Mphasis Ltd
NSE:MPHASIS
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Mphasis Ltd
Income Statement
Mphasis Ltd
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | 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 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-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
|
6
|
1
|
1
|
2
|
1
|
1
|
1
|
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
|
10
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
223
|
0
|
0
|
0
|
0
|
234
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
775
|
0
|
0
|
0
|
620
|
0
|
0
|
0
|
744
|
0
|
0
|
0
|
973
|
0
|
0
|
0
|
1 609
|
0
|
0
|
0
|
1 655
|
0
|
0
|
0
|
|
| Revenue |
3 134
N/A
|
3 301
+5%
|
3 568
+8%
|
3 923
+10%
|
4 293
+9%
|
4 699
+9%
|
5 099
+9%
|
5 426
+6%
|
5 806
+7%
|
6 261
+8%
|
6 762
+8%
|
7 194
+6%
|
7 657
+6%
|
8 096
+6%
|
8 440
+4%
|
8 946
+6%
|
9 401
+5%
|
10 959
+17%
|
12 948
+18%
|
15 071
+16%
|
17 606
+17%
|
19 166
+9%
|
20 920
+9%
|
22 696
+8%
|
24 231
+7%
|
26 338
+9%
|
28 682
+9%
|
32 136
+12%
|
36 045
+12%
|
39 679
+10%
|
42 639
+7%
|
44 779
+5%
|
46 499
+4%
|
48 234
+4%
|
50 365
+4%
|
50 785
+1%
|
51 151
+1%
|
51 296
+0%
|
50 980
-1%
|
52 317
+3%
|
53 035
+1%
|
53 650
+1%
|
53 573
0%
|
52 473
-2%
|
53 238
+1%
|
55 085
+3%
|
57 963
+5%
|
61 032
+5%
|
46 482
-24%
|
45 191
-3%
|
43 659
-3%
|
57 948
+33%
|
57 991
+0%
|
58 896
+2%
|
59 939
+2%
|
60 808
+1%
|
61 031
+0%
|
60 653
-1%
|
60 863
+0%
|
60 764
0%
|
60 956
+0%
|
61 827
+1%
|
63 073
+2%
|
65 458
+4%
|
68 301
+4%
|
71 402
+5%
|
74 505
+4%
|
77 310
+4%
|
79 734
+3%
|
82 167
+3%
|
85 224
+4%
|
88 435
+4%
|
90 692
+3%
|
93 465
+3%
|
95 442
+2%
|
96 920
+2%
|
101 249
+4%
|
105 587
+4%
|
112 081
+6%
|
118 611
+6%
|
126 819
+7%
|
133 324
+5%
|
137 149
+3%
|
138 430
+1%
|
136 393
-1%
|
133 959
-2%
|
132 277
-1%
|
133 340
+1%
|
134 490
+1%
|
137 086
+2%
|
139 320
+2%
|
142 234
+2%
|
145 400
+2%
|
149 058
+3%
|
153 470
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 947)
|
(2 043)
|
(2 175)
|
(2 422)
|
(2 707)
|
(3 050)
|
(3 386)
|
(3 717)
|
(4 047)
|
(4 349)
|
(4 670)
|
(4 966)
|
(5 290)
|
(5 640)
|
(5 889)
|
(6 189)
|
(6 486)
|
(7 861)
|
(9 114)
|
(10 570)
|
(13 188)
|
(13 055)
|
(14 554)
|
(16 071)
|
(18 736)
|
(19 240)
|
(21 505)
|
(23 468)
|
(25 680)
|
(27 677)
|
(28 793)
|
(30 424)
