
12 471
+1%
|
12 960
+4%
|
12 932
0%
|
13 547
+5%
|
14 217
+5%
|
14 830
+4%
|
15 577
+5%
|
16 208
+4%
|
16 374
+1%
|
16 623
+2%
|
16 813
+1%
|
17 724
+5%
|
17 978
+1%
|
18 941
+5%
|
19 444
+3%
|
19 592
+1%
|
20 672
+6%
|
20 894
+1%
|
21 401
+2%
|
21 630
+1%
|
21 670
+0%
|
21 223
-2%
|
20 986
-1%
|
21 459
+2%
|
22 030
+3%
|
22 821
+4%
|
22 089
-3%
|
24 235
+10%
|
24 827
+2%
|
25 328
+2%
|
25 700
+1%
|
26 231
+2%
|
25 836
-2%
|
25 994
+1%
|
26 790
+3%
|
27 470
+3%
|
28 849
+5%
|
29 262
+1%
|
29 130
0%
|
28 835
-1%
|
27 667
-4%
|
27 699
+0%
|
26 432
-5%
|
21 571
-18%
|
21 501
0%
|
22 177
+3%
|
24 212
+9%
|
27 968
+16%
|
29 545
+6%
|
30 313
+3%
|
31 704
+5%
|
34 890
+10%
|
37 069
+6%
|
38 872
+5%
|
40 188
+3%
|
41 848
+4%
|
42 899
+3%
|
43 239
+1%
|
43 406
+0%
|
43 846
+1%
|
44 228
+1%
|
45 035
+2%
|
45 943
+2%
|
46 903
+2%
|
46 839
0%
|
48 155
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 227)
|
(3 594)
|
(4 056)
|
(4 677)
|
(2 597)
|
(3 625)
|
(3 498)
|
(3 250)
|
(3 225)
|
(3 119)
|
(3 190)
|
(2 978)
|
(3 348)
|
(3 146)
|
(3 171)
|
(3 580)
|
(4 360)
|
(4 501)
|
(4 774)
|
(5 194)
|
(5 935)
|
(6 607)
|
(6 926)
|
(7 029)
|
(7 732)
|
(7 622)
|
(7 776)
|
(7 901)
|
(7 945)
|
(7 865)
|
(8 264)
|
(8 555)
|
(8 857)
|
(8 030)
|
(8 022)
|
(8 436)
|
(10 546)
|
(9 775)
|
(10 281)
|
(10 902)
|
(8 194)
|
(10 009)
|
(9 172)
|
(7 991)
|
(8 750)
|
(6 986)
|
(7 369)
|
(7 296)
|
(9 117)
|
(8 076)
|
(8 478)
|
(9 010)
|
(9 815)
|
(9 972)
|
(10 245)
|
(10 352)
|
(12 794)
|
(11 004)
|
(10 869)
|
(10 584)
|
(12 134)
|
(9 261)
|
(9 068)
|
(9 013)
|
(11 771)
|
(9 322)
|
(8 941)
|
(9 262)
|
(10 828)
|
(7 094)
|
(7 252)
|
(7 368)
|
(10 365)
|
(9 063)
|
(9 244)
|
(8 936)
|
(11 632)
|
(10 172)
|
(11 145)
|
(12 529)
|
(16 809)
|
(15 285)
|
(16 197)
|
(16 534)
|
(19 928)
|
(16 698)
|
(16 489)
|
(16 742)
|
(20 594)
|
(16 662)
|
(16 075)
|
(15 478)
|
|
| Gross Profit |
1 805
N/A
|
1 078
-40%
|
1 277
+18%
|
1 508
+18%
|
2 301
+53%
|
1 680
-27%
|
2 099
+25%
|
2 463
+17%
|
2 641
+7%
|
3 062
+16%
|
3 020
-1%
|
2 977
-1%
|
2 565
-14%
|
2 995
+17%
|
3 248
+8%
|
3 577
+10%
|
3 306
-8%
|
3 902
+18%
|
4 273
+10%
|
4 552
+7%
|
4 023
-12%
|
4 940
+23%
|
5 252
+6%
|
5 348
+2%
|
4 651
-13%
|
4 692
