Bharti Airtel Ltd
NSE:BHARTIARTL
Bharti Airtel Ltd
NSE:BHARTIARTL
Price:
2 102.7
INR
-0.11%
Market Closed
Market Cap:
12.8T
INR
Add
Note
Why Create Notes?
Capture your thoughts
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
BHARTIARTL Alert
Bharti Airtel Ltd
2102.7
-2.3 (-0.11%)
| 52 Week Range |
1 570.2
2 165
|
| Price Target |
|
We'll email you a reminder when the closing price reaches INR.
Choose the stock you wish to monitor with a price alert.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Walmart Inc
NYSE:WMT
|
US |
|
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
|
Chevron Corp
NYSE:CVX
|
US |
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Bharti Airtel Ltd
Bharti Airtel Ltd
|
Revenue
|
1.9T
INR
|
|
Cost of Revenue
|
-581.7B
INR
|
|
Gross Profit
|
1.4T
INR
|
|
Operating Expenses
|
-771.2B
INR
|
|
Operating Income
|
593.3B
INR
|
|
Other Expenses
|
-207.9B
INR
|
|
Net Income
|
385.4B
INR
|
Income Statement
Bharti Airtel Ltd
Bharti Airtel Ltd
Currency: INR
| 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 |
3 127
|
0
|
0
|
0
|
3 253
|
949
|
3 458
|
4 362
|
3 114
|
4 644
|
3 046
|
3 575
|
2 958
|
4 941
|
4 648
|
0
|
3 044
|
3 943
|
4 592
|
5 581
|
4 054
|
11 156
|
19 070
|
28 092
|
5 031
|
0
|
0
|
0
|
9 591
|
0
|
0
|
0
|
20 554
|
0
|
0
|
0
|
31 054
|
9 798
|
20 200
|
30 740
|
36 944
|
31 355
|
31 561
|
31 865
|
36 382
|
36 482
|
35 744
|
35 400
|
36 992
|
0
|
0
|
0
|
47 472
|
0
|
0
|
0
|
67 131
|
0
|
0
|
0
|
64 692
|
0
|
0
|
0
|
90 566
|
0
|
0
|
0
|
108 855
|
0
|
0
|
0
|
124 274
|
39 773
|
79 173
|
120 125
|
132 501
|
132 133
|
134 154
|
136 395
|
142 955
|
150 426
|
155 069
|
160 057
|
159 559
|
162 209
|
169 331
|
173 544
|
176 141
|
0
|
0
|
|
| Revenue |
30 554
N/A
|
35 527
+16%
|
40 396
+14%
|
44 614
+10%
|
50 369
+13%
|
56 605
+12%
|
63 673
+12%
|
72 305
+14%
|
80 028
+11%
|
88 261
+10%
|
96 839
+10%
|
105 777
+9%
|
116 215
+10%
|
129 606
+12%
|
146 086
+13%
|
164 958
+13%
|
185 196
+12%
|
205 678
+11%
|
225 481
+10%
|
245 991
+9%
|
270 249
+10%
|
296 037
+10%
|
322 866
+9%
|
349 561
+8%
|
373 521
+7%
|
388 925
+4%
|
402 507
+3%
|
409 226
+2%
|
418 472
+2%
|
437 168
+4%
|
485 702
+11%
|
540 467
+11%
|
596 018
+10%
|
643 007
+8%
|
663 452
+3%
|
690 712
+4%
|
715 058
+4%
|
730 935
+2%
|
752 256
+3%
|
760 937
+1%
|
769 470
+1%
|
786 762
+2%
|
806 105
+2%
|
831 953
+3%
|
858 635
+3%
|
885 695
+3%
|
900 884
+2%
|
913 558
+1%
|
921 351
+1%
|
928 005
+1%
|
937 745
+1%
|
946 123
+1%
|
965 321
+2%
|
984 077
+2%
|
992 235