|
(31 793)
|
(33 291)
|
(35 007)
|
(35 897)
|
(36 955)
|
(37 804)
|
(2 005)
|
6 815
|
16 226
|
25 948
|
(2 174)
|
27 896
|
27 977
|
28 071
|
(1 588)
|
(9)
|
0
|
0
|
0
|
(1 144)
|
0
|
(125)
|
(303)
|
(1 864)
|
(422)
|
(297)
|
(119)
|
(1 342)
|
0
|
0
|
0
|
(1 322)
|
0
|
0
|
0
|
(1 673)
|
0
|
0
|
0
|
(2 014)
|
0
|
0
|
0
|
(2 265)
|
0
|
0
|
0
|
(3 588)
|
0
|
0
|
0
|
(5 013)
|
0
|
0
|
0
|
(4 954)
|
0
|
0
|
0
|
(5 514)
|
0
|
0
|
0
|
|
| Gross Profit |
1 187
N/A
|
1 258
+6%
|
1 393
+11%
|
1 503
+8%
|
1 585
+5%
|
1 651
+4%
|
1 716
+4%
|
1 712
0%
|
1 759
+3%
|
1 913
+9%
|
2 092
+9%
|
2 228
+7%
|
2 366
+6%
|
2 457
+4%
|
2 552
+4%
|
2 757
+8%
|
2 915
+6%
|
3 098
+6%
|
3 835
+24%
|
4 502
+17%
|
4 419
-2%
|
6 112
+38%
|
6 366
+4%
|
6 624
+4%
|
5 495
-17%
|
7 097
+29%
|
7 175
+1%
|
8 667
+21%
|
10 364
+20%
|
12 001
+16%
|
13 846
+15%
|
14 354
+4%
|
14 705
+2%
|
14 942
+2%
|
15 358
+3%
|
14 888
-3%
|
14 196
-5%
|
13 492
-5%
|
48 974
+263%
|
59 132
+21%
|
69 261
+17%
|
79 598
+15%
|
51 399
-35%
|
80 369
+56%
|
81 215
+1%
|
83 156
+2%
|
56 375
-32%
|
61 023
+8%
|
0
N/A
|
0
N/A
|
0
N/A
|
56 804
N/A
|
14 944
-74%
|
30 373
+103%
|
45 346
+49%
|
58 944
+30%
|
60 609
+3%
|
60 356
0%
|
60 744
+1%
|
59 422
-2%
|
60 956
+3%
|
61 827
+1%
|
63 073
+2%
|
64 137
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
75 637
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
86 421
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
94 655
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
115 023
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
133 417
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
128 386
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
136 719
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(817)
|
(823)
|
(824)
|
(825)
|
(832)
|
(859)
|
(899)
|
(888)
|
(890)
|
(986)
|
(1 090)
|
(1 230)
|
(1 350)
|
(1 392)
|
(1 402)
|
(1 402)
|
(1 452)
|
(1 626)
|
(2 259)
|
(2 755)
|
(2 375)
|
(3 684)
|
(3 683)
|
(3 813)
|
(2 703)
|
(4 143)
|
(3 637)
|
(3 752)
|
(3 834)
|
(3 900)
|
(4 593)
|
(4 530)
|
(4 399)
|
(4 287)
|
(4 347)
|
(4 340)
|
(4 326)
|
(4 301)
|
(40 690)
|
(51 023)
|
(61 065)
|
(71 228)
|
(42 654)
|
(71 739)
|
(72 674)
|
(74 431)
|
(47 487)
|
(51 778)
|
(39 592)
|
(38 828)
|
(37 720)
|
(49 084)
|
(50 586)
|
(51 119)
|
(51 802)
|
(51 168)
|
(52 485)
