Hindustan Copper Ltd
NSE:HINDCOPPER
Hindustan Copper Ltd
NSE:HINDCOPPER
Price:
527.05
INR
-0.57%
Market Cap:
₹509.7B
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
|
Hindustan Copper Ltd
NSE:HINDCOPPER
|
IN |
|
Lundin Mining Corp
TSX:LUN
|
CA |
|
Jyothy Labs Ltd
BSE:532926
|
IN |
|
Constellium SE
NYSE:CSTM
|
FR |
|
Niigata Kotsu Co Ltd
TSE:9017
|
JP |
Income Statement
Earnings Waterfall
Hindustan Copper Ltd
Hindustan Copper Ltd
Income Statement
Hindustan Copper Ltd
Hindustan Copper Ltd
Currency: INR
| 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 |
430
|
412
|
409
|
384
|
385
|
365
|
355
|
341
|
349
|
363
|
360
|
326
|
280
|
218
|
156
|
142
|
68
|
52
|
32
|
20
|
35
|
30
|
0
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
604
|
0
|
0
|
0
|
626
|
0
|
0
|
0
|
289
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
5 098
N/A
|
4 784
-6%
|
5 771
+21%
|
7 132
+24%
|
9 694
+36%
|
11 196
+15%
|
12 286
+10%
|
14 454
+18%
|
15 589
+8%
|
16 007
+3%
|
16 302
+2%
|
15 762
-3%
|
15 956
+1%
|
15 248
-4%
|
15 510
+2%
|
12 881
-17%
|
11 901
-8%
|
12 450
+5%
|
11 396
-8%
|
13 001
+14%
|
13 045
+0%
|
12 561
-4%
|
13 326
+6%
|
13 169
-1%
|
11 663
-11%
|
12 647
+8%
|
12 088
-4%
|
12 475
+3%
|
14 876
+19%
|
15 316
+3%
|
15 450
+1%
|
15 094
-2%
|
13 231
-12%
|
12 351
-7%
|
12 867
+4%
|
14 029
+9%
|
14 889
+6%
|
15 601
+5%
|
14 458
-7%
|
12 601
-13%
|
10 155
-19%
|
9 833
-3%
|
9 877
+0%
|
9 740
-1%
|
10 719
+10%
|
10 265
-4%
|
9 821
-4%
|
10 030
+2%
|
12 204
+22%
|
14 194
+16%
|
17 141
+21%
|
18 962
+11%
|
17 197
-9%
|
15 997
-7%
|
15 937
0%
|
16 372
+3%
|
18 163
+11%
|
16 987
-6%
|
15 170
-11%
|
11 360
-25%
|
8 319
-27%
|
9 592
+15%
|
9 662
+1%
|
14 114
+46%
|
17 868
+27%
|
16 229
-9%
|
17 927
+10%
|
17 987
+0%
|
18 219
+1%
|
19 027
+4%
|
16 504
-13%
|
16 630
+1%
|
16 773
+1%
|
16 999
+1%
|
18 691
+10%
|
17 114
-8%
|
17 170
+0%
|
18 397
+7%
|
19 764
+7%
|
19 049
-4%
|
20 710
+9%
|
20 937
+1%
|
22 936
+10%
|
26 532
+16%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 323)
|
(1 033)
|
(1 551)
|
(2 761)
|
(4 835)
|
(6 574)
|
(6 378)
|
(7 028)
|
(7 364)
|
(7 330)
|
(8 476)
|
(9 053)
|
(8 344)
|
(8 844)
|
(9 028)
|
(8 092)
|
(7 874)
|
(8 143)
|
(7 370)
|
(6 910)
|
(6 026)
|
(3 010)
|
(2 467)
|
(1 603)
|
(3 688)
|
(243)
|
(90)
|
(334)
|
(5 345)
|
(3 947)
|
(3 983)
|
(3 919)
|
(5 627)
|
(3 201)
|
(3 297)
|
(3 953)
|
(5 129)
|
(3 966)
|
(3 659)
|
(3 188)
|
(4 632)
|
(2 441)
|
(2 704)
|
(2 325)
|
(5 596)
|
(3 532)
|
(3 237)
|
(3 103)
|
(6 752)
|