+1%
|
984 933
-1%
|
954 683
-3%
|
918 799
-4%
|
890 053
-3%
|
859 882
-3%
|
826 388
-4%
|
804 799
-3%
|
788 508
-2%
|
787 632
0%
|
807 802
+3%
|
817 189
+1%
|
811 474
-1%
|
822 600
+1%
|
846 765
+3%
|
878 773
+4%
|
933 614
+6%
|
985 356
+6%
|
1 006 158
+2%
|
1 041 791
+4%
|
1 074 451
+3%
|
1 107 939
+3%
|
1 165 469
+5%
|
1 224 979
+5%
|
1 286 983
+5%
|
1 346 361
+5%
|
1 391 448
+3%
|
1 437 802
+3%
|
1 462 972
+2%
|
1 483 923
+1%
|
1 499 824
+1%
|
1 510 488
+1%
|
1 554 783
+3%
|
1 627 081
+5%
|
1 729 852
+6%
|
1 839 414
+6%
|
1 946 135
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 058)
|
(12 151)
|
(13 943)
|
(12 023)
|
(16 438)
|
(18 790)
|
(26 166)
|
(38 343)
|
(48 275)
|
(52 879)
|
(58 225)
|
(63 094)
|
(69 464)
|
(76 746)
|
(85 340)
|
(96 491)
|
(107 332)
|
(118 452)
|
(129 480)
|
(141 021)
|
(153 212)
|
(167 148)
|
(183 889)
|
(199 487)
|
(117 000)
|
(200 097)
|
(180 242)
|
(157 314)
|
(134 122)
|
(142 937)
|
(161 421)
|
(181 451)
|
(201 881)
|
(220 024)
|
(230 007)
|
(243 741)
|
(254 959)
|
(243 313)
|
(233 833)
|
(219 960)
|
(294 394)
|
(295 089)
|
(296 886)
|
(323 751)
|
(313 853)
|
(291 637)
|
(317 474)
|
(319 390)
|
(320 419)
|
(339 259)
|
(363 804)
|
(386 193)
|
(362 302)
|
(412 991)
|
(415 619)
|
(413 792)
|
(363 494)
|
(392 822)
|
(381 941)
|
(364 014)
|
(338 851)
|
(355 080)
|
(356 566)
|
(372 233)
|
(359 624)
|
(389 253)
|
(383 662)
|
(378 382)
|
(377 526)
|
(386 687)
|
(400 778)
|
(415 008)
|
(383 443)
|
(415 278)
|
(414 787)
|
(415 240)
|
(401 854)
|
(444 690)
|
(459 524)
|
(471 065)
|
(456 796)
|
(485 736)
|
(487 639)
|
(491 281)
|
(473 780)
|
(500 574)
|
(511 531)
|
(528 433)
|
(498 065)
|
(562 019)
|
(581 677)
|
|
| Gross Profit |
20 496
N/A
|
23 377
+14%
|
26 454
+13%
|
32 592
+23%
|
33 931
+4%
|
37 815
+11%
|
37 507
-1%
|
33 962
-9%
|
31 753
-7%
|
35 382
+11%
|
38 614
+9%
|
42 683
+11%
|
46 752
+10%
|
52 861
+13%
|
60 747
+15%
|
68 468
+13%
|
77 864
+14%
|
87 226
+12%
|
96 001
+10%
|
104 970
+9%
|
117 037
+11%
|
128 889
+10%
|
138 977
+8%
|
150 074
+8%
|
256 521
+71%
|
188 828
-26%
|
222 265
+18%
|
251 912
+13%
|
284 350
+13%
|
294 231
+3%
|
324 281
+10%
|
359 016
+11%
|
394 137
+10%
|
422 983
+7%
|
433 445
+2%
|
446 971
+3%
|
460 099
+3%
|
487 622
+6%
|
518 423
+6%
|
540 977
+4%
|
475 076
-12%
|
491 673
+3%
|
509 219
+4%
|
508 202
0%
|
544 782
+7%
|
594 058
+9%
|
583 410
-2%
|
594 168
+2%
|
600 932
+1%
|
588 746
-2%
|
573 941
-3%
|
559 930
-2%
|
603 019
+8%
|
571 086
-5%
|
576 616
+1%
|
571 141
-1%
|
591 189
+4%
|
525 977