|
(52 122)
|
(52 323)
|
(50 525)
|
(52 387)
|
(53 202)
|
(54 080)
|
(54 221)
|
(57 478)
|
(59 746)
|
(62 305)
|
(63 157)
|
(67 081)
|
(69 190)
|
(71 664)
|
(72 234)
|
(76 115)
|
(78 433)
|
(80 055)
|
(79 347)
|
(84 953)
|
(88 895)
|
(94 731)
|
(97 758)
|
(107 616)
|
(113 065)
|
(116 241)
|
(111 885)
|
(115 515)
|
(113 391)
|
(112 091)
|
(107 717)
|
(114 236)
|
(116 456)
|
(118 206)
|
(115 079)
|
(123 120)
|
(126 262)
|
(130 042)
|
|
| Selling, General & Administrative |
(817)
|
(798)
|
(824)
|
(825)
|
(832)
|
(859)
|
(899)
|
(888)
|
(890)
|
(985)
|
(1 089)
|
(1 229)
|
(1 350)
|
(1 392)
|
(1 402)
|
(1 402)
|
(1 453)
|
(1 626)
|
(1 809)
|
(2 023)
|
(2 375)
|
(2 365)
|
(2 474)
|
(2 511)
|
(2 703)
|
(2 635)
|
(2 880)
|
(3 370)
|
(3 834)
|
(4 311)
|
(4 463)
|
(4 529)
|
(4 397)
|
(4 285)
|
(4 197)
|
(4 339)
|
(4 327)
|
(4 302)
|
(34 205)
|
(47 817)
|
(54 483)
|
(61 397)
|
(36 123)
|
(61 898)
|
(62 788)
|
(64 515)
|
(43 060)
|
(38 203)
|
(29 055)
|
(27 945)
|
(26 895)
|
(42 971)
|
(35 978)
|
(36 417)
|
(36 855)
|
(44 846)
|
(37 314)
|
(37 164)
|
(37 106)
|
(44 839)
|
(37 021)
|
(37 144)
|
(37 470)
|
(46 132)
|
(39 416)
|
(40 735)
|
(41 987)
|
(52 278)
|
(44 155)
|
(45 435)
|
(47 138)
|
(69 097)
|
(50 712)
|
(53 179)
|
(54 969)
|
(76 051)
|
(58 908)
|
(61 343)
|
(65 363)
|
(94 095)
|
(74 771)
|
(78 375)
|
(80 474)
|
(107 663)
|
(80 009)
|
(79 216)
|
(78 413)
|
(101 914)
|
(80 278)
|
(80 821)
|
(81 016)
|
(108 683)
|
(82 551)
|
(84 838)
|
(87 187)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 847)
|
(860)
|
(1 723)
|
(2 792)
|
(3 914)
|
(3 046)
|
0
|
0
|
(2 979)
|
0
|
0
|
0
|
(988)
|
(3 474)
|
0
|
0
|
0
|
(3 611)
|
0
|
0
|
0
|
(3 702)
|
0
|
0
|
0
|
(6 171)
|
0
|
0
|
0
|
(9 216)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(282)
|
0
|
(871)
|
(1 212)
|
(1 304)
|
0
|
(1 509)
|
0
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(1 552)
|
(469)
|
(923)
|
(1 338)
|
(1 744)
|
(1 248)
|
(1 144)
|
(1 095)
|
(1 448)
|
(1 363)
|
(910)
|
(803)
|
(748)
|
(981)
|
(935)
|
(867)
|
(797)
|
(1 211)
|
(1 197)
|
(1 224)
|
(1 254)
|
(791)
|
(968)
|
(942)
|
(920)
|
(708)
|
(706)
|
(710)
|
(730)
|
(758)
|
(1 129)
|
(1 528)
|
(1 908)
|
(2 316)
|
(2 362)
|
(2 379)
|
(2 410)
|
(2 418)
|
(2 447)
|
(2 507)
|
(2 726)
|
(2 908)
|
(3 080)
|
(3 222)
|
(3 216)
|
(3 252)
|
(3 330)