(5 759)
|
(7 862)
|
(9 694)
|
(10 215)
|
(5 598)
|
(4 481)
|
(3 827)
|
(6 453)
|
(3 962)
|
(2 790)
|
(1 038)
|
(3 161)
|
(4 196)
|
(4 884)
|
(6 906)
|
(6 172)
|
(2 370)
|
(2 738)
|
(3 287)
|
(5 461)
|
(5 073)
|
(3 363)
|
(3 143)
|
(3 680)
|
(2 429)
|
(3 258)
|
(1 758)
|
(3 415)
|
(1 601)
|
(2 313)
|
(1 461)
|
(4 704)
|
(2 725)
|
(2 826)
|
(3 565)
|
|
| Gross Profit |
3 775
N/A
|
3 751
-1%
|
4 220
+12%
|
4 371
+4%
|
4 859
+11%
|
4 623
-5%
|
5 908
+28%
|
7 427
+26%
|
8 225
+11%
|
8 677
+5%
|
7 826
-10%
|
6 710
-14%
|
7 612
+13%
|
6 404
-16%
|
6 482
+1%
|
4 789
-26%
|
4 027
-16%
|
4 308
+7%
|
4 026
-7%
|
6 091
+51%
|
7 019
+15%
|
9 551
+36%
|
10 859
+14%
|
11 566
+7%
|
7 975
-31%
|
12 404
+56%
|
11 997
-3%
|
12 141
+1%
|
9 530
-22%
|
11 370
+19%
|
11 467
+1%
|
11 175
-3%
|
7 604
-32%
|
9 150
+20%
|
9 571
+5%
|
10 075
+5%
|
9 760
-3%
|
11 634
+19%
|
10 800
-7%
|
9 413
-13%
|
5 523
-41%
|
7 392
+34%
|
7 173
-3%
|
7 415
+3%
|
5 122
-31%
|
6 733
+31%
|
6 583
-2%
|
6 928
+5%
|
5 452
-21%
|
8 435
+55%
|
9 279
+10%
|
9 268
0%
|
6 982
-25%
|
10 400
+49%
|
11 456
+10%
|
12 545
+10%
|
11 710
-7%
|
13 025
+11%
|
12 379
-5%
|
10 322
-17%
|
5 158
-50%
|
5 396
+5%
|
4 779
-11%
|
7 208
+51%
|
11 696
+62%
|
13 859
+18%
|
15 189
+10%
|
14 700
-3%
|
12 758
-13%
|
13 954
+9%
|
13 141
-6%
|
13 488
+3%
|
13 093
-3%
|
14 570
+11%
|
15 434
+6%
|
15 356
-1%
|
13 755
-10%
|
16 795
+22%
|
17 451
+4%
|
17 588
+1%
|
16 006
-9%
|
18 213
+14%
|
20 110
+10%
|
22 967
+14%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 934)
|
(2 825)
|
(3 071)
|
(3 144)
|
(3 113)
|
(3 256)
|
(3 990)
|
(4 516)
|
(4 781)
|
(5 015)
|
(4 647)
|
(4 371)
|
(4 956)
|
(4 580)
|
(4 981)
|
(5 201)
|
(4 670)
|
(5 165)
|
(4 916)
|
(4 984)
|
(5 325)
|
(6 972)
|
(7 689)
|
(7 868)
|
(5 077)
|
(8 738)
|
(8 521)
|
(8 865)
|
(5 542)
|
(7 718)
|
(8 011)
|
(8 184)
|
(4 397)
|
(7 963)
|
(8 065)
|
(8 244)
|
(6 229)
|
(8 267)
|
(8 084)
|
(7 476)
|
(5 350)
|
(7 087)
|
(6 961)
|
(7 213)
|
(5 179)
|
(7 137)
|
(7 115)
|
(7 307)
|
(5 396)
|
(8 295)
|
(8 473)
|
(8 385)
|
(5 718)
|
(8 818)
|
(9 698)
|
(10 431)
|
(9 004)
|
(10 921)
|
(10 465)
|
(10 148)
|
(10 272)
|
(10 686)
|
(10 423)
|
(10 288)
|
(10 444)
|
(12 419)
|
(12 944)
|
(12 678)
|
(9 035)
|
(10 240)
|
(10 169)
|
(10 608)
|
(9 299)
|
(11 605)
|
(11 851)
|
(12 054)
|
(9 916)
|
(12 094)
|
(12 463)
|
(12 668)
|
(9 917)
|
(12 620)
|
(13 177)
|
(14 768)
|
|
| Selling, General & Administrative |
(2 365)
|
(1 135)
|
(1 158)
|
(1 174)
|
(2 526)
|
(1 350)
|
(1 531)
|