-11%
|
508 112
-3%
|
495 868
-2%
|
487 537
-2%
|
449 719
-8%
|
431 942
-4%
|
415 399
-4%
|
448 178
+8%
|
427 936
-5%
|
427 812
0%
|
444 218
+4%
|
469 239
+6%
|
492 086
+5%
|
532 836
+8%
|
570 348
+7%
|
622 715
+9%
|
626 513
+1%
|
659 664
+5%
|
692 699
+5%
|
763 615
+10%
|
780 289
+2%
|
827 459
+6%
|
875 296
+6%
|
934 652
+7%
|
952 066
+2%
|
975 333
+2%
|
992 642
+2%
|
1 026 044
+3%
|
1 009 914
-2%
|
1 043 252
+3%
|
1 098 648
+5%
|
1 231 787
+12%
|
1 277 395
+4%
|
1 364 458
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19 816)
|
(21 701)
|
(22 591)
|
(26 916)
|
(25 712)
|
(27 112)
|
(24 223)
|
(18 574)
|
(13 563)
|
(14 922)
|
(15 860)
|
(17 353)
|
(19 265)
|
(21 331)
|
(24 625)
|
(26 530)
|
(28 573)
|
(31 629)
|
(33 465)
|
(36 160)
|
(40 582)
|
(43 604)
|
(46 283)
|
(49 889)
|
(152 909)
|
(81 687)
|
(112 805)
|
(144 258)
|
(179 549)
|
(191 697)
|
(223 922)
|
(260 634)
|
(295 485)
|
(324 539)
|
(334 277)
|
(347 029)
|
(356 657)
|
(390 970)
|
(425 605)
|
(451 499)
|
(390 271)
|
(399 216)
|
(410 313)
|
(397 949)
|
(423 127)
|
(462 928)
|
(443 890)
|
(446 625)
|
(443 514)
|
(426 838)
|
(409 400)
|
(394 561)
|
(437 675)
|
(402 503)
|
(403 141)
|
(401 798)
|
(435 621)
|
(386 096)
|
(380 726)
|
(378 634)
|
(379 177)
|
(354 945)
|
(359 564)
|
(362 034)
|
(404 015)
|
(384 710)
|
(384 247)
|
(388 967)
|
(397 649)
|
(403 439)
|
(416 644)
|
(427 643)
|
(463 042)
|
(442 213)
|
(457 566)
|
(474 544)
|
(519 183)
|
(511 043)
|
(527 376)
|
(545 214)
|
(586 235)
|
(581 682)
|
(593 625)
|
(605 084)
|
(638 502)
|
(630 144)
|
(652 814)
|
(676 691)
|
(755 898)
|
(739 445)
|
(771 177)
|
|
| Selling, General & Administrative |
(9 963)
|
(7 458)
|
(7 212)
|
(5 203)
|
(11 427)
|
(4 988)
|
(6 479)
|
(10 926)
|
(13 185)
|
(14 921)
|
(15 859)
|
(17 352)
|
(19 031)
|
(21 333)
|
(24 627)
|
(26 532)
|
(28 425)
|
(31 629)
|
(33 465)
|
(36 160)
|
(40 582)
|
(43 605)
|
(46 284)
|
(49 890)
|
(65 587)
|
(56 808)
|
(62 460)
|
(68 099)
|
(75 842)
|
(81 070)
|
(99 916)
|
(121 772)
|
(140 527)
|
(155 039)
|
(157 214)
|
(159 190)
|
(161 469)
|
(148 991)
|
(135 138)
|
(116 123)
|
(175 247)
|
(98 259)
|
(97 418)
|
(123 214)
|
(189 098)
|
(174 851)
|
(200 829)
|
(200 948)
|
(197 853)
|
(187 448)
|
(173 445)
|
(160 033)
|
(262 889)
|
(129 833)
|
(125 087)
|
(117 856)
|
(237 721)
|
(105 877)
|
(98 840)
|
(95 081)
|
(187 028)
|
(79 430)
|
(74 803)
|
(69 466)
|
(190 703)
|
(76 564)
|
(72 596)
|
(70 338)
|
(69 373)
|
(71 213)
|
(74 509)
|
(77 400)
|
(168 998)
|
(82 109)
|
(86 895)
|
(91 872)
|
