Rane Holdings Ltd
NSE:RANEHOLDIN
Rane Holdings Ltd
NSE:RANEHOLDIN
Price:
1 107
INR
2.83%
Market Closed
Market Cap:
₹15.8B
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
|
Rane Holdings Ltd
NSE:RANEHOLDIN
|
IN |
Income Statement
Earnings Waterfall
Rane Holdings Ltd
Rane Holdings Ltd
Income Statement
Rane Holdings Ltd
Rane Holdings Ltd
Currency: INR
| 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 |
9
|
12
|
12
|
34
|
58
|
81
|
110
|
123
|
142
|
175
|
198
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
231
|
0
|
0
|
0
|
341
|
0
|
0
|
0
|
347
|
0
|
0
|
0
|
393
|
0
|
0
|
0
|
353
|
0
|
0
|
0
|
332
|
0
|
0
|
0
|
379
|
0
|
0
|
0
|
379
|
0
|
0
|
0
|
434
|
0
|
0
|
0
|
494
|
0
|
0
|
0
|
380
|
0
|
0
|
0
|
320
|
0
|
0
|
0
|
485
|
0
|
0
|
0
|
708
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 144
N/A
|
2 237
+4%
|
2 398
+7%
|
3 226
+35%
|
4 050
+26%
|
4 912
+21%
|
5 949
+21%
|
6 715
+13%
|
7 485
+11%
|
7 832
+5%
|
8 110
+4%
|
8 154
+1%
|
8 320
+2%
|
9 061
+9%
|
8 767
-3%
|
13 112
+50%
|
14 917
+14%
|
16 460
+10%
|
15 946
-3%
|
16 734
+5%
|
17 208
+3%
|
17 742
+3%
|
18 617
+5%
|
19 410
+4%
|
19 290
-1%
|
19 446
+1%
|
19 380
0%
|
19 075
-2%
|
19 264
+1%
|
19 138
-1%
|
19 275
+1%
|
19 821
+3%
|
20 382
+3%
|
20 713
+2%
|
22 109
+7%
|
22 471
+2%
|
23 233
+3%
|
23 945
+3%
|
24 071
+1%
|
23 917
-1%
|
23 463
-2%
|
23 202
-1%
|
22 319
-4%
|
22 326
+0%
|
22 381
+0%
|
22 906
+2%
|
23 418
+2%
|
24 369
+4%
|
25 210
+3%
|
25 608
+2%
|
25 491
0%
|
24 927
-2%
|
23 937
-4%
|
22 958
-4%
|
21 552
-6%
|
17 619
-18%
|
17 321
-2%
|
18 591
+7%
|
20 349
+9%
|
23 704
+16%
|
25 462
+7%
|
25 641
+1%
|
26 773
+4%
|
29 738
+11%
|
31 613
+6%
|
33 541
+6%
|
35 083
+5%
|
35 857
+2%
|
36 345
+1%
|
35 973
-1%
|
35 298
-2%
|
34 662
-2%
|
34 546
0%
|
38 581
+12%
|
43 616
+13%
|
48 716
+12%
|
53 543
+10%
|
56 483
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 003)
|
(1 034)
|
(1 295)
|
(1 599)
|
(2 099)
|
(2 655)
|
(3 825)
|
(3 949)
|
(4 294)
|
(4 568)
|
(5 117)
|
(5 178)
|
(5 322)
|
(5 592)
|
(5 122)
|
(6 935)
|
(7 954)
|
(8 832)
|
(9 982)
|
(6 839)
|
(7 160)
|
(7 502)
|
(11 613)
|
(10 902)
|
(11 005)
|
(11 139)
|
(12 461)
|
(11 061)
|
(10 996)
|
(10 890)
|
(12 030)
|
(11 300)
|
(11 584)
|
(11 734)
|
(13 716)
|
(12 487)
|
(13 026)
|
(13 466)
|
(14 933)
|
(13 326)
|
(12 830)
|
(12 537)
|
(13 897)
|
(12 177)