(1 646)
|
(3 880)
|
(1 889)
|
(1 948)
|
(2 066)
|
(4 061)
|
(2 166)
|
(2 256)
|
(2 472)
|
(4 047)
|
(2 260)
|
(2 446)
|
(2 585)
|
(4 535)
|
(3 047)
|
(3 029)
|
(2 979)
|
(4 091)
|
(3 148)
|
(3 337)
|
(3 381)
|
(4 099)
|
(3 489)
|
(3 497)
|
(3 602)
|
(2 893)
|
(3 503)
|
(3 499)
|
(3 534)
|
(4 559)
|
(3 716)
|
(3 677)
|
(3 608)
|
(4 208)
|
(3 204)
|
(3 082)
|
(3 028)
|
(3 989)
|
(3 174)
|
(3 190)
|
(3 165)
|
(3 970)
|
(3 285)
|
(3 387)
|
(3 414)
|
(4 056)
|
(3 384)
|
(3 305)
|
(3 351)
|
(6 475)
|
(2 994)
|
(2 873)
|
(2 691)
|
(7 386)
|
(2 510)
|
(2 468)
|
(2 430)
|
(7 496)
|
(2 867)
|
(3 113)
|
(3 162)
|
(7 536)
|
(3 673)
|
(3 523)
|
(3 621)
|
(7 549)
|
(2 956)
|
(2 894)
|
(2 823)
|
(8 167)
|
(2 864)
|
(2 939)
|
(2 950)
|
(8 162)
|
(3 100)
|
(3 279)
|
(4 448)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(16)
|
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
|
|
| Depreciation & Amortization |
(558)
|
(176)
|
(170)
|
(174)
|
(584)
|
(582)
|
(579)
|
(577)
|
(895)
|
(270)
|
(278)
|
(287)
|
(819)
|
(815)
|
(814)
|
(800)
|
(737)
|
(189)
|
(198)
|
(210)
|
(810)
|
(181)
|
(176)
|
(165)
|
(1 037)
|
(515)
|
(812)
|
(1 145)
|
(1 495)
|
(1 441)
|
(1 448)
|
(1 488)
|
(1 569)
|
(1 591)
|
(1 656)
|
(1 725)
|
(1 741)
|
(1 581)
|
(1 501)
|
(1 230)
|
(1 129)
|
(1 119)
|
(1 066)
|
(1 168)
|
(1 190)
|
(1 181)
|
(1 211)
|
(1 270)
|
(1 419)
|
(1 510)
|
(1 567)
|
(1 620)
|
(1 647)
|
(1 737)
|
(2 079)
|
(2 307)
|
(2 529)
|
(2 756)
|
(2 769)
|
(2 902)
|
(2 886)
|
(2 766)
|
(2 717)
|
(2 732)
|
(2 948)
|
(2 999)
|
(2 512)
|
(1 883)
|
(1 499)
|
(1 457)
|
(1 773)
|
(1 691)
|
(1 749)
|
(1 607)
|
(1 560)
|
(1 767)
|
(1 749)
|
(1 722)
|
(1 742)
|
(1 819)
|
(1 756)
|
(1 788)
|
(1 752)
|
(1 855)
|
|
| Other Operating Expenses |
(11)
|
(1 515)
|
(1 742)
|
(1 797)
|
(3)
|
(1 324)
|
(1 879)
|
(2 294)
|
(6)
|
(2 856)
|
(2 422)
|
(2 018)
|
(76)
|
(1 598)
|
(1 911)
|
(1 929)
|
114
|
(2 716)
|
(2 272)
|
(2 189)
|
21
|
(3 744)
|
(4 485)
|
(4 724)
|
54
|
(5 075)
|
(4 372)
|
(4 341)
|
55
|
(2 787)
|
(3 067)
|
(3 095)
|
66
|
(2 869)
|
(2 909)
|
(2 985)
|
74
|
(2 971)
|
(2 906)
|
(2 638)
|
(14)
|
(2 764)
|
(2 814)
|
(3 017)
|
0
|
(2 782)
|
(2 715)
|
(2 872)
|
0
|
(3 500)
|
(3 519)
|
(3 351)
|
0
|
(3 697)
|
(4 314)
|
(4 773)
|
0
|
(5 171)
|
(4 822)
|
(4 555)
|
0
|
(5 409)
|
(5 239)
|
(5 126)
|
0
|
(6 553)
|
(7 319)
|
(7 634)
|
0
|
(5 110)
|
(4 872)
|
(5 297)
|
0
|
(7 042)
|
(7 398)
|
(7 464)
|
0
|
(7 508)
|
(7 783)
|
(7 899)
|
0
|
(7 731)
|
(8 147)
|
(8 465)
|
|
| Operating Income |