(188 276)
|
(103 314)
|
(109 543)
|
(115 253)
|
(221 917)
|
(127 026)
|
(130 497)
|
(132 729)
|
(243 126)
|
(142 274)
|
(152 684)
|
(164 324)
|
(300 195)
|
(183 844)
|
(190 449)
|
|
| Depreciation & Amortization |
(6 459)
|
(7 289)
|
(7 827)
|
(8 341)
|
(8 723)
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49 052)
|
(14 754)
|
(29 998)
|
(45 879)
|
(62 832)
|
(67 545)
|
(78 091)
|
(89 317)
|
(102 066)
|
(113 913)
|
(119 962)
|
(128 700)
|
(133 681)
|
(138 268)
|
(143 320)
|
(144 826)
|
(148 148)
|
(188 632)
|
(191 135)
|
(192 972)
|
(156 496)
|
(158 391)
|
(157 527)
|
(156 354)
|
(155 311)
|
(155 350)
|
(159 210)
|
(164 736)
|
(174 498)
|
(184 496)
|
(191 666)
|
(196 475)
|
(197 730)
|
(195 520)
|
(192 833)
|
(192 858)
|
(192 431)
|
(195 691)
|
(201 184)
|
(207 532)
|
(213 475)
|
(229 610)
|
(243 808)
|
(257 263)
|
(270 944)
|
(275 625)
|
(281 923)
|
(288 776)
|
(294 044)
|
(300 049)
|
(309 659)
|
(320 100)
|
(330 907)
|
(341 584)
|
(348 580)
|
(356 085)
|
(364 318)
|
(373 042)
|
(380 917)
|
(388 683)
|
(395 376)
|
(404 239)
|
(416 896)
|
(433 195)
|
(455 703)
|
(474 953)
|
(496 774)
|
|
| Other Operating Expenses |
(3 393)
|
(6 954)
|
(7 552)
|
(13 372)
|
(5 561)
|
(22 124)
|
(17 744)
|
(7 648)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38 270)
|
(10 126)
|
(20 348)
|
(30 281)
|
(40 875)
|
(43 082)
|
(45 915)
|
(49 545)
|
(52 892)
|
(55 587)
|
(57 101)
|
(59 139)
|
(61 507)
|
(103 711)
|
(147 147)
|
(190 550)
|
(66 876)
|
(112 325)
|
(121 760)
|
(81 763)
|
(77 533)
|
(129 686)
|
(85 534)
|
(89 323)
|
(90 350)
|
(84 040)
|
(76 745)
|
(69 792)
|
(288)
|
(88 174)
|
(86 388)
|
(87 467)
|
(170)
|
(84 699)
|
(89 053)
|
(90 695)
|
282
|
(79 824)
|
(83 577)
|
(85 036)
|
163
|
(78 536)
|
(67 843)
|
(61 366)
|
(57 332)
|
(56 601)
|
(60 212)
|
(61 467)
|
0
|
(60 055)
|
(61 012)
|
(62 572)
|
0
|
(66 145)
|
(69 253)
|
(73 876)
|
0
|
(81 614)
|
(82 211)
|
(83 672)
|
0
|
(83 631)
|
(83 234)
|
(79 172)
|
0
|
(80 648)
|
(83 954)
|
|
| Operating Income |
681
N/A
|
1 676
+146%
|
3 863
+130%
|
5 676
+47%
|
8 219
+45%
|
10 703
+30%
|
13 284
+24%
|
15 388
+16%
|
18 190
+18%
|
20 460
+12%
|
22 754
+11%
|
25 330
+11%
|
27 486
+9%
|
31 529
+15%
|
36 121
+15%
|
41 937
+16%
|
49 291
+18%
|
55 597
+13%
|
62 536
+12%
|
68 810
+10%
|
76 455
+11%
|
85 284
+12%
|
92 693
+9%
|
100 184
+8%
|
103 612
+3%
|
107 141
+3%
|
109 460
+2%
|
107 654
-2%
|
104 801
-3%
|
102 534
-2%
|
100 359
-2%
|
98 382
-2%
|
98 652
+0%
|
98 444
0%
|
99 168
+1%
|
99 942
+1%
|
103 442
+4%
|
96 652
