Honeywell Automation India Ltd
NSE:HONAUT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Honeywell Automation India Ltd
NSE:HONAUT
|
IN |
|
Bayerische Motoren Werke AG
XETRA:BMW
|
DE |
|
Dah Sing Financial Holdings Ltd
HKEX:440
|
HK |
Income Statement
Earnings Waterfall
Honeywell Automation India Ltd
Income Statement
Honeywell Automation India Ltd
| 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
|
31
|
36
|
26
|
0
|
18
|
14
|
17
|
0
|
20
|
15
|
12
|
0
|
8
|
7
|
5
|
0
|
6
|
6
|
0
|
0
|
0
|
3
|
6
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
4
|
1
|
1
|
2
|
4
|
3
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
35
|
56
|
70
|
88
|
53
|
62
|
66
|
61
|
50
|
66
|
62
|
59
|
43
|
49
|
47
|
47
|
31
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
|
| Revenue |
4 930
N/A
|
5 201
+5%
|
5 552
+7%
|
5 930
+7%
|
6 440
+9%
|
6 822
+6%
|
7 556
+11%
|
8 319
+10%
|
8 683
+4%
|
9 024
+4%
|
9 250
+3%
|
9 353
+1%
|
10 015
+7%
|
10 619
+6%
|
11 165
+5%
|
11 606
+4%
|
11 746
+1%
|
11 711
0%
|
12 106
+3%
|
12 932
+7%
|
13 547
+5%
|
14 313
+6%
|
14 447
+1%
|
14 922
+3%
|
16 130
+8%
|
16 729
+4%
|
17 131
+2%
|
17 086
0%
|
16 607
-3%
|
16 334
-2%
|
16 806
+3%
|
17 086
+2%
|
17 070
0%
|
17 288
+1%
|
17 417
+1%
|
18 179
+4%
|
19 706
+8%
|
24 037
+22%
|
20 719
-14%
|
20 766
+0%
|
20 802
+0%
|
22 215
+7%
|
22 716
+2%
|
23 440
+3%
|
24 180
+3%
|
24 447
+1%
|
25 363
+4%
|
26 203
+3%
|
26 596
+1%
|
26 981
+1%
|
28 049
+4%
|
29 140
+4%
|
30 043
+3%
|
31 747
+6%
|
32 614
+3%
|
33 066
+1%
|
33 960
+3%
|
32 900
-3%
|
31 692
-4%
|
31 014
-2%
|
30 744
-1%
|
30 428
-1%
|
29 898
-2%
|
29 673
-1%
|
29 531
0%
|
29 483
0%
|
30 514
+3%
|
31 085
+2%
|
32 660
+5%
|
34 476
+6%
|
35 938
+4%
|
39 037
+9%
|
39 572
+1%
|
40 582
+3%
|
40 863
+1%
|
40 060
-2%
|
40 258
+0%
|
41 896
+4%
|
44 123
+5%
|
45 378
+3%
|
46 157
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 951)
|
(3 068)
|
(3 243)
|
(3 465)
|
(3 758)
|
(4 032)
|
(4 536)
|
(4 987)
|
(4 973)
|
(5 235)
|
(5 206)
|
(5 118)
|
(5 458)
|
(5 720)
|
(5 917)
|
(6 103)
|
(6 177)
|
(6 161)
|
(6 698)
|
(7 524)
|
(7 988)
|
(8 444)
|
(8 298)
|
(8 734)
|
(9 782)
|
(10 185)
|
(10 671)
|
(10 297)
|
(9 803)
|
(9 297)
|
(9 494)
|
(9 851)
|
(10 032)
|
(10 040)
|
(9 954)
|
(10 224)
|
(11 222)
|
(13 686)
|
(11 903)