|
(12 045)
|
(12 098)
|
(14 260)
|
(12 743)
|
(13 385)
|
(13 797)
|
(15 620)
|
(13 217)
|
(12 622)
|
(12 023)
|
(12 968)
|
(9 188)
|
(9 049)
|
(9 882)
|
(12 644)
|
(12 868)
|
(14 028)
|
(14 265)
|
(17 148)
|
(17 010)
|
(18 233)
|
(19 397)
|
(22 843)
|
(20 572)
|
(20 780)
|
(20 570)
|
(22 665)
|
(19 827)
|
(19 782)
|
(23 106)
|
(30 129)
|
(31 129)
|
(35 091)
|
(37 237)
|
|
| Gross Profit |
1 141
N/A
|
1 203
+5%
|
1 103
-8%
|
1 621
+47%
|
1 945
+20%
|
2 258
+16%
|
2 125
-6%
|
2 767
+30%
|
3 191
+15%
|
3 264
+2%
|
2 992
-8%
|
2 976
-1%
|
2 998
+1%
|
3 469
+16%
|
3 645
+5%
|
6 177
+69%
|
6 963
+13%
|
7 628
+10%
|
5 964
-22%
|
9 895
+66%
|
10 048
+2%
|
10 240
+2%
|
7 004
-32%
|
8 508
+21%
|
8 285
-3%
|
8 307
+0%
|
6 919
-17%
|
8 013
+16%
|
8 268
+3%
|
8 248
0%
|
7 246
-12%
|
8 521
+18%
|
8 798
+3%
|
8 979
+2%
|
8 393
-7%
|
9 984
+19%
|
10 207
+2%
|
10 479
+3%
|
9 138
-13%
|
10 591
+16%
|
10 633
+0%
|
10 666
+0%
|
8 422
-21%
|
10 149
+21%
|
10 336
+2%
|
10 808
+5%
|
9 158
-15%
|
11 626
+27%
|
11 825
+2%
|
11 811
0%
|
9 870
-16%
|
11 710
+19%
|
11 316
-3%
|
10 935
-3%
|
8 585
-21%
|
8 431
-2%
|
8 272
-2%
|
8 709
+5%
|
7 705
-12%
|
10 837
+41%
|
11 434
+6%
|
11 376
-1%
|
9 625
-15%
|
12 728
+32%
|
13 380
+5%
|
14 144
+6%
|
12 240
-13%
|
15 284
+25%
|
15 565
+2%
|
15 403
-1%
|
12 633
-18%
|
14 835
+17%
|
14 764
0%
|
15 475
+5%
|
13 487
-13%
|
17 586
+30%
|
18 452
+5%
|
19 247
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(603)
|
(638)
|
(504)
|
(1 016)
|
(1 335)
|
(1 699)
|
(1 655)
|
(1 806)
|
(2 265)
|
(3 015)
|
(2 526)
|
(2 579)
|
(2 492)
|
(2 706)
|
(3 333)
|
(5 126)
|
(5 792)
|
(6 131)
|
(4 824)
|
(8 249)
|
(8 402)
|
(8 635)
|
(5 506)
|
(7 129)
|
(7 045)
|
(7 136)
|
(5 950)
|
(7 112)
|
(7 322)
|
(7 294)
|
(6 051)
|
(7 252)
|
(7 451)
|
(7 664)
|
(7 209)
|
(8 871)
|
(9 116)
|
(9 344)
|
(7 924)
|
(9 456)
|
(9 581)
|
(9 684)
|
(7 343)
|
(9 147)
|
(8 440)
|
(9 420)
|
(7 922)
|
(10 414)
|
(10 712)
|
(10 831)
|
(8 755)
|
(10 833)
|
(10 670)
|
(10 528)
|
(8 432)
|
(9 733)
|
(8 968)
|
(9 063)
|
(7 773)
|
(10 257)
|
(10 893)
|
(11 168)
|
(9 203)
|
(12 033)
|
(12 488)
|
(12 875)
|
(10 409)
|
(13 506)
|
(13 728)
|
(13 407)
|
(10 458)
|
(13 017)
|
(12 837)
|
(13 823)
|
(11 662)
|
(15 873)
|
(16 749)
|
(17 257)
|
|
| Selling, General & Administrative |
(152)
|
(181)
|
(409)
|
(300)
|
(425)
|
(547)
|