-7%
|
92 818
-4%
|
89 478
-4%
|
84 805
-5%
|
92 457
+9%
|
98 906
+7%
|
110 253
+11%
|
121 655
+10%
|
131 130
+8%
|
139 520
+6%
|
147 543
+6%
|
157 418
+7%
|
161 908
+3%
|
164 541
+2%
|
165 369
+1%
|
165 344
0%
|
168 583
+2%
|
173 475
+3%
|
169 343
-2%
|
155 568
-8%
|
139 881
-10%
|
127 386
-9%
|
117 234
-8%
|
108 360
-8%
|
94 774
-13%
|
72 378
-24%
|
53 365
-26%
|
44 163
-17%
|
43 226
-2%
|
43 565
+1%
|
55 251
+27%
|
71 590
+30%
|
88 647
+24%
|
116 192
+31%
|
142 705
+23%
|
159 673
+12%
|
184 300
+15%
|
202 098
+10%
|
218 155
+8%
|
244 432
+12%
|
269 246
+10%
|
300 083
+11%
|
330 082
+10%
|
348 417
+6%
|
370 384
+6%
|
381 708
+3%
|
387 558
+2%
|
387 542
0%
|
379 770
-2%
|
390 438
+3%
|
421 957
+8%
|
475 889
+13%
|
537 950
+13%
|
593 281
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 730)
|
(2 740)
|
(2 679)
|
(2 352)
|
(2 703)
|
(2 420)
|
(2 043)
|
(1 581)
|
(2 033)
|
(1 244)
|
(1 758)
|
(2 716)
|
(2 517)
|
(4 057)
|
(3 797)
|
(1 560)
|
(1 441)
|
2 002
|
1 463
|
(660)
|
(2 341)
|
(6 039)
|
(10 750)
|
(12 294)
|
(18 613)
|
(9 097)
|
(5 353)
|
(2 742)
|
(226)
|
(5 762)
|
(6 993)
|
(14 719)
|
(20 187)
|
(26 168)
|
(34 033)
|
(34 496)
|
(33 718)
|
(34 708)
|
(28 359)
|
(30 924)
|
(31 535)
|
(32 259)
|
(41 035)
|
(37 677)
|
(36 447)
|
(28 413)
|
(18 824)
|
(12 115)
|
(35 153)
|
(42 675)
|
(54 778)
|
(65 793)
|
(47 117)
|
(58 519)
|
(58 752)
|
(63 966)
|
(55 045)
|
(65 093)
|
(68 337)
|
(70 303)
|
(53 347)
|
(74 300)
|
(82 920)
|
(83 840)
|
(82 655)
|
(105 722)
|
(114 238)
|
(129 600)
|
(147 359)
|
(147 258)
|
(151 358)
|
(158 375)
|
(128 395)
|
(151 969)
|
(145 586)
|
(141 092)
|
(114 103)
|
(122 057)
|
(132 571)
|
(144 146)
|
(154 368)
|
(165 806)
|
(165 030)
|
(172 081)
|
(218 064)
|
(161 910)
|
(160 165)
|
(138 787)
|
(138 671)
|
(161 639)
|
(162 657)
|
|
| Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(613)
|
0
|
0
|
0
|
0
|
(982)
|
(982)
|
(982)
|
0
|
982
|
982
|
982
|
0
|
0
|
0
|
0
|
(374)
|
2 252
|
1 433
|
2 107
|
157
|
(3 534)
|
(4 465)
|
(8 060)
|
(9 047)
|
14 672
|
23 183
|
22 699
|
21 741
|
(3 179)
|
(10 006)
|
(8 641)
|
(11 697)
|
(8 664)
|
(10 384)
|
(10 739)
|
(7 931)
|
(11 049)
|
(10 712)
|
5 820
|
29 288
|
18 215
|
(287 446)
|
(312 083)
|
(400 892)
|
(503 655)
|
(197 038)
|
(232 137)
|
(159 145)
|
(41 383)
|
(33 669)
|
12 328
|
8 690
|
16 681
|
9 460
|
2 364
|
(6 698)
|
(40 861)
|
(56 564)
|
(51 168)
|
(17 882)
|
(34 210)
|
(27 044)
|
49 714
|
73 668
|
65 518
|
74 055
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