|
(11 899)
|
(11 975)
|
(13 175)
|
(13 316)
|
(13 646)
|
(13 770)
|
(13 432)
|
(13 577)
|
(13 815)
|
(13 814)
|
(14 240)
|
(14 800)
|
(15 420)
|
(15 742)
|
(16 601)
|
(16 800)
|
(16 913)
|
(17 315)
|
(16 551)
|
(15 664)
|
(15 202)
|
(15 225)
|
(15 392)
|
(14 962)
|
(15 101)
|
(15 395)
|
(15 567)
|
(16 213)
|
(16 345)
|
(17 491)
|
(18 452)
|
(19 171)
|
(21 895)
|
(22 048)
|
(23 230)
|
(23 594)
|
(23 158)
|
(24 013)
|
(25 556)
|
(27 524)
|
(28 428)
|
(28 556)
|
|
| Gross Profit |
1 979
N/A
|
2 133
+8%
|
2 309
+8%
|
2 465
+7%
|
2 681
+9%
|
2 790
+4%
|
3 021
+8%
|
3 333
+10%
|
3 710
+11%
|
3 791
+2%
|
4 045
+7%
|
4 236
+5%
|
4 558
+8%
|
4 898
+7%
|
5 247
+7%
|
5 502
+5%
|
5 568
+1%
|
5 550
0%
|
5 409
-3%
|
5 409
N/A
|
5 560
+3%
|
5 869
+6%
|
6 148
+5%
|
6 187
+1%
|
6 348
+3%
|
6 543
+3%
|
6 459
-1%
|
6 788
+5%
|
6 804
+0%
|
7 038
+3%
|
7 313
+4%
|
7 236
-1%
|
7 038
-3%
|
7 248
+3%
|
7 463
+3%
|
7 955
+7%
|
8 483
+7%
|
10 351
+22%
|
8 815
-15%
|
8 866
+1%
|
8 827
0%
|
9 040
+2%
|
9 401
+4%
|
9 794
+4%
|
10 410
+6%
|
11 015
+6%
|
11 785
+7%
|
12 388
+5%
|
12 782
+3%
|
12 742
0%
|
13 248
+4%
|
13 719
+4%
|
14 300
+4%
|
15 147
+6%
|
15 815
+4%
|
16 154
+2%
|
16 646
+3%
|
16 349
-2%
|
16 027
-2%
|
15 811
-1%
|
15 518
-2%
|
15 036
-3%
|
14 936
-1%
|
14 572
-2%
|
14 136
-3%
|
13 917
-2%
|
14 301
+3%
|
14 739
+3%
|
15 168
+3%
|
16 024
+6%
|
16 766
+5%
|
17 142
+2%
|
17 524
+2%
|
17 352
-1%
|
17 269
0%
|
16 902
-2%
|
16 245
-4%
|
16 340
+1%
|
16 599
+2%
|
16 950
+2%
|
17 601
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 575)
|
(1 620)
|
(1 699)
|
(1 784)
|
(1 916)
|
(1 978)
|
(2 164)
|
(2 384)
|
(2 698)
|
(2 952)
|
(3 167)
|
(3 198)
|
(3 482)
|
(3 542)
|
(3 697)
|
(3 941)
|
(3 719)
|
(3 839)
|
(3 928)
|
(4 081)
|
(4 209)
|
(4 568)
|
(4 744)
|
(4 873)
|
(4 974)
|
(5 408)
|
(5 509)
|
(5 788)
|
(5 624)
|
(5 958)
|
(6 033)
|
(6 103)
|
(5 917)
|
(6 062)
|
(6 236)
|
(6 362)
|
(6 751)
|
(8 337)
|
(7 047)
|
(7 028)
|
(7 035)
|
(7 013)
|
(7 441)
|
(7 724)
|
(7 948)
|
(8 211)
|
(8 769)
|
(8 983)
|
(9 373)
|
(9 170)
|
(9 396)
|
(9 541)
|
(9 868)
|
(10 271)
|
(10 505)
|
(10 790)
|
(10 653)
|
(10 389)
|
(10 508)
|
(10 381)
|
(10 110)
|
(9 505)
|
(9 660)
|
(9 683)
|
(9 912)
|
(10 109)
|
(10 435)
|
(10 666)
|
(11 006)
|
(11 354)
|
(12 121)
|
(12 401)
|