+1%
|
4 695
+0%
|
5 059
+8%
|
4 988
-1%
|
5 682
+14%
|
5 953
+5%
|
6 275
+5%
|
6 721
+7%
|
8 178
+22%
|
8 352
+2%
|
8 187
-2%
|
6 266
-23%
|
7 950
+27%
|
7 697
-3%
|
8 039
+4%
|
11 251
+40%
|
9 582
-15%
|
11 500
+20%
|
12 903
+12%
|
12 651
-2%
|
14 644
+16%
|
14 302
-2%
|
13 928
-3%
|
11 869
-15%
|
13 384
+13%
|
13 552
+1%
|
13 812
+2%
|
12 273
-11%
|
14 263
+16%
|
14 582
+2%
|
14 975
+3%
|
12 906
-14%
|
15 227
+18%
|
14 967
-2%
|
15 410
+3%
|
14 657
-5%
|
18 209
+24%
|
19 781
+9%
|
20 249
+2%
|
17 360
-14%
|
19 513
+12%
|
18 726
-4%
|
18 437
-2%
|
15 605
-15%
|
14 477
-7%
|
14 249
-2%
|
14 808
+4%
|
13 848
-6%
|
18 904
+37%
|
20 300
+7%
|
21 377
+5%
|
20 072
-6%
|
24 720
+23%
|
25 927
+5%
|
26 346
+2%
|
23 379
-11%
|
26 564
+14%
|
26 703
+1%
|
26 705
+0%
|
23 478
-12%
|
27 149
+16%
|
27 739
+2%
|
28 293
+2%
|
25 349
-10%
|
30 241
+19%
|
30 764
+2%
|
32 677
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 448)
|
(520)
|
(603)
|
(697)
|
(1 655)
|
(838)
|
(1 249)
|
(1 605)
|
(1 876)
|
(2 205)
|
(2 238)
|
(2 286)
|
(1 863)
|
(2 299)
|
(2 398)
|
(2 548)
|
(2 533)
|
(3 037)
|
(3 555)
|
(3 942)
|
(3 610)
|
(4 368)
|
(4 194)
|
(4 441)
|
(4 122)
|
(3 778)
|
(4 105)
|
(4 183)
|
(4 046)
|
(4 279)
|
(4 518)
|
(4 789)
|
(5 323)
|
(6 728)
|
(6 948)
|
(7 104)
|
(5 652)
|
(7 485)
|
(7 654)
|
(7 860)
|
(10 957)
|
(9 372)
|
(10 698)
|
(11 945)
|
(11 254)
|
(13 116)
|
(12 584)
|
(12 006)
|
(9 723)
|
(10 807)
|
(10 822)
|
(10 851)
|
(9 094)
|
(11 180)
|
(11 321)
|
(11 708)
|
(9 500)
|
(11 814)
|
(11 685)
|
(12 020)
|
(10 961)
|
(14 379)
|
(15 892)
|
(16 141)
|
(13 305)
|
(15 688)
|
(15 077)
|
(15 081)
|
(12 432)
|
(13 055)
|
(12 686)
|
(12 609)
|
(10 824)
|
(14 461)
|
(15 273)
|
(16 036)
|
(14 046)
|
(17 710)
|
(18 631)
|
(19 284)
|
(16 859)
|
(20 341)
|
(20 810)
|
(21 126)
|
(18 010)
|
(22 031)
|
(22 398)
|
(22 862)
|
(19 597)
|
(29 204)
|
(30 183)
|
(31 906)
|
|
| Selling, General & Administrative |
(1 009)
|
0
|
0
|
0
|
(1 154)
|
(91)
|
(181)
|
(280)
|
(1 469)
|
(404)
|
(418)
|
(427)
|
(1 397)
|
(467)
|
(505)
|
(538)
|
(1 872)
|
(626)
|
(689)
|
(744)
|
(2 591)
|
(835)
|
(850)
|
(867)
|
(2 943)
|
(852)
|
(856)
|
(893)
|
(2 747)
|
(1 001)
|
(1 073)
|
(1 134)
|
(3 319)