840
N/A
|
926
+10%
|
1 149
+24%
|
1 227
+7%
|
1 746
+42%
|
1 367
-22%
|
1 918
+40%
|
2 911
+52%
|
3 444
+18%
|
3 662
+6%
|
3 179
-13%
|
2 339
-26%
|
2 656
+14%
|
1 824
-31%
|
1 501
-18%
|
(412)
N/A
|
(643)
-56%
|
(857)
-33%
|
(890)
-4%
|
1 107
N/A
|
1 694
+53%
|
2 580
+52%
|
3 170
+23%
|
3 698
+17%
|
2 898
-22%
|
3 667
+27%
|
3 476
-5%
|
3 275
-6%
|
3 989
+22%
|
3 652
-8%
|
3 456
-5%
|
2 991
-13%
|
3 207
+7%
|
1 187
-63%
|
1 506
+27%
|
1 832
+22%
|
3 531
+93%
|
3 367
-5%
|
2 716
-19%
|
1 937
-29%
|
173
-91%
|
305
+76%
|
212
-30%
|
202
-5%
|
(56)
N/A
|
(404)
-621%
|
(532)
-32%
|
(379)
+29%
|
56
N/A
|
140
+149%
|
806
+477%
|
883
+10%
|
1 264
+43%
|
1 582
+25%
|
1 758
+11%
|
2 114
+20%
|
2 706
+28%
|
2 104
-22%
|
1 915
-9%
|
175
-91%
|
(5 115)
N/A
|
(5 290)
-3%
|
(5 645)
-7%
|
(3 080)
+45%
|
1 251
N/A
|
1 440
+15%
|
2 245
+56%
|
2 021
-10%
|
3 723
+84%
|
3 714
0%
|
2 973
-20%
|
2 880
-3%
|
3 795
+32%
|
2 964
-22%
|
3 583
+21%
|
3 302
-8%
|
3 838
+16%
|
4 701
+22%
|
4 988
+6%
|
4 921
-1%
|
6 089
+24%
|
5 593
-8%
|
6 933
+24%
|
8 199
+18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(419)
|
(412)
|
(409)
|
(384)
|
(362)
|
(365)
|
(355)
|
(341)
|
(320)
|
(363)
|
(360)
|
(326)
|
146
|
(218)
|
(156)
|
(142)
|
162
|
(46)
|
(26)
|
(14)
|
236
|
(30)
|
(26)
|
(40)
|
297
|
0
|
(1)
|
(3)
|
436
|
(18)
|
(25)
|
(33)
|
635
|
(44)
|
(44)
|
(37)
|
548
|
(21)
|
(15)
|
(12)
|
508
|
(7)
|
(8)
|
(10)
|
327
|
(2)
|
(12)
|
(63)
|
192
|
(120)
|
(154)
|
(166)
|
(38)
|
(381)
|
(443)
|
(453)
|
(208)
|
(467)
|
(539)
|
(609)
|
(96)
|
(667)
|
(665)
|
(677)
|
(115)
|
(560)
|
(459)
|
(356)
|
95
|
(221)
|
(179)
|
(177)
|
(33)
|
(159)
|
(164)
|
(157)
|
62
|
(153)
|
(119)
|
(88)
|
53
|
(55)
|
(51)
|
(59)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(428)
|
(428)
|
(428)
|
(428)
|
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
|
(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
|
|
| Gain/Loss on Disposition of Assets |
37
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
|
| Total Other Income |
62
|
109
|
98
|
76
|
44
|
647
|
694
|
716
|
174
|
522
|
613
|
726
|
150
|
1 068
|
1 064
|
1 101
|
518
|
431
|
387
|
367
|
216
|
26
|
48
|
43
|
178
|
111
|
138
|
224
|
343
|
840
|
908
|
1 359
|
193
|
2 472
|
2 457
|
1 936
|
228
|
930
|
892
|
876
|
123
|
593
|
558
|
516
|
126
|
534
|
731
|
820
|
695
|
1 115
|
828
|
784
|
(5)
|
367
|
349
|
235
|
(202)
|
472
|
529
|
614
|
(165)
|
510
|
502
|
452
|
(262)
|
361
|
408
|
435
|
(2)
|
499
|
596
|
603
|
178
|
989