|
(3 419)
|
(3 632)
|
(4 105)
|
(4 282)
|
(4 427)
|
(4 717)
|
(4 763)
|
(5 032)
|
(5 274)
|
(5 378)
|
|
| Other Operating Expenses |
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(450)
|
(450)
|
0
|
(448)
|
3
|
0
|
0
|
0
|
(757)
|
(382)
|
0
|
411
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 087)
|
(1 878)
|
(3 936)
|
(5 701)
|
(872)
|
(5 547)
|
(8 742)
|
(8 822)
|
0
|
(12 212)
|
(9 627)
|
(10 080)
|
(9 089)
|
(1 658)
|
(13 673)
|
(13 835)
|
(14 150)
|
(1 500)
|
(13 975)
|
(13 734)
|
(13 963)
|
(1 192)
|
(14 397)
|
(15 114)
|
(15 688)
|
(1 210)
|
(17 356)
|
(18 303)
|
(19 590)
|
(905)
|
(21 798)
|
(22 227)
|
(22 618)
|
(820)
|
(23 040)
|
(22 874)
|
(22 675)
|
(878)
|
(23 597)
|
(25 045)
|
(26 642)
|
(755)
|
(29 765)
|
(31 469)
|
(32 551)
|
(969)
|
(32 176)
|
(30 756)
|
(30 046)
|
(1 698)
|
(29 676)
|
(31 207)
|
(32 472)
|
(1 633)
|
(35 536)
|
(36 150)
|
(37 476)
|
|
| Operating Income |
369
N/A
|
435
+18%
|
568
+31%
|
677
+19%
|
753
+11%
|
790
+5%
|
815
+3%
|
822
+1%
|
869
+6%
|
927
+7%
|
1 003
+8%
|
999
0%
|
1 016
+2%
|
1 064
+5%
|
1 150
+8%
|
1 355
+18%
|
1 463
+8%
|
1 473
+1%
|
1 575
+7%
|
1 746
+11%
|
2 043
+17%
|
2 427
+19%
|
2 683
+11%
|
2 812
+5%
|
2 792
-1%
|
2 955
+6%
|
3 540
+20%
|
4 916
+39%
|
6 531
+33%
|
8 102
+24%
|
9 252
+14%
|
9 825
+6%
|
10 307
+5%
|
10 656
+3%
|
11 011
+3%
|
10 548
-4%
|
9 869
-6%
|
9 190
-7%
|
8 284
-10%
|
8 108
-2%
|
8 196
+1%
|
8 370
+2%
|
8 746
+4%
|
8 630
-1%
|
8 541
-1%
|
8 725
+2%
|
8 888
+2%
|
9 245
+4%
|
6 890
-25%
|
6 362
-8%
|
5 937
-7%
|
7 721
+30%
|
7 403
-4%
|
7 650
+3%
|
7 833
+2%
|
7 776
-1%
|
8 123
+4%
|
8 235
+1%
|
8 422
+2%
|
8 897
+6%
|
8 570
-4%
|
8 625
+1%
|
8 993
+4%
|
9 916
+10%
|
10 823
+9%
|
11 656
+8%
|
12 199
+5%
|
12 480
+2%
|
12 651
+1%
|
12 975
+3%
|
13 559
+5%
|
14 188
+5%
|
14 577
+3%
|
15 032
+3%
|
15 387
+2%
|
15 308
-1%
|
16 296
+6%
|
16 692
+2%
|
17 350
+4%
|
17 265
0%
|
19 203
+11%
|
20 259
+6%
|
20 908
+3%
|
21 532
+3%
|
20 878
-3%
|
20 568
-1%
|
20 186
-2%
|
20 669
+2%
|
20 254
-2%
|
20 631
+2%
|
21 114
+2%
|
21 640
+2%
|
22 281
+3%
|
22 796
+2%
|
23 429
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
67
|
87
|
46
|
22
|
30
|
47
|
105
|
184
|
186
|
238
|
179
|
111
|
109
|
82
|
131
|
104
|
103
|
136
|
29
|
(30)
|
(58)
|
(303)
|
(254)
|
(200)
|
(134)
|
32
|
211
|
288
|