|
(1 286)
|
(1 340)
|
(1 386)
|
(3 641)
|
(1 464)
|
(1 507)
|
(1 549)
|
(9 411)
|
(2 800)
|
(3 978)
|
(5 274)
|
(8 785)
|
(6 549)
|
(6 284)
|
(5 876)
|
(7 529)
|
(4 900)
|
(4 796)
|
(4 656)
|
(6 874)
|
(4 654)
|
(4 693)
|
(4 831)
|
(7 275)
|
(5 170)
|
(5 297)
|
(5 561)
|
(8 584)
|
(6 466)
|
(7 016)
|
(7 331)
|
(10 493)
|
(7 317)
|
(7 054)
|
(6 927)
|
(9 576)
|
(5 932)
|
(5 726)
|
(5 564)
|
(8 257)
|
(6 322)
|
(6 685)
|
(7 261)
|
(10 958)
|
(8 169)
|
(8 743)
|
(8 987)
|
(13 514)
|
(8 094)
|
(8 240)
|
(8 386)
|
(14 318)
|
(10 098)
|
(10 275)
|
(10 433)
|
(15 260)
|
(9 712)
|
(9 768)
|
(10 232)
|
|
| Depreciation & Amortization |
(438)
|
(520)
|
(603)
|
(698)
|
(501)
|
(495)
|
(485)
|
(419)
|
(404)
|
(424)
|
(458)
|
(547)
|
(466)
|
(470)
|
(470)
|
(458)
|
(655)
|
(759)
|
(857)
|
(985)
|
(1 018)
|
(1 060)
|
(1 101)
|
(1 114)
|
(1 171)
|
(1 215)
|
(1 259)
|
(1 303)
|
(1 290)
|
(1 266)
|
(1 244)
|
(1 221)
|
(1 229)
|
(1 238)
|
(1 253)
|
(1 265)
|
(1 319)
|
(1 378)
|
(1 449)
|
(1 518)
|
(1 542)
|
(1 538)
|
(1 525)
|
(1 500)
|
(1 429)
|
(1 415)
|
(1 239)
|
(1 139)
|
(1 119)
|
(1 039)
|
(1 112)
|
(1 125)
|
(1 096)
|
(1 030)
|
(947)
|
(884)
|
(792)
|
(806)
|
(822)
|
(842)
|
(948)
|
(1 017)
|
(1 104)
|
(1 176)
|
(1 185)
|
(1 223)
|
(1 265)
|
(1 303)
|
(1 371)
|
(1 346)
|
(1 344)
|
(1 339)
|
(1 323)
|
(1 396)
|
(1 458)
|
(1 551)
|
(1 597)
|
(1 624)
|
(1 623)
|
(1 585)
|
(1 597)
|
(1 604)
|
(1 638)
|
(1 701)
|
(1 768)
|
(1 828)
|
(1 875)
|
(1 905)
|
(1 915)
|
(2 128)
|
(2 342)
|
(2 584)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(253)
|
(583)
|
(904)
|
(3)
|
(1 377)
|
(1 360)
|
(1 311)
|
(1)
|
(1 364)
|
(1 425)
|
(1 552)
|
(7)
|
(1 652)
|
(2 009)
|
(2 214)
|
1
|
(2 475)
|
(2 245)
|
(2 460)
|
(9)
|
(1 710)
|
(1 988)
|
(1 986)
|
(10)
|
(2 012)
|
(2 201)
|
(2 434)
|
(775)
|
(4 203)
|
(4 355)
|
(4 453)
|
(693)
|
(4 645)
|
(4 698)
|
(4 793)
|
(4)
|
(5 034)
|
(5 193)
|
(5 169)
|
(1 040)
|
(5 151)
|
(5 062)
|
(4 992)
|
(1 076)
|
(4 868)
|
(4 915)
|
(5 070)
|
(1 124)
|
(5 496)
|
(5 682)
|
(5 991)
|
(1 435)
|
(5 837)
|
(5 565)
|
(5 618)
|
(1 430)
|
(6 898)
|
(7 774)
|
(7 634)
|
(1 626)
|
(7 147)
|
(6 756)
|
(6 850)
|
(1 486)
|
(5 777)
|
(5 616)
|
(5 705)
|
(1 244)
|