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
|
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
|
9 119
|
0
|
0
|
0
|
736
|
0
|
0
|
0
|
649
|
0
|
0
|
0
|
1 031
|
0
|
0
|
|
| Total Other Income |
293
|
290
|
283
|
361
|
11
|
388
|
381
|
426
|
447
|
531
|
656
|
676
|
397
|
513
|
647
|
620
|
1 010
|
1 563
|
1 852
|
2 321
|
2 423
|
2 204
|
1 759
|
1 409
|
1 524
|
698
|
771
|
673
|
516
|
537
|
350
|
212
|
(1 683)
|
0
|
0
|
0
|
(4 541)
|
(1 662)
|
(5 093)
|
(5 964)
|
(5 043)
|
(8 515)
|
(5 930)
|
(7 537)
|
(6 722)
|
(11 889)
|
(14 368)
|
(20 109)
|
(6 088)
|
(7 366)
|
(4 737)
|
3 797
|
(11 505)
|
72
|
(361)
|
115
|
(11 593)
|
491
|
1 865
|
1 768
|
(14 412)
|
2 461
|
1 954
|
1 371
|
(8 114)
|
3 442
|
4 851
|
7 807
|
15 357
|
17 217
|
17 101
|
14 526
|
(17 015)
|
3 022
|
3 883
|
5 283
|
(23 307)
|
(20 877)
|
(21 615)
|
(22 465)
|
(22 480)
|
(15 502)
|
(15 155)
|
(15 159)
|
(25 455)
|
(15 136)
|
(15 138)
|
(16 958)
|
(27 932)
|
(13 053)
|
(11 654)
|
|
| Pre-Tax Income |
(1 762)
N/A
|
(774)
+56%
|
1 467
N/A
|
3 685
+151%
|
5 527
+50%
|
8 671
+57%
|
11 622
+34%
|
14 233
+22%
|
16 604
+17%
|
19 747
+19%
|
21 652
+10%
|
23 290
+8%
|
25 366
+9%
|
27 985
+10%
|
32 971
+18%
|
40 997
+24%
|
48 860
+19%
|
59 162
+21%
|
65 851
+11%
|
70 471
+7%
|
76 537
+9%
|
81 450
+6%
|
83 703
+3%
|
89 300
+7%
|
85 910
-4%
|
98 742
+15%
|
104 878
+6%
|
105 585
+1%
|
105 091
0%
|
96 327
-8%
|
92 734
-4%
|
82 893
-11%
|
76 782
-7%
|
73 258
-5%
|
66 117
-10%
|
66 428
+0%
|
65 183
-2%
|
60 282
-8%
|
59 366
-2%
|
52 590
-11%
|
47 853
-9%
|
53 935
+13%
|
53 374
-1%
|
67 146
+26%
|
78 643
+17%
|
87 294
+11%
|
101 863
+17%
|
107 259
+5%
|
107 130
0%
|
126 539
+18%
|
128 209
+1%
|
126 072
-2%
|
128 463
+2%
|
106 957
-17%
|
104 356
-2%
|
96 851
-7%
|
77 233
-20%
|
66 615
-14%
|
50 530
-24%
|
37 960
-25%
|
32 670
-14%
|
11 886
-64%
|
(19 300)
N/A
|
(23 284)
-21%
|
(17 318)
+26%
|
(40 839)
-136%
|
(353 268)
-765%
|
(378 625)
-7%
|
(461 304)
-22%
|
(545 049)
-18%
|
(215 103)
+61%
|
(233 281)
-8%
|
(144 882)
+38%
|
(6 030)
+96%
|
26 726
N/A
|
94 674
+254%
|
124 831
+32%
|
142 993
+15%
|
155 357
+9%
|
165 835
+7%
|
165 607
0%
|
148 215
-11%
|
144 959
-2%
|
149 150
+3%
|
126 790
-15%
|
168 514
+33%
|
188 091
+12%
|
315 926
+68%
|
383 985
+22%
|
428 776
+12%
|
493 025
+15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(3)
|
(222)
|
322
|
(391)
|
(640)
|
(779)
|
(1 528)
|
(1 888)
|
(2 153)
|
(2 653)
|
(2 539)
|
(2 676)
|
(3 540)
|
(4 821)
|
(5 822)
|
(8 464)
|
(8 221)
|
(7 646)
|
(8 378)
|