(12 478)
|
(11 995)
|
(11 572)
|
(11 295)
|
(10 834)
|
(11 036)
|
(11 426)
|
(11 745)
|
(12 329)
|
|
| Selling, General & Administrative |
(1 463)
|
(1 512)
|
(1 595)
|
(1 682)
|
(1 813)
|
(1 879)
|
(2 067)
|
(2 289)
|
(2 557)
|
(2 344)
|
(2 163)
|
(1 918)
|
(3 397)
|
(1 782)
|
(1 861)
|
(1 921)
|
(3 600)
|
(1 948)
|
(1 967)
|
(2 054)
|
(4 081)
|
(2 347)
|
(2 539)
|
(2 734)
|
(2 836)
|
(2 902)
|
(2 914)
|
(2 930)
|
(5 484)
|
(2 973)
|
(3 035)
|
(3 053)
|
(5 746)
|
(3 171)
|
(3 222)
|
(3 303)
|
(3 437)
|
(8 052)
|
(3 506)
|
(3 500)
|
(3 541)
|
(6 751)
|
(3 726)
|
(3 847)
|
(3 949)
|
(7 907)
|
(4 382)
|
(4 480)
|
(4 525)
|
(8 804)
|
(4 517)
|
(4 719)
|
(4 944)
|
(10 022)
|
(5 522)
|
(5 614)
|
(5 704)
|
(9 944)
|
(5 475)
|
(5 451)
|
(5 345)
|
(9 012)
|
(5 276)
|
(5 296)
|
(5 408)
|
(9 575)
|
(5 762)
|
(5 996)
|
(6 100)
|
(10 834)
|
(6 486)
|
(6 597)
|
(6 870)
|
(11 415)
|
(6 664)
|
(6 734)
|
(6 786)
|
(10 484)
|
(7 584)
|
(7 805)
|
(8 114)
|
|
| Depreciation & Amortization |
(110)
|
(108)
|
(104)
|
(102)
|
(98)
|
(99)
|
(97)
|
(95)
|
(141)
|
(143)
|
(139)
|
(133)
|
(85)
|
(86)
|
(101)
|
(115)
|
(119)
|
(121)
|
(121)
|
(124)
|
(129)
|
(134)
|
(140)
|
(146)
|
(148)
|
(147)
|
(144)
|
(141)
|
(140)
|
(141)
|
(142)
|
(142)
|
(139)
|
(139)
|
(135)
|
(131)
|
(132)
|
(169)
|
(142)
|
(149)
|
(152)
|
(154)
|
(156)
|
(160)
|
(163)
|
(164)
|
(164)
|
(157)
|
(151)
|
(152)
|
(152)
|
(156)
|
(159)
|
(159)
|
(206)
|
(254)
|
(330)
|
(406)
|
(436)
|
(463)
|
(475)
|
(487)
|
(501)
|
(518)
|
(527)
|
(525)
|
(519)
|
(516)
|
(511)
|
(519)
|
(530)
|
(540)
|
(537)
|
(537)
|
(533)
|
(530)
|
(540)
|
(544)
|
(546)
|
(540)
|
(529)
|
|
| Other Operating Expenses |
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
(465)
|
(865)
|
(1 147)
|
0
|
(1 674)
|
(1 734)
|
(1 903)
|
0
|
(1 768)
|
(1 839)
|
(1 903)
|
0
|
(2 088)
|
(2 066)
|
(1 995)
|
(1 989)
|
(2 360)
|
(2 452)
|
(2 717)
|
0
|
(2 844)
|
(2 856)
|
(2 909)
|
(32)
|
(2 754)
|
(2 881)
|
(2 929)
|
(3 183)
|
(116)
|
(3 400)
|
(3 381)
|
(3 344)
|
(108)
|
(3 561)
|
(3 718)
|
(3 837)
|
(141)
|
(4 224)
|
(4 348)
|
(4 698)
|
(214)
|
(4 728)
|
(4 666)
|
(4 765)
|
(90)
|
(4 776)
|
(4 921)
|
(4 619)
|
(39)
|
(4 597)
|
(4 467)
|
(4 291)
|
(7)
|
(3 884)
|
(3 870)
|
(3 978)
|
(9)
|
(4 155)
|
(4 154)
|
(4 394)
|
(1)
|
(5 104)