(1 449)
|
(862)
|
(1 010)
|
(1 136)
|
(2 169)
|
(1 212)
|
(1 224)
|
(1 277)
|
(2 821)
|
(1 888)
|
(2 052)
|
(2 287)
|
(4 147)
|
(2 101)
|
(2 202)
|
(2 215)
|
(4 711)
|
(2 478)
|
(2 532)
|
(2 606)
|
(5 036)
|
(2 708)
|
(2 753)
|
(2 752)
|
(5 083)
|
(2 790)
|
(2 871)
|
(2 969)
|
(6 018)
|
(3 443)
|
(3 574)
|
(3 694)
|
(6 667)
|
(3 850)
|
(3 943)
|
(4 032)
|
(6 116)
|
(4 118)
|
(4 210)
|
(4 358)
|
(5 900)
|
(4 597)
|
(4 709)
|
(4 795)
|
(6 480)
|
(4 914)
|
(4 940)
|
(4 911)
|
(7 029)
|
(4 500)
|
(4 333)
|
(4 345)
|
(5 089)
|
(4 529)
|
(4 671)
|
(4 701)
|
(6 050)
|
(4 934)
|
(5 044)
|
(5 188)
|
(8 888)
|
(5 442)
|
(5 500)
|
(5 288)
|
(8 979)
|
(4 901)
|
(4 807)
|
(5 198)
|
(9 798)
|
(6 042)
|
(6 421)
|
(6 646)
|
|
| Depreciation & Amortization |
(101)
|
(87)
|
(95)
|
(117)
|
(133)
|
(158)
|
(207)
|
(245)
|
(289)
|
(332)
|
(359)
|
(377)
|
(386)
|
(397)
|
(511)
|
(543)
|
(575)
|
(615)
|
(550)
|
(567)
|
(594)
|
(620)
|
(675)
|
(714)
|
(750)
|
(778)
|
(790)
|
(801)
|
(818)
|
(840)
|
(841)
|
(866)
|
(883)
|
(908)
|
(1 057)
|
(1 098)
|
(1 152)
|
(1 191)
|
(1 138)
|
(1 145)
|
(1 133)
|
(1 118)
|
(1 058)
|
(1 066)
|
(1 075)
|
(1 097)
|
(1 158)
|
(1 201)
|
(1 236)
|
(1 265)
|
(1 261)
|
(1 275)
|
(1 275)
|
(1 272)
|
(1 275)
|
(1 267)
|
(1 244)
|
(1 230)
|
(1 204)
|
(1 212)
|
(1 244)
|
(1 268)
|
(1 288)
|
(1 310)
|
(1 319)
|
(1 353)
|
(1 417)
|
(1 438)
|
(1 458)
|
(1 423)
|
(1 370)
|
(1 351)
|
(1 353)
|
(1 507)
|
(1 685)
|
(1 853)
|
(2 022)
|
(2 072)
|
|
| Other Operating Expenses |
(351)
|
(369)
|
0
|
(600)
|
(777)
|
(994)
|
0
|
(699)
|
(967)
|
(1 548)
|
3
|
(990)
|
(882)
|
(1 033)
|
0
|
(2 696)
|
(3 165)
|
(3 229)
|
(127)
|
(5 582)
|
(5 606)
|
(5 800)
|
(121)
|
(3 937)
|
(3 763)
|
(3 753)
|
(124)
|
(3 603)
|
(3 751)
|
(3 703)
|
(126)
|
(3 597)
|
(3 698)
|
(3 786)
|
(135)
|
(4 330)
|
(4 390)
|
(4 459)
|
(119)
|
(4 462)
|
(4 505)
|
(4 533)
|
(169)
|
(3 963)
|
(3 156)
|
(3 965)
|
(864)
|
(4 616)
|
(4 767)
|
(4 771)
|
(1 014)
|
(4 645)
|
(4 455)
|
(4 345)
|
(129)
|
(3 967)
|
(3 391)
|
(3 488)
|
(1 480)
|
(4 516)
|
(4 978)
|
(5 199)
|
(1 864)
|
(5 789)
|
(6 126)
|
(6 335)
|
(104)
|
(6 626)
|
(6 769)
|
(6 695)
|
(108)
|
(6 765)
|
(6 677)
|
(7 118)
|
(180)
|
(7 978)
|
(8 306)
|
(8 539)
|
|
| Operating Income |
537
N/A
|
566
+5%
|
599
+6%
|
611
+2%
|
616
+1%
|
559
-9%
|
469
-16%
|
961
+105%
|
926
-4%
|
249
-73%