362
|
330
|
473
|
520
|
545
|
612
|
1 072
|
538
|
500
|
568
|
1 726
|
(271)
|
(456)
|
(619)
|
1 499
|
(381)
|
(381)
|
(439)
|
1 049
|
(388)
|
(299)
|
(236)
|
(229)
|
1 585
|
(270)
|
(254)
|
(246)
|
1 752
|
(228)
|
(199)
|
(169)
|
1 798
|
(107)
|
(98)
|
(104)
|
1 476
|
(154)
|
(152)
|
(158)
|
1 542
|
(328)
|
(510)
|
(665)
|
848
|
(809)
|
(739)
|
(697)
|
889
|
(596)
|
(611)
|
(680)
|
1 852
|
(819)
|
(916)
|
(944)
|
119
|
(982)
|
(1 062)
|
(1 347)
|
(70)
|
(1 865)
|
(1 930)
|
(1 793)
|
887
|
(1 576)
|
(1 628)
|
(1 663)
|
|
| Non-Reccuring Items |
(25)
|
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
|
(64)
|
0
|
0
|
(32)
|
(32)
|
(211)
|
(264)
|
(232)
|
(548)
|
(369)
|
(375)
|
(375)
|
(152)
|
(152)
|
(93)
|
(93)
|
(131)
|
(131)
|
(131)
|
(131)
|
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
|
(355)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
|
| Total Other Income |
9
|
9
|
7
|
7
|
4
|
0
|
(5)
|
(3)
|
(1)
|
0
|
3
|
(1)
|
4
|
1
|
(9)
|
(2)
|
(9)
|
(6)
|
7
|
(2)
|
(2)
|
1
|
1
|
3
|
4
|
2
|
0
|
16
|
36
|
82
|
(6)
|
220
|
316
|
391
|
7
|
566
|
827
|
1 014
|
4
|
2 039
|
2 069
|
2 254
|
11
|
2 011
|
1 959
|
1 760
|
8
|
1 276
|
982
|
1 100
|
1 291
|
17
|
2 051
|
2 219
|
2 092
|
(87)
|
2 046
|
2 151
|
2 399
|
420
|
2 283
|
1 947
|
1 684
|
11
|
1 606
|
1 706
|
1 858
|
24
|
1 855
|
1 732
|
1 585
|
102
|
1 614
|
1 525
|
1 529
|
105
|
1 420
|
1 598
|
1 539
|
7
|
1 494
|
1 488
|
1 582
|
62
|
1 763
|
1 820
|
1 962
|
67
|
2 410
|
2 507
|
2 592
|
57
|
2 624
|
2 783
|
2 779
|
|
| Pre-Tax Income |
419
N/A
|
530
+26%
|
621
+17%
|
705
+14%
|
788
+12%
|
838
+6%
|
915
+9%
|
1 003
+10%
|
1 055
+5%
|
1 164
+10%
|
1 184
+2%
|
1 109
-6%
|
1 129
+2%
|
1 147
+2%
|
1 272
+11%
|
1 457
+15%
|
1 557
+7%
|
1 605
+3%
|
1 613
+0%
|
1 715
+6%
|
1 983
+16%
|
2 124
+7%
|
2 429
+14%
|
2 615
+8%
|
2 662
+2%
|
2 988
+12%
|
3 752
+26%
|
5 220
+39%
|
6 929
+33%
|
8 515
+23%
|
9 728
+14%
|
10 565
+9%
|
11 169
+6%
|
11 660
+4%
|
12 099
+4%
|
11 654
-4%
|
11 197
-4%
|
10 773
-4%
|
10 046
-7%
|
9 875
-2%
|
9 808
-1%
|
10 004
+2%
|
10 279
+3%
|
10 260
0%
|
10 119
-1%
|
10 046
-1%
|
9 952
-1%
|
10 068
+1%
|
7 572
-25%
|
7 226
-5%
|
6 969
-4%
|
9 377
+35%
|
8 975
-4%
|
9 352
+4%
|
9 447
+1%
|
8 899
-6%
|
9 572
+8%
|
9 812
+3%
|
10 278
+5%
|
10 992
+7%
|
10 595
-4%
|
10 381
-2%
|
10 479
+1%
|