|
(5 264)
|
(5 071)
|
(43)
|
(4 375)
|
(4 031)
|
(3 508)
|
(8)
|
(3 296)
|
(3 400)
|
(3 686)
|
|
| Operating Income |
404
N/A
|
513
+27%
|
610
+19%
|
681
+12%
|
766
+12%
|
812
+6%
|
857
+6%
|
949
+11%
|
1 012
+7%
|
838
-17%
|
877
+5%
|
1 037
+18%
|
1 076
+4%
|
1 356
+26%
|
1 550
+14%
|
1 562
+1%
|
1 849
+18%
|
1 712
-7%
|
1 482
-13%
|
1 328
-10%
|
1 350
+2%
|
1 301
-4%
|
1 404
+8%
|
1 313
-6%
|
1 374
+5%
|
1 135
-17%
|
951
-16%
|
1 002
+5%
|
1 181
+18%
|
1 080
-9%
|
1 279
+18%
|
1 132
-11%
|
1 121
-1%
|
1 186
+6%
|
1 226
+3%
|
1 592
+30%
|
1 732
+9%
|
2 014
+16%
|
1 768
-12%
|
1 837
+4%
|
1 791
-3%
|
2 027
+13%
|
1 959
-3%
|
2 071
+6%
|
2 462
+19%
|
2 805
+14%
|
3 017
+8%
|
3 405
+13%
|
3 409
+0%
|
3 571
+5%
|
3 853
+8%
|
4 179
+8%
|
4 433
+6%
|
4 875
+10%
|
5 310
+9%
|
5 364
+1%
|
5 993
+12%
|
5 960
-1%
|
5 519
-7%
|
5 430
-2%
|
5 408
0%
|
5 531
+2%
|
5 276
-5%
|
4 889
-7%
|
4 223
-14%
|
3 808
-10%
|
3 865
+1%
|
4 073
+5%
|
4 163
+2%
|
4 670
+12%
|
4 646
-1%
|
4 741
+2%
|
5 046
+6%
|
5 357
+6%
|
5 697
+6%
|
5 607
-2%
|
5 411
-3%
|
5 304
-2%
|
5 173
-2%
|
5 205
+1%
|
5 272
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(35)
|
(31)
|
(36)
|
(26)
|
(22)
|
(18)
|
(14)
|
(17)
|
(114)
|
(21)
|
(16)
|
(13)
|
52
|
(9)
|
(8)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
67
|
0
|
(3)
|
(6)
|
118
|
(10)
|
(8)
|
(6)
|
89
|
(4)
|
(4)
|
(3)
|
162
|
(5)
|
(4)
|
(4)
|
(1)
|
167
|
(5)
|
(6)
|
(6)
|
206
|
(3)
|
(2)
|
(2)
|
128
|
(3)
|
(3)
|
(3)
|
205
|
(3)
|
(3)
|
(3)
|
651
|
(57)
|
(71)
|
(89)
|
887
|
(62)
|
(66)
|
(61)
|
375
|
(65)
|
(61)
|
(59)
|
705
|
(50)
|
(48)
|
(47)
|
825
|
(35)
|
(30)
|
(34)
|
1 280
|
(40)
|
(47)
|
(55)
|
1 728
|
(74)
|
(82)
|
(101)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(261)
|
(430)
|
(400)
|
(400)
|
(139)
|
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
|
(114)
|
|
| Gain/Loss on Disposition of Assets |
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
21
|
0
|
0
|
0
|
42
|
0
|
0
|
9
|
22
|
31
|
31
|
23
|
58
|
117
|
122
|
134
|
26
|
79
|
90
|
99
|
11
|
94
|
114
|
149
|
36
|
162
|
149
|
121
|
19
|
110
|
134
|
186
|
19
|
204
|
196
|
149
|
175
|
17
|
203
|
252
|
265
|
24
|
290
|
264
|
298
|
148
|
321
|
355
|
316
|
79
|
529
|
573
|
684
|
21
|
648
|
774
|
789
|
21
|
964
|
847
|
940
|
274
|