|
882
|
865
|
207
|
478
|
685
|
743
|
114
|
1 038
|
829
|
850
|
|
| Pre-Tax Income |
521
N/A
|
623
+20%
|
838
+34%
|
918
+10%
|
1 002
+9%
|
1 221
+22%
|
1 829
+50%
|
2 857
+56%
|
3 318
+16%
|
3 821
+15%
|
3 432
-10%
|
2 739
-20%
|
3 025
+10%
|
2 674
-12%
|
2 409
-10%
|
548
-77%
|
55
-90%
|
(472)
N/A
|
(530)
-12%
|
1 460
N/A
|
2 158
+48%
|
2 576
+19%
|
3 193
+24%
|
3 700
+16%
|
3 352
-9%
|
3 778
+13%
|
3 613
-4%
|
3 497
-3%
|
4 730
+35%
|
4 473
-5%
|
4 339
-3%
|
4 317
0%
|
4 036
-7%
|
3 615
-10%
|
3 919
+8%
|
3 730
-5%
|
4 306
+15%
|
4 277
-1%
|
3 593
-16%
|
2 800
-22%
|
804
-71%
|
891
+11%
|
762
-14%
|
707
-7%
|
400
-43%
|
128
-68%
|
187
+46%
|
379
+103%
|
945
+149%
|
1 135
+20%
|
1 481
+30%
|
1 501
+1%
|
1 220
-19%
|
1 568
+29%
|
1 664
+6%
|
1 896
+14%
|
2 301
+21%
|
2 110
-8%
|
1 905
-10%
|
180
-91%
|
(5 376)
N/A
|
(5 446)
-1%
|
(5 808)
-7%
|
(3 305)
+43%
|
875
N/A
|
1 241
+42%
|
2 195
+77%
|
2 101
-4%
|
3 821
+82%
|
3 991
+4%
|
3 390
-15%
|
3 306
-2%
|
3 957
+20%
|
3 795
-4%
|
4 301
+13%
|
4 010
-7%
|
4 107
+2%
|
5 027
+22%
|
5 553
+10%
|
5 576
+0%
|
6 324
+13%
|
6 577
+4%
|
7 710
+17%
|
8 990
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
39
|
39
|
38
|
37
|
57
|
56
|
56
|
56
|
(179)
|
(325)
|
(343)
|
(411)
|
(560)
|
(590)
|
(676)
|
(44)
|
(158)
|
(1)
|
29
|
(793)
|
(612)
|
(769)
|
(975)
|
(1 151)
|
(1 111)
|
(1 195)
|
(1 127)
|
(1 027)
|
(1 495)
|
(1 348)
|
(1 242)
|
(1 253)
|
(480)
|
(367)
|
(488)
|
(368)
|
(1 442)
|
(1 466)
|
(1 230)
|
(1 021)
|
(128)
|
(134)
|
(101)
|
(68)
|
(20)
|
11
|
(56)
|
(163)
|
(324)
|
(387)
|
(515)
|
(515)
|
(422)
|
(519)
|
(548)
|
(624)
|
(846)
|
(796)
|
(748)
|
(325)
|
(314)
|
(158)
|
100
|
(365)
|
230
|
24
|
(347)
|
382
|
(80)
|
(137)
|
48
|
(783)
|
(1 004)
|
(940)
|
(1 098)
|
(978)
|
(1 150)
|
(1 408)
|
(1 525)
|
(1 549)
|
(1 650)
|
(1 693)
|
(1 983)
|
(2 330)
|
|
| Income from Continuing Operations |
560
|
662
|
876
|
955
|
1 059
|
1 277
|
1 885
|
2 913
|
3 139
|
3 496
|
3 089
|
2 328
|
2 465
|
2 084
|
1 733
|
504
|
(103)
|
(473)
|
(500)
|
667
|
1 547
|
1 807
|
2 218
|
2 549
|
2 241
|
2 583
|
2 486
|
2 470
|
3 235
|
3 125
|
3 097
|
3 064
|
3 556
|
3 248
|
3 431
|
3 362
|
2 864
|
2 811
|
2 363
|
1 779
|
676
|
757
|
661
|
639
|
380
|
139
|
130
|
216
|
622
|
748
|
966
|
986
|
798
|
1 049
|
1 116
|
1 272
|
1 455
|
1 314
|
1 157
|
(145)
|
(5 689)
|
(5 605)
|
(5 707)
|
(3 669)
|
1 104
|
1 264
|
1 848
|
2 483
|
3 741
|
3 855
|
3 437
|
2 522
|
2 953
|
2 855
|
3 204
|
3 032
|
2 957
|
3 618
|
4 028
|
4 027
|