(6 741)
|
(7 130)
|
(7 222)
|
(1 491)
|
(7 918)
|
(8 265)
|
(8 712)
|
(1 748)
|
(10 643)
|
(10 933)
|
(11 040)
|
(1 923)
|
(10 105)
|
(10 248)
|
(10 524)
|
(2 421)
|
(17 364)
|
(18 074)
|
(19 090)
|
|
| Operating Income |
357
N/A
|
557
+56%
|
673
+21%
|
811
+21%
|
647
-20%
|
842
+30%
|
851
+1%
|
860
+1%
|
765
-11%
|
858
+12%
|
782
-9%
|
690
-12%
|
701
+2%
|
695
-1%
|
849
+22%
|
1 027
+21%
|
773
-25%
|
864
+12%
|
718
-17%
|
610
-15%
|
413
-32%
|
573
+39%
|
1 058
+85%
|
908
-14%
|
529
-42%
|
914
+73%
|
590
-35%
|
875
+48%
|
941
+8%
|
1 402
+49%
|
1 434
+2%
|
1 487
+4%
|
1 398
-6%
|
1 451
+4%
|
1 405
-3%
|
1 083
-23%
|
614
-43%
|
464
-24%
|
43
-91%
|
179
+316%
|
293
+64%
|
211
-28%
|
802
+280%
|
958
+19%
|
1 397
+46%
|
1 529
+9%
|
1 718
+12%
|
1 922
+12%
|
2 146
+12%
|
2 576
+20%
|
2 730
+6%
|
2 960
+8%
|
3 179
+7%
|
3 082
-3%
|
3 260
+6%
|
3 268
+0%
|
3 405
+4%
|
3 414
+0%
|
3 283
-4%
|
3 389
+3%
|
3 695
+9%
|
3 829
+4%
|
3 888
+2%
|
4 108
+6%
|
4 055
-1%
|
3 825
-6%
|
3 649
-5%
|
3 357
-8%
|
3 172
-6%
|
1 423
-55%
|
1 564
+10%
|
2 200
+41%
|
3 023
+37%
|
4 445
+47%
|
5 030
+13%
|
5 343
+6%
|
6 026
+13%
|
7 009
+16%
|
7 293
+4%
|
7 059
-3%
|
6 520
-8%
|
6 222
-5%
|
5 893
-5%
|
5 579
-5%
|
5 468
-2%
|
5 118
-6%
|
5 341
+4%
|
5 431
+2%
|
5 752
+6%
|
1 037
-82%
|
580
-44%
|
772
+33%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(75)
|
(66)
|
(66)
|
0
|
(81)
|
(80)
|
(13)
|
0
|
15
|
(18)
|
(131)
|
(109)
|
(155)
|
(186)
|
(203)
|
(355)
|
3
|
(14)
|
(166)
|
(846)
|
(1 405)
|
(1 621)
|
(1 748)
|
(1 587)
|
(1 346)
|
(1 378)
|
(1 341)
|
(1 287)
|
(1 282)
|
(1 223)
|
(1 191)
|
(1 280)
|
(1 299)
|
(1 620)
|
(1 773)
|
(1 621)
|
(1 956)
|
(1 670)
|
(1 798)
|
(1 787)
|
(1 844)
|
(2 299)
|
(2 109)
|
(2 110)
|
(1 901)
|
(1 594)
|
(1 707)
|
(1 591)
|
(1 821)
|
(1 881)
|
(1 808)
|
(1 719)
|
(1 540)
|
(1 384)
|
(1 317)
|
(1 169)
|
(1 351)
|
(1 301)
|
(1 267)
|
(1 096)
|
(1 211)
|
(1 221)
|
(1 244)
|
(1 363)
|
(1 303)
|
(1 333)
|
(1 340)
|
(1 495)
|
(1 398)
|
(1 406)
|
(1 381)
|
(1 150)
|
(1 272)
|
(1 202)
|
(1 139)
|
(1 038)
|
(1 002)
|
(933)
|
(908)
|
(937)
|
(964)
|
(1 038)
|
(1 151)
|
(1 088)
|
(1 289)
|
(1 295)
|
(1 279)
|
(944)
|
(1 543)
|
(1 843)
|
(1 951)
|
|