|
466
+87%
|
397
-15%
|
507
+28%
|
763
+51%
|
313
-59%
|
1 051
+236%
|
1 171
+11%
|
1 497
+28%
|
1 140
-24%
|
1 646
+44%
|
1 645
0%
|
1 605
-2%
|
1 498
-7%
|
1 379
-8%
|
1 239
-10%
|
1 171
-6%
|
968
-17%
|
901
-7%
|
946
+5%
|
954
+1%
|
1 195
+25%
|
1 269
+6%
|
1 347
+6%
|
1 315
-2%
|
1 184
-10%
|
1 113
-6%
|
1 091
-2%
|
1 135
+4%
|
1 214
+7%
|
1 135
-7%
|
1 052
-7%
|
982
-7%
|
1 079
+10%
|
1 002
-7%
|
1 896
+89%
|
1 388
-27%
|
1 237
-11%
|
1 212
-2%
|
1 113
-8%
|
980
-12%
|
1 116
+14%
|
877
-21%
|
646
-26%
|
407
-37%
|
152
-63%
|
(1 303)
N/A
|
(695)
+47%
|
(354)
+49%
|
(68)
+81%
|
579
N/A
|
542
-6%
|
208
-62%
|
422
+103%
|
695
+65%
|
892
+28%
|
1 269
+42%
|
1 831
+44%
|
1 778
-3%
|
1 837
+3%
|
1 996
+9%
|
2 176
+9%
|
1 819
-16%
|
1 927
+6%
|
1 652
-14%
|
1 825
+10%
|
1 713
-6%
|
1 703
-1%
|
1 990
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(12)
|
2
|
(34)
|
(58)
|
(81)
|
(107)
|
(123)
|
(142)
|
(175)
|
(247)
|
(206)
|
(204)
|
(183)
|
492
|
(212)
|
(227)
|
(249)
|
(155)
|
(568)
|
(597)
|
(625)
|
(331)
|
(405)
|
(411)
|
(413)
|
(345)
|
(396)
|
(408)
|
(432)
|
(433)
|
(431)
|
(430)
|
(425)
|
(334)
|
(459)
|
(468)
|
(467)
|
(344)
|
(319)
|
(118)
|
90
|
678
|
530
|
650
|
806
|
967
|
953
|
975
|
757
|
723
|
511
|
260
|
219
|
137
|
(410)
|
(465)
|
(530)
|
(603)
|
(382)
|
(270)
|
(331)
|
(240)
|
(339)
|
(348)
|
(223)
|
(349)
|
(659)
|
(698)
|
(729)
|
(203)
|
(196)
|
(336)
|
(458)
|
(428)
|
(451)
|
(373)
|
(1 099)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
545
|
491
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
191
|
0
|
141
|
185
|
(7)
|
119
|
120
|
119
|
119
|
(19)
|
(13)
|
(507)
|
(503)
|
(524)
|
(525)
|
(20)
|
(24)
|
(2)
|
(29)
|
650
|
573
|
561
|
(142)
|
(111)
|
905
|
930
|
1 662
|
1 660
|
0
|
721
|
(36)
|
0
|
0
|
0
|
(9)
|
(9)
|
(248)
|
(426)
|
(534)
|
0
|
(286)
|
126
|
463
|
503
|
594
|
411
|
377
|
128
|
34
|
(69)
|
(130)
|
(372)
|
(1 182)
|
(1 131)
|
(1 283)
|
(890)
|
2 067
|
2 057
|
1 806
|
2 162
|
11
|
12
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
433
|
0
|
0
|
0
|
261
|
0
|
0
|
0
|
(920)
|
(747)
|
(747)
|
0
|
161
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
15
|
15
|
0
|
16
|
8
|
19
|
0
|
81
|
95
|
91
|
117
|
19
|
76
|
133
|
129
|
242
|
267
|
234
|
150
|
226
|
187
|
189
|
132
|
180
|
180
|
204
|
79
|
235
|
237
|
223
|
103
|
198
|
259
|
237
|