4 674
|
4 883
|
5 727
|
6 661
|
|
| Income to Minority Interest |
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
|
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
|
|
| 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
|
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
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
(23)
|
(23)
|
(46)
|
(46)
|
|
| Net Income (Common) |
560
N/A
|
662
+18%
|
876
+32%
|
955
+9%
|
1 059
+11%
|
1 277
+21%
|
1 885
+48%
|
2 913
+55%
|
3 139
+8%
|
3 496
+11%
|
3 089
-12%
|
2 328
-25%
|
2 465
+6%
|
2 084
-15%
|
1 733
-17%
|
504
-71%
|
(103)
N/A
|
(473)
-359%
|
(500)
-6%
|
667
N/A
|
1 547
+132%
|
1 807
+17%
|
2 218
+23%
|
2 549
+15%
|
2 241
-12%
|
2 583
+15%
|
2 486
-4%
|
2 470
-1%
|
3 235
+31%
|
3 111
-4%
|
3 083
-1%
|
3 050
-1%
|
3 556
+17%
|
3 262
-8%
|
3 445
+6%
|
3 376
-2%
|
2 864
-15%
|
2 811
-2%
|
2 363
-16%
|
1 779
-25%
|
676
-62%
|
756
+12%
|
660
-13%
|
638
-3%
|
377
-41%
|
136
-64%
|
128
-6%
|
213
+67%
|
619
+190%
|
746
+20%
|
963
+29%
|
984
+2%
|
796
-19%
|
1 047
+31%
|
1 113
+6%
|
1 270
+14%
|
1 453
+14%
|
1 313
-10%
|
1 155
-12%
|
(147)
N/A
|
(5 695)
-3 782%
|
(5 610)
+1%
|
(5 713)
-2%
|
(3 675)
+36%
|
1 102
N/A
|
1 262
+14%
|
1 846
+46%
|
2 480
+34%
|
3 738
+51%
|
3 853
+3%
|
3 436
-11%
|
2 521
-27%
|
2 955
+17%
|
2 857
-3%
|
3 205
+12%
|
3 033
-5%
|
2 953
-3%
|
3 614
+22%
|
4 024
+11%
|
4 023
0%
|
4 651
+16%
|
4 860
+4%
|
5 681
+17%
|
6 614
+16%
|
|
| EPS (Diluted) |
0.77
N/A
|
0.92
+19%
|
1.21
+32%
|
1.32
+9%
|
1.38
+5%
|
1.75
+27%
|
2.58
+47%
|
3.79
+47%
|
3.83
+1%
|
3.81
-1%
|
3.32
-13%
|
3.03
-9%
|
2.76
-9%
|
2.11
-24%
|
2.47
+17%
|
0.54
-78%
|
-0.12
N/A
|
-0.51
-325%
|
-0.54
-6%
|
0.72
N/A
|
1.67
+132%
|
1.95
+17%
|
2.39
+23%
|
2.75
+15%
|
2.42
-12%
|
2.79
+15%
|
2.68
-4%
|
2.67
0%
|
3.5
+31%
|
3.38
-3%
|
3.35
-1%
|
3.31
-1%
|
3.84
+16%
|
3.51
-9%
|
3.71
+6%
|
3.64
-2%
|
3.1
-15%
|
3.04
-2%
|
2.56
-16%
|
1.92
-25%
|
0.73
-62%
|
0.82
+12%
|
0.71
-13%
|
0.69
-3%
|
0.41
-41%
|
0.15
-63%
|
0.14
-7%
|
0.23
+64%
|
0.67
+191%
|
0.8
+19%
|
1.04
+30%
|
1.06
+2%
|
0.86
-19%
|
1.13
+31%
|
1.2
+6%
|
1.37
+14%
|
1.57
+15%
|
1.42
-10%
|
1.25
-12%
|
-0.15
N/A
|
-6.15
-4 000%
|
-6.05
+2%
|
-6.18
-2%
|
-3.96
+36%
|
1.19
N/A
|
1.29
+8%
|
1.91
+48%
|
2.57
+35%
|
3.87
+51%
|
3.99
+3%
|
3.58
-10%
|
2.61
-27%
|
3.06
+17%
|
2.95
-4%
|
3.31
+12%
|
3.13
-5%
|
3.05
-3%
|
3.73
+22%
|
4.15
+11%
|
4.15
N/A
|
4.81
+16%
|
5.01
+4%
|
5.85
+17%
|
6.85
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