| Non-Reccuring Items |
(39)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(1)
|
(1)
|
(94)
|
(123)
|
279
|
274
|
371
|
398
|
(2)
|
0
|
0
|
(7)
|
2
|
0
|
0
|
1
|
1
|
(7)
|
(7)
|
(7)
|
1
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
0
|
(39)
|
(39)
|
(39)
|
(38)
|
1
|
(13)
|
(20)
|
(20)
|
(22)
|
(20)
|
(16)
|
(16)
|
(14)
|
(2)
|
(49)
|
(59)
|
(60)
|
(66)
|
(26)
|
(16)
|
(15)
|
(44)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
318
|
318
|
0
|
0
|
(120)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
|
| Total Other Income |
58
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
228
|
0
|
0
|
0
|
574
|
0
|
0
|
(4)
|
88
|
2
|
8
|
34
|
303
|
30
|
25
|
3
|
162
|
131
|
133
|
136
|
59
|
106
|
128
|
139
|
28
|
103
|
85
|
78
|
(11)
|
43
|
109
|
159
|
(123)
|
174
|
108
|
56
|
(12)
|
52
|
58
|
66
|
(48)
|
298
|
338
|
393
|
67
|
242
|
214
|
191
|
116
|
199
|
215
|
204
|
12
|
114
|
118
|
110
|
97
|
365
|
357
|
365
|
39
|
214
|
227
|
223
|
(21)
|
151
|
132
|
118
|
63
|
264
|
289
|
417
|
(91)
|
5 320
|
5 373
|
5 334
|
|
| Pre-Tax Income |
376
N/A
|
482
+28%
|
607
+26%
|
745
+23%
|
782
+5%
|
762
-3%
|
771
+1%
|
846
+10%
|
838
-1%
|
870
+4%
|
669
-23%
|
436
-35%
|
908
+108%
|
814
-10%
|
1 034
+27%
|
1 222
+18%
|
644
-47%
|
868
+35%
|
705
-19%
|
438
-38%
|
140
-68%
|
(833)
N/A
|
(565)
+32%
|
(844)
-49%
|
(982)
-16%
|
(436)
+56%
|
(785)
-80%
|
(438)
+44%
|
(16)
+96%
|
142
N/A
|
238
+68%
|
301
+26%
|
280
-7%
|
284
+1%
|
(82)
N/A
|
(554)
-576%
|
(948)
-71%
|
(1 385)
-46%
|
(1 499)
-8%
|
(1 480)
+1%
|
(1 467)
+1%
|
(1 531)
-4%
|
(1 412)
+8%
|
(1 073)
+24%
|
(720)
+33%
|
(329)
+54%
|
194
N/A
|
334
+72%
|
512
+53%
|
889
+74%
|
956
+8%
|
1 194
+25%
|
1 421
+19%
|
1 575
+11%
|
1 914
+22%
|
1 999
+4%
|
2 227
+11%
|
2 346
+5%
|
2 306
-2%
|
2 513
+9%
|
2 687
+7%
|
2 801
+4%
|
2 821
+1%
|
2 990
+6%
|
2 804
-6%
|
2 706
-3%
|
2 518
-7%
|
2 178
-14%
|
1 707
-22%
|
140
-92%
|
277
+98%
|
930
+236%
|
2 049
+120%
|
3 539
+73%
|
4 185
+18%
|
4 569
+9%
|
5 107
+12%
|
6 220
+22%
|
6 586
+6%
|
6 372
-3%
|
5 633
-12%
|
5 408
-4%
|
4 986
-8%
|
4 546
-9%
|
4 426
-3%
|
4 092
-8%
|
4 336
+6%
|
4 888
+13%
|
5 128
+5%
|
4 814
-6%
|
4 111
-15%
|
4 035
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