884
|
950
|
808
|
61
|
897
|
1 136
|
1 267
|
417
|
1 320
|
1 272
|
1 279
|
112
|
1 541
|
1 552
|
1 771
|
26
|
1 796
|
1 826
|
1 781
|
|
| Pre-Tax Income |
380
N/A
|
482
+27%
|
574
+19%
|
655
+14%
|
776
+18%
|
794
+2%
|
845
+6%
|
943
+12%
|
885
-6%
|
848
-4%
|
894
+5%
|
1 049
+17%
|
1 177
+12%
|
1 464
+24%
|
1 664
+14%
|
1 690
+2%
|
1 820
+8%
|
1 785
-2%
|
1 567
-12%
|
1 424
-9%
|
1 389
-2%
|
1 395
+0%
|
1 514
+9%
|
1 455
-4%
|
1 457
+0%
|
1 287
-12%
|
1 093
-15%
|
1 119
+2%
|
1 193
+7%
|
1 187
-1%
|
1 411
+19%
|
1 316
-7%
|
1 228
-7%
|
1 385
+13%
|
1 420
+3%
|
1 739
+22%
|
1 646
-5%
|
1 772
+8%
|
1 567
-12%
|
1 685
+8%
|
1 913
+14%
|
2 262
+18%
|
2 247
-1%
|
2 333
+4%
|
2 759
+18%
|
3 073
+11%
|
3 337
+9%
|
3 759
+13%
|
3 723
-1%
|
3 812
+2%
|
4 378
+15%
|
4 748
+8%
|
5 114
+8%
|
5 549
+9%
|
5 902
+6%
|
6 069
+3%
|
6 693
+10%
|
6 866
+3%
|
6 422
-6%
|
6 211
-3%
|
6 287
+1%
|
6 180
-2%
|
6 094
-1%
|
5 777
-5%
|
4 973
-14%
|
4 576
-8%
|
4 714
+3%
|
5 163
+10%
|
5 384
+4%
|
5 913
+10%
|
5 931
+0%
|
5 983
+1%
|
6 291
+5%
|
6 749
+7%
|
7 198
+7%
|
7 112
-1%
|
7 127
+0%
|
7 056
-1%
|
6 895
-2%
|
6 949
+1%
|
6 838
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(39)
|
(95)
|
(119)
|
(116)
|
(196)
|
(195)
|
(247)
|
(312)
|
(234)
|
(224)
|
(230)
|
(279)
|
(358)
|
(457)
|
(517)
|
(471)
|
(492)
|
(449)
|
(322)
|
(282)
|
(338)
|
(335)
|
(423)
|
(466)
|
(386)
|
(369)
|
(315)
|
(285)
|
(342)
|
(347)
|
(408)
|
(385)
|
(366)
|
(419)
|
(449)
|
(609)
|
(575)
|
(630)
|
(591)
|
(593)
|
(735)
|
(850)
|
(828)
|
(875)
|
(976)
|
(1 379)
|
(1 469)
|
(1 607)
|
(1 590)
|
(1 315)
|
(1 517)
|
(1 651)
|
(1 782)
|
(1 961)
|
(2 089)
|
(2 015)
|
(2 049)
|
(1 951)
|
(1 668)
|
(1 591)
|
(1 615)
|
(1 580)
|
(1 558)
|
(1 470)
|
(1 268)
|
(1 185)
|
(1 218)
|
(1 339)
|
(1 396)
|
(1 533)
|
(1 536)
|
(1 549)
|
(1 639)
|
(1 735)
|
(1 853)
|
(1 835)
|
(1 808)
|
(1 820)
|
(1 778)
|
(1 788)
|
(1 786)
|
|
| Income from Continuing Operations |
341
|
387
|
455
|
539
|
580
|
599
|
599
|
632
|
651
|
624
|
663
|
770
|
819
|
1 008
|
1 149
|
1 220
|
1 328
|
1 337
|
1 245
|
1 143
|
1 050
|
1 061
|
1 092
|
990
|
1 071
|
920
|
780
|
835
|
852
|
840
|
1 003
|
931
|
862
|
966
|
971
|
1 130
|
1 071
|
1 142
|
975
|
1 091
|
1 176
|
1 412
|
1 419
|
1 458
|
1 783
|
1 695
|
1 867
|
2 150
|
2 133