11 276
+8%
|
12 142
+8%
|
13 078
+8%
|
13 768
+5%
|
14 073
+2%
|
14 180
+1%
|
14 197
+0%
|
14 481
+2%
|
15 154
+5%
|
15 384
+2%
|
15 819
+3%
|
16 220
+3%
|
16 306
+1%
|
17 121
+5%
|
17 679
+3%
|
18 209
+3%
|
19 129
+5%
|
19 877
+4%
|
20 831
+5%
|
21 545
+3%
|
21 731
+1%
|
21 660
0%
|
21 326
-2%
|
20 802
-2%
|
20 683
-1%
|
20 799
+1%
|
21 208
+2%
|
21 913
+3%
|
22 601
+3%
|
23 329
+3%
|
23 951
+3%
|
24 190
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(30)
|
(59)
|
(90)
|
(118)
|
(112)
|
(97)
|
(83)
|
(69)
|
(22)
|
19
|
79
|
117
|
84
|
46
|
0
|
(58)
|
(118)
|
(162)
|
(192)
|
(182)
|
(136)
|
(144)
|
(148)
|
(109)
|
(158)
|
(174)
|
(204)
|
(383)
|
(466)
|
(641)
|
(895)
|
(1 071)
|
(1 143)
|
(1 192)
|
(1 162)
|
(1 205)
|
(1 545)
|
(1 828)
|
(2 076)
|
(2 288)
|
(2 345)
|
(2 356)
|
(2 342)
|
(2 330)
|
(2 417)
|
(2 514)
|
(2 668)
|
(2 116)
|
(2 070)
|
(1 999)
|
(2 630)
|
(2 497)
|
(2 568)
|
(2 595)
|
(2 584)
|
(2 732)
|
(2 812)
|
(2 962)
|
(3 076)
|
(2 930)
|
(2 807)
|
(2 759)
|
(2 901)
|
(3 056)
|
(3 260)
|
(3 321)
|
(3 340)
|
(3 383)
|
(3 376)
|
(3 503)
|
(3 305)
|
(3 432)
|
(3 608)
|
(3 690)
|
(4 138)
|
(4 308)
|
(4 444)
|
(4 651)
|
(4 820)
|
(4 946)
|
(5 130)
|
(5 299)
|
(5 351)
|
(5 339)
|
(5 270)
|
(5 133)
|
(5 135)
|
(5 166)
|
(5 261)
|
(5 425)
|
(5 580)
|
(5 936)
|
(6 100)
|
(6 196)
|
|
| Income from Continuing Operations |
410
|
501
|
562
|
615
|
669
|
725
|
819
|
922
|
986
|
1 144
|
1 204
|
1 188
|
1 246
|
1 231
|
1 318
|
1 457
|
1 499
|
1 488
|
1 452
|
1 525
|
1 801
|
1 989
|
2 286
|
2 468
|
2 553
|
2 830
|
3 578
|
5 015
|
6 546
|
8 048
|
9 087
|
9 670
|
10 098
|
10 518
|
10 908
|
10 492
|
9 992
|
9 228
|
8 218
|
7 799
|
7 520
|
7 659
|
7 923
|
7 918
|
7 789
|
7 628
|
7 438
|
7 399
|
5 456
|
5 156
|
4 970
|
6 746
|
6 477
|
6 783
|
6 851
|
6 315
|
6 841
|
7 000
|
7 316
|
7 916
|
7 665
|
7 575
|
7 720
|
8 375
|
9 086
|
9 818
|
10 449
|
10 734
|
10 797
|
10 821
|
10 977
|
11 848
|
11 952
|
12 211
|
12 530
|
12 168
|
12 813
|
13 236
|
13 558
|
14 309
|
14 931
|
15 701
|
16 247
|
16 379
|
16 321
|
16 056
|
15 669
|
15 548
|
15 633
|
15 947
|
16 489
|
17 021
|
17 393
|
17 851
|
17 995
|
|
| Income to Minority Interest |
(1)
|
(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
|
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) |
409
N/A
|
500
+22%
|