2
|
12
|
15
|
(60)
|
(58)
|
(60)
|
(66)
|
(67)
|
(74)
|
(61)
|
(44)
|
(50)
|
(62)
|
(134)
|
(209)
|
(211)
|
(292)
|
(241)
|
(149)
|
(60)
|
282
|
175
|
266
|
551
|
361
|
497
|
384
|
28
|
(22)
|
(52)
|
(68)
|
(111)
|
(118)
|
(5)
|
135
|
280
|
415
|
444
|
453
|
478
|
501
|
468
|
347
|
223
|
98
|
(57)
|
(86)
|
(131)
|
(264)
|
(310)
|
(419)
|
(600)
|
(675)
|
(827)
|
(722)
|
(730)
|
(737)
|
(692)
|
(879)
|
(930)
|
(971)
|
(936)
|
(989)
|
(921)
|
(884)
|
(848)
|
(731)
|
(195)
|
343
|
290
|
55
|
(742)
|
(1 246)
|
(1 454)
|
(1 574)
|
(1 680)
|
(2 077)
|
(2 207)
|
(2 161)
|
(2 017)
|
(1 827)
|
(1 584)
|
(1 347)
|
(1 175)
|
(1 103)
|
(1 265)
|
(1 398)
|
(1 455)
|
(1 360)
|
(1 020)
|
(995)
|
|
| Income from Continuing Operations |
371
|
484
|
619
|
760
|
723
|
703
|
711
|
780
|
771
|
797
|
607
|
392
|
858
|
754
|
903
|
1 015
|
433
|
575
|
464
|
289
|
81
|
(551)
|
(391)
|
(579)
|
(431)
|
(75)
|
(288)
|
(54)
|
12
|
121
|
187
|
233
|
169
|
165
|
(88)
|
(420)
|
(668)
|
(971)
|
(1 056)
|
(1 027)
|
(989)
|
(1 031)
|
(944)
|
(725)
|
(497)
|
(231)
|
136
|
246
|
381
|
625
|
645
|
774
|
820
|
899
|
1 087
|
1 277
|
1 497
|
1 609
|
1 614
|
1 635
|
1 757
|
1 831
|
1 886
|
2 001
|
1 883
|
1 821
|
1 669
|
1 446
|
1 512
|
483
|
566
|
984
|
1 307
|
2 291
|
2 730
|
2 994
|
3 428
|
4 143
|
4 380
|
4 212
|
3 617
|
3 583
|
3 402
|
3 199
|
3 251
|
2 990
|
3 071
|
3 490
|
3 673
|
3 454
|
3 091
|
3 040
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(2)
|
1
|
5
|
7
|
10
|
16
|
13
|
12
|
6
|
0
|
1
|
3
|
(1)
|
(4)
|
(6)
|
(8)
|
(5)
|
(2)
|
1
|
5
|
11
|
16
|
18
|
17
|
12
|
12
|
12
|
13
|
16
|
15
|
15
|
16
|
19
|
21
|
22
|
23
|
23
|
12
|
25
|
26
|
(2)
|
1
|
(12)
|
(13)
|
17
|
17
|
15
|
13
|
19
|
20
|
25
|
28
|
25
|
31
|
28
|
27
|
24
|
20
|
20
|
19
|
20
|
21
|
24
|
29
|
32
|
36
|
33
|
31
|
29
|
32
|
36
|
38
|
40
|
41
|
15
|
6
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
3
|
4
|
(3)
|
(5)
|
(6)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
7
|
7
|
7
|
9
|
4
|
4
|
6
|
1
|
6
|
9
|
6
|
7
|
2
|
2
|
3
|
11
|
13
|
17
|
25
|
23
|
20
|
22
|
25
|
23
|
26
|
30
|
25
|
28
|
0
|
(3)
|
0
|
1
|
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) |
371
N/A
|
484