(8 066)
|
(5 684)
|
(6 678)
|
(5 468)
|
(7 637)
|
(11 637)
|
(12 059)
|
(13 453)
|
(12 898)
|
(15 823)
|
(16 209)
|
(17 790)
|
(19 181)
|
(18 403)
|
(20 622)
|
(22 602)
|
(22 004)
|
(24 299)
|
(24 904)
|
(25 184)
|
(30 324)
|
(31 763)
|
(42 142)
|
(48 449)
|
(54 091)
|
(60 222)
|
(56 798)
|
(54 047)
|
(60 548)
|
(59 177)
|
(59 555)
|
(59 533)
|
(47 795)
|
(45 537)
|
(43 855)
|
(34 819)
|
(32 866)
|
(27 071)
|
(15 609)
|
(10 835)
|
8 568
|
36 385
|
38 588
|
34 193
|
28 996
|
92 417
|
102 230
|
125 124
|
80 879
|
(9 153)
|
(63 857)
|
(89 325)
|
(60 648)
|
(66 821)
|
(33 662)
|
(41 779)
|
(44 667)
|
(47 223)
|
(48 071)
|
(42 733)
|
(34 827)
|
(40 428)
|
(41 992)
|
(41 210)
|
(50 961)
|
(49 936)
|
(45 189)
|
(9 172)
|
(26 920)
|
(46 195)
|
|
| Income from Continuing Operations |
(1 764)
|
(777)
|
1 464
|
3 463
|
5 849
|
8 280
|
10 982
|
13 454
|
15 076
|
17 859
|
19 499
|
20 637
|
22 826
|
25 308
|
29 430
|
36 175
|
43 039
|
50 699
|
57 631
|
62 826
|
68 159
|
73 384
|
78 019
|
82 622
|
80 442
|
91 104
|
93 240
|
93 525
|
91 638
|
83 429
|
76 911
|
66 684
|
58 992
|
54 077
|
47 714
|
45 806
|
42 581
|
38 278
|
35 067
|
27 686
|
22 669
|
23 611
|
21 611
|
25 004
|
30 194
|
33 203
|
41 641
|
50 461
|
53 083
|
65 991
|
69 032
|
66 517
|
68 930
|
59 162
|
58 819
|
52 996
|
42 414
|
33 749
|
23 459
|
22 351
|
21 835
|
20 454
|
17 085
|
15 304
|
16 875
|
(11 843)
|
(260 851)
|
(276 395)
|
(336 180)
|
(464 170)
|
(224 256)
|
(297 138)
|
(234 207)
|
(66 678)
|
(40 095)
|
61 012
|
83 052
|
98 326
|
108 134
|
117 764
|
122 874
|
113 388
|
104 531
|
107 158
|
85 580
|
117 553
|
138 155
|
270 737
|
374 813
|
401 856
|
446 830
|
|
| Income to Minority Interest |
(286)
|
(288)
|
(306)
|
(320)
|
(12)
|
(13)
|
(7)
|
(29)
|
(98)
|
(164)
|
(236)
|
(284)
|
(260)
|
(98)
|
(92)
|
(138)
|
(467)
|
(562)
|
(693)
|
(816)
|
(1 151)
|
(1 241)
|
(1 552)
|
(1 786)
|
(1 852)
|
(1 910)
|
(1 879)
|
(1 808)
|
(1 870)
|
(1 590)
|
(1 090)
|
221
|
1 475
|
1 726
|
1 747
|
735
|
13
|
(214)
|
(61)
|
44
|
88
|
(1 587)
|
(1 679)
|
(1 807)
|
(2 467)
|
(1 280)
|
(1 006)
|
(1 563)
|
(1 248)
|
(4 109)
|
(5 621)
|
(6 390)
|
(8 163)
|
(4 907)
|
(5 318)
|
(5 539)
|
(4 416)
|
(6 698)
|
(7 585)
|
(8 456)
|
(10 845)
|
(12 164)
|
(11 037)
|
(11 452)
|
(12 780)
|
(13 695)
|
(14 539)
|
(17 279)
|
(15 190)
|
(17 871)
|
(23 016)
|
(22 277)
|
(27 195)
|
(26 355)
|
(27 703)
|
(30 949)
|
(40 503)
|
(42 543)
|
(42 239)
|
(44 283)
|
(39 415)
|
(29 873)
|
(29 061)
|
(23 148)
|
(10 910)
|
(17 409)
|
(15 486)
|
(24 678)