562
+12%
|
615
+9%
|
669
+9%
|
725
+8%
|
819
+13%
|
922
+13%
|
986
+7%
|
1 144
+16%
|
1 204
+5%
|
1 188
-1%
|
1 246
+5%
|
1 231
-1%
|
1 318
+7%
|
1 457
+11%
|
1 499
+3%
|
1 488
-1%
|
1 452
-2%
|
1 525
+5%
|
1 801
+18%
|
1 989
+10%
|
2 286
+15%
|
2 468
+8%
|
2 553
+3%
|
2 830
+11%
|
3 578
+26%
|
5 015
+40%
|
6 546
+31%
|
8 048
+23%
|
9 087
+13%
|
9 670
+6%
|
10 098
+4%
|
10 518
+4%
|
10 908
+4%
|
10 492
-4%
|
9 992
-5%
|
9 228
-8%
|
8 218
-11%
|
7 799
-5%
|
7 520
-4%
|
7 659
+2%
|
7 923
+3%
|
7 918
0%
|
7 789
-2%
|
7 628
-2%
|
7 438
-2%
|
7 399
-1%
|
5 456
-26%
|
5 156
-5%
|
4 970
-4%
|
6 746
+36%
|
6 477
-4%
|
6 783
+5%
|
6 851
+1%
|
6 315
-8%
|
6 841
+8%
|
7 000
+2%
|
7 316
+5%
|
7 916
+8%
|
7 665
-3%
|
7 575
-1%
|
7 720
+2%
|
8 375
+8%
|
9 086
+8%
|
9 818
+8%
|
10 449
+6%
|
10 734
+3%
|
10 797
+1%
|
10 821
+0%
|
10 977
+1%
|
11 848
+8%
|
11 952
+1%
|
12 211
+2%
|
12 530
+3%
|
12 168
-3%
|
12 813
+5%
|
13 236
+3%
|
13 558
+2%
|
14 309
+6%
|
14 931
+4%
|
15 701
+5%
|
16 247
+3%
|
16 379
+1%
|
16 321
0%
|
16 056
-2%
|
15 669
-2%
|
15 548
-1%
|
15 633
+1%
|
15 947
+2%
|
16 489
+3%
|
17 021
+3%
|
17 393
+2%
|
17 851
+3%
|
17 995
+1%
|
|
| EPS (Diluted) |
2.96
N/A
|
3.52
+19%
|
4.03
+14%
|
4.33
+7%
|
4.73
+9%
|
5.11
+8%
|
5.68
+11%
|
6.22
+10%
|
6.75
+9%
|
7.67
+14%
|
7.81
+2%
|
7.37
-6%
|
7.98
+8%
|
7.64
-4%
|
8.18
+7%
|
8.99
+10%
|
9.26
+3%
|
7.15
-23%
|
6.94
-3%
|
7.29
+5%
|
8.61
+18%
|
9.49
+10%
|
10.83
+14%
|
11.75
+8%
|
12.17
+4%
|
13.48
+11%
|
16.79
+25%
|
23.9
+42%
|
31.18
+30%
|
38.31
+23%
|
43.27
+13%
|
45.82
+6%
|
47.85
+4%
|
49.84
+4%
|
51.69
+4%
|
49.72
-4%
|
47.35
-5%
|
43.73
-8%
|
38.94
-11%
|
37.13
-5%
|
35.8
-4%
|
36.47
+2%
|
37.72
+3%
|
37.7
0%
|
36.56
-3%
|
36.32
-1%
|
35.41
-3%
|
35.23
-1%
|
25.98
-26%
|
24.55
-6%
|
23.66
-4%
|
32.12
+36%
|
30.84
-4%
|
32.29
+5%
|
32.62
+1%
|
30.07
-8%
|
32.57
+8%
|
33.17
+2%
|
34.67
+5%
|
37.69
+9%
|
37.2
-1%
|
39.24
+5%
|
39.79
+1%
|
42.51
+7%
|
46.59
+10%
|
50.09
+8%
|
53.58
+7%
|
55.61
+4%
|
57.43
+3%
|
57.55
+0%
|
58.38
+1%
|
63.02
+8%
|
63.57
+1%
|
64.6
+2%
|
66.29
+3%
|
64.43
-3%
|
67.56
+5%
|
69.61
+3%
|
71.44
+3%
|
75.61
+6%
|
78.63
+4%
|
82.91
+5%
|
85.83
+4%
|
86.37
+1%
|
86.23
0%
|
84.46
-2%
|
82.39
-2%
|
81.83
-1%
|
82.12
+0%
|
83.55
+2%
|
86.38
+3%
|
89.36
+3%
|
91.12
+2%
|
93.38
+2%
|
94.12
+1%
|
|