+30%
|
619
+28%
|
760
+23%
|
719
-5%
|
699
-3%
|
702
+0%
|
771
+10%
|
843
+9%
|
792
-6%
|
609
-23%
|
394
-35%
|
863
+119%
|
757
-12%
|
906
+20%
|
1 016
+12%
|
433
-57%
|
579
+34%
|
470
-19%
|
294
-37%
|
84
-71%
|
(545)
N/A
|
(389)
+29%
|
(574)
-48%
|
(426)
+26%
|
(76)
+82%
|
(288)
-279%
|
(51)
+82%
|
20
N/A
|
126
+530%
|
190
+51%
|
237
+25%
|
168
-29%
|
168
N/A
|
(80)
N/A
|
(413)
-416%
|
(651)
-58%
|
(947)
-45%
|
(1 034)
-9%
|
(1 006)
+3%
|
(975)
+3%
|
(1 017)
-4%
|
(928)
+9%
|
(700)
+25%
|
(468)
+33%
|
(199)
+57%
|
176
N/A
|
285
+62%
|
420
+47%
|
668
+59%
|
692
+4%
|
820
+18%
|
870
+6%
|
941
+8%
|
1 137
+21%
|
1 331
+17%
|
1 496
+12%
|
1 607
+7%
|
1 601
0%
|
1 621
+1%
|
1 774
+9%
|
1 836
+3%
|
1 881
+2%
|
1 987
+6%
|
1 902
-4%
|
1 842
-3%
|
1 694
-8%
|
1 474
-13%
|
1 537
+4%
|
512
-67%
|
593
+16%
|
1 010
+70%
|
1 331
+32%
|
2 311
+74%
|
2 749
+19%
|
3 012
+10%
|
3 448
+14%
|
4 163
+21%
|
4 404
+6%
|
4 241
-4%
|
3 649
-14%
|
3 618
-1%
|
3 435
-5%
|
3 230
-6%
|
3 280
+2%
|
3 022
-8%
|
3 108
+3%
|
3 528
+14%
|
3 713
+5%
|
3 495
-6%
|
3 105
-11%
|
3 046
-2%
|
|
| EPS (Diluted) |
2.31
N/A
|
2.78
+20%
|
3.55
+28%
|
4.36
+23%
|
4.14
-5%
|
4.01
-3%
|
4.03
+0%
|
4.43
+10%
|
4.86
+10%
|
4.57
-6%
|
3.52
-23%
|
2.28
-35%
|
4.97
+118%
|
4.39
-12%
|
5.14
+17%
|
5.83
+13%
|
2.5
-57%
|
3.33
+33%
|
2.7
-19%
|
1.69
-37%
|
0.49
-71%
|
-3.15
N/A
|
-2.19
+30%
|
-3.3
-51%
|
-2.46
+25%
|
-0.42
+83%
|
-1.6
-281%
|
-0.29
+82%
|
0.11
N/A
|
0.72
+555%
|
1.11
+54%
|
1.36
+23%
|
0.97
-29%
|
0.94
-3%
|
-0.46
N/A
|
-2.39
-420%
|
-3.75
-57%
|
-5.46
-46%
|
-6.08
-11%
|
-5.78
+5%
|
-6.1
-6%
|
-6.35
-4%
|
-3.81
+40%
|
-2.88
+24%
|
-1.92
+33%
|
-0.82
+57%
|
0.72
N/A
|
1.17
+63%
|
1.73
+48%
|
2.75
+59%
|
2.85
+4%
|
3.37
+18%
|
3.58
+6%
|
3.87
+8%
|
4.6
+19%
|
5.47
+19%
|
6.15
+12%
|
6.61
+7%
|
6.57
-1%
|
6.67
+2%
|
7.3
+9%
|
9.04
+24%
|
7.74
-14%
|
8.17
+6%
|
7.82
-4%
|
7.58
-3%
|
6.94
-8%
|
6.06
-13%
|
6.32
+4%
|
2.1
-67%
|
2.43
+16%
|
4.15
+71%
|
5.47
+32%
|
9.47
+73%
|
11.33
+20%
|
12.41
+10%
|
14.18
+14%
|
17.14
+21%
|
18.13
+6%
|
17.46
-4%
|
15.01
-14%
|
14.89
-1%
|
14.13
-5%
|
13.29
-6%
|
13.49
+2%
|
12.43
-8%
|
12.79
+3%
|
14.52
+14%
|
15.27
+5%
|
14.38
-6%
|
12.19
-15%
|
11.94
-2%
|
|