|
(39 252)
|
(48 415)
|
(61 404)
|
|
| Net Income (Common) |
(2 051)
N/A
|
(1 066)
+48%
|
1 157
N/A
|
3 142
+172%
|
5 837
+86%
|
8 267
+42%
|
10 975
+33%
|
13 425
+22%
|
14 978
+12%
|
17 695
+18%
|
19 263
+9%
|
20 353
+6%
|
22 567
+11%
|
25 211
+12%
|
29 339
+16%
|
36 038
+23%
|
42 572
+18%
|
50 137
+18%
|
56 938
+14%
|
62 010
+9%
|
67 008
+8%
|
72 142
+8%
|
76 466
+6%
|
80 835
+6%
|
78 590
-3%
|
89 194
+13%
|
91 361
+2%
|
91 717
+0%
|
89 768
-2%
|
81 839
-9%
|
75 821
-7%
|
66 905
-12%
|
60 467
-10%
|
55 803
-8%
|
49 461
-11%
|
46 541
-6%
|
42 594
-8%
|
38 064
-11%
|
35 006
-8%
|
27 730
-21%
|
22 757
-18%
|
22 024
-3%
|
19 932
-9%
|
23 197
+16%
|
27 727
+20%
|
31 923
+15%
|
40 635
+27%
|
48 898
+20%
|
51 835
+6%
|
61 882
+19%
|
63 411
+2%
|
60 127
-5%
|
60 767
+1%
|
54 255
-11%
|
53 501
-1%
|
47 457
-11%
|
37 998
-20%
|
27 051
-29%
|
15 874
-41%
|
13 895
-12%
|
10 990
-21%
|
8 290
-25%
|
6 048
-27%
|
3 852
-36%
|
4 095
+6%
|
(25 538)
N/A
|
(257 175)
-907%
|
(268 390)
-4%
|
(321 832)
-20%
|
(452 503)
-41%
|
(229 686)
+49%
|
(210 797)
+8%
|
(150 835)
+28%
|
11 331
N/A
|
30 303
+167%
|
30 063
-1%
|
42 549
+42%
|
55 783
+31%
|
65 895
+18%
|
73 481
+12%
|
83 459
+14%
|
83 515
+0%
|
75 470
-10%
|
84 010
+11%
|
74 670
-11%
|
100 144
+34%
|
122 669
+22%
|
246 059
+101%
|
335 561
+36%
|
353 441
+5%
|
385 426
+9%
|
|
| EPS (Diluted) |
-0.51
N/A
|
-0.26
+49%
|
0.29
N/A
|
0.78
+169%
|
1.45
+86%
|
2.04
+41%
|
2.7
+32%
|
3.27
+21%
|
3.66
+12%
|
4.3
+17%
|
4.72
+10%
|
4.95
+5%
|
5.49
+11%
|
6.1
+11%
|
7.11
+17%
|
8.72
+23%
|
10.32
+18%
|
12.12
+17%
|
13.79
+14%
|
15.02
+9%
|
16.21
+8%
|
17.45
+8%
|
18.5
+6%
|
19.56
+6%
|
19
-3%
|
21.58
+14%
|
22.13
+3%
|
22.19
+0%
|
21.72
-2%
|
19.81
-9%
|
18.35
-7%
|
16.19
-12%
|
14.63
-10%
|
13.5
-8%
|
11.97
-11%
|
11.27
-6%
|
10.3
-9%
|
9.21
-11%
|
8.46
-8%
|
6.72
-21%
|
5.5
-18%
|
5.28
-4%
|
4.67
-12%
|
5.32
+14%
|
6.44
+21%
|
7.33
+14%
|
9.33
+27%
|
11.23
+20%
|
11.9
+6%
|
14.21
+19%
|
14.56
+2%
|
13.81
-5%
|
13.96
+1%
|
12.47
-11%
|
12.29
-1%
|
10.9
-11%
|
8.73
-20%
|
6.21
-29%
|
3.65
-41%
|
3.19
-13%
|
2.52
-21%
|
1.95
-23%
|
1.39
-29%
|
0.89
-36%
|
0.96
+8%
|
-5.5
N/A
|
-46.67
-749%
|
-52.36
-12%
|
-63.41
-21%
|
-82.98
-31%
|
-42.13
+49%
|
-38.77
+8%
|
-27.14
+30%
|
2.04
N/A
|
5.4
+165%
|
5.38
0%
|
7.63
+42%
|
9.85
+29%
|
11.51
+17%
|
12.76
+11%
|
14.57
+14%
|
14.45
-1%
|
13
-10%
|
14.34
+10%
|
12.8
-11%
|
16.8
+31%
|
20.48
+22%
|
41.03
+100%
|
56
+36%
|
58.82
+5%
|
64.12
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