|
2 497
|
2 861
|
3 098
|
3 331
|
3 588
|
3 812
|
4 053
|
4 644
|
4 915
|
4 754
|
4 620
|
4 672
|
4 600
|
4 535
|
4 306
|
3 704
|
3 391
|
3 496
|
3 823
|
3 987
|
4 380
|
4 395
|
4 435
|
4 653
|
5 014
|
5 345
|
5 277
|
5 319
|
5 236
|
5 117
|
5 161
|
5 052
|
|
| Net Income (Common) |
341
N/A
|
387
+13%
|
455
+18%
|
539
+18%
|
580
+8%
|
599
+3%
|
599
N/A
|
632
+6%
|
651
+3%
|
624
-4%
|
663
+6%
|
770
+16%
|
819
+6%
|
1 008
+23%
|
1 149
+14%
|
1 220
+6%
|
1 328
+9%
|
1 337
+1%
|
1 245
-7%
|
1 143
-8%
|
1 050
-8%
|
1 061
+1%
|
1 092
+3%
|
990
-9%
|
1 071
+8%
|
920
-14%
|
780
-15%
|
835
+7%
|
852
+2%
|
840
-1%
|
1 003
+19%
|
931
-7%
|
862
-7%
|
966
+12%
|
971
+1%
|
1 130
+16%
|
1 071
-5%
|
1 142
+7%
|
975
-15%
|
1 091
+12%
|
1 176
+8%
|
1 412
+20%
|
1 419
+0%
|
1 458
+3%
|
1 783
+22%
|
1 695
-5%
|
1 867
+10%
|
2 150
+15%
|
2 133
-1%
|
2 497
+17%
|
2 861
+15%
|
3 098
+8%
|
3 331
+8%
|
3 588
+8%
|
3 812
+6%
|
4 053
+6%
|
4 644
+15%
|
4 915
+6%
|
4 754
-3%
|
4 620
-3%
|
4 672
+1%
|
4 600
-2%
|
4 535
-1%
|
4 306
-5%
|
3 704
-14%
|
3 391
-8%
|
3 496
+3%
|
3 823
+9%
|
3 987
+4%
|
4 380
+10%
|
4 395
+0%
|
4 435
+1%
|
4 653
+5%
|
5 014
+8%
|
5 345
+7%
|
5 277
-1%
|
5 319
+1%
|
5 236
-2%
|
5 117
-2%
|
5 161
+1%
|
5 052
-2%
|
|
| EPS (Diluted) |
37.88
N/A
|
43
+14%
|
50.55
+18%
|
59.88
+18%
|
64.44
+8%
|
66.55
+3%
|
66.55
N/A
|
70.22
+6%
|
72.33
+3%
|
69.33
-4%
|
73.66
+6%
|
85.55
+16%
|
91
+6%
|
112
+23%
|
127.66
+14%
|
135.55
+6%
|
147.55
+9%
|
148.55
+1%
|
138.33
-7%
|
127
-8%
|
116.66
-8%
|
117.88
+1%
|
121.33
+3%
|
110
-9%
|
119
+8%
|
102.22
-14%
|
86.66
-15%
|
92.77
+7%
|
94.66
+2%
|
93.33
-1%
|
111.44
+19%
|
103.44
-7%
|
95.77
-7%
|
107.33
+12%
|
107.88
+1%
|
125.55
+16%
|
119
-5%
|
126.88
+7%
|
108.33
-15%
|
121.22
+12%
|
130.66
+8%
|
156.88
+20%
|
157.66
+0%
|
162
+3%
|
198.11
+22%
|
188.33
-5%
|
207.44
+10%
|
238.88
+15%
|
237
-1%
|
277.44
+17%
|
317.88
+15%
|
344.22
+8%
|
370.11
+8%
|
398.66
+8%
|
423.55
+6%
|
450.33
+6%
|
516
+15%
|
546.11
+6%
|
528.22
-3%
|
513.33
-3%
|
519.11
+1%
|
511.11
-2%
|
503.88
-1%
|
478.44
-5%
|
411.55
-14%
|
376.77
-8%
|
388.44
+3%
|
424.77
+9%
|
443
+4%
|
495.4
+12%
|
497.03
+0%
|
501.38
+1%
|
526.02
+5%
|
567.1
+8%
|
604.35
+7%
|
596.83
-1%
|
601.35
+1%
|
592.21
-2%
|
578.84
-2%
|
583.6
+1%
|
571.39
-2%
|
|