114
|
415
|
316
|
(446)
|
26
|
213
|
220
|
254
|
123
|
175
|
202
|
254
|
144
|
327
|
348
|
354
|
132
|
243
|
219
|
336
|
173
|
362
|
352
|
451
|
113
|
499
|
478
|
205
|
58
|
175
|
186
|
196
|
87
|
169
|
240
|
233
|
|
| Pre-Tax Income |
523
N/A
|
554
+6%
|
601
+9%
|
577
-4%
|
558
-3%
|
1 023
+83%
|
855
-16%
|
841
-2%
|
799
-5%
|
90
-89%
|
218
+144%
|
208
-5%
|
311
+50%
|
599
+93%
|
804
+34%
|
920
+14%
|
1 231
+34%
|
1 338
+9%
|
1 246
-7%
|
1 282
+3%
|
1 118
-13%
|
1 232
+10%
|
1 417
+15%
|
1 336
-6%
|
1 215
-9%
|
973
-20%
|
768
-21%
|
225
-71%
|
222
-1%
|
188
-15%
|
376
+100%
|
997
+165%
|
1 074
+8%
|
1 092
+2%
|
1 333
+22%
|
1 539
+15%
|
1 433
-7%
|
1 452
+1%
|
1 093
-25%
|
903
-17%
|
2 098
+132%
|
2 239
+7%
|
2 612
+17%
|
2 860
+9%
|
2 115
-26%
|
2 469
+17%
|
2 354
-5%
|
2 377
+1%
|
2 309
-3%
|
1 991
-14%
|
1 953
-2%
|
1 554
-20%
|
859
-45%
|
455
-47%
|
(100)
N/A
|
(1 385)
-1 285%
|
(1 099)
+21%
|
(404)
+63%
|
(313)
+22%
|
944
N/A
|
1 083
+15%
|
625
-42%
|
736
+18%
|
847
+15%
|
930
+10%
|
1 427
+53%
|
1 378
-3%
|
1 247
-10%
|
435
-65%
|
341
-22%
|
757
+122%
|
908
+20%
|
3 844
+323%
|
3 448
-10%
|
3 288
-5%
|
3 594
+9%
|
1 581
-56%
|
1 136
-28%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(161)
|
(184)
|
(214)
|
(208)
|
(195)
|
(288)
|
(236)
|
(242)
|
(230)
|
(81)
|
(65)
|
(52)
|
(80)
|
(146)
|
(262)
|
(294)
|
(332)
|
(352)
|
(306)
|
(314)
|
(330)
|
(335)
|
(403)
|
(369)
|
(308)
|
(266)
|
(279)
|
(120)
|
(103)
|
(45)
|
74
|
(116)
|
(165)
|
(190)
|
(371)
|
(423)
|
(422)
|
(444)
|
(316)
|
(273)
|
(569)
|
(624)
|
(789)
|
(866)
|
(726)
|
(849)
|
(869)
|
(925)
|
(893)
|
(821)
|
(795)
|
(648)
|
(401)
|
(226)
|
(5)
|
366
|
235
|
(36)
|
(290)
|
(499)
|
(521)
|
(350)
|
(385)
|
(497)
|
(513)
|
(601)
|
(505)
|
(459)
|
630
|
690
|
739
|
662
|
(931)
|
(972)
|
(1 079)
|
(1 005)
|
(534)
|
(526)
|
|
| Income from Continuing Operations |
362
|
370
|
387
|
369
|
364
|
735
|
619
|
599
|
569
|
9
|
153
|
155
|
231
|
453
|
542
|
626
|
898
|
986
|
940
|
968
|
787
|
897
|
1 014
|
967
|
906
|
706
|
489
|
105
|
119
|
143
|
450
|
882
|
908
|
902
|
962
|
1 116
|
1 011
|
1 008
|
777
|
630
|
1 528
|
1 615
|
1 823
|
1 993
|
1 389
|
1 620
|
1 485
|
1 452
|
1 416
|
1 170
|
1 158
|
906
|
458
|
228
|
(105)
|
(1 019)
|
(863)
|
(439)
|
(604)
|
444
|
563
|
275
|
351
|
349
|
417
|
826
|
873
|
788
|
1 066
|
1 031
|
1 496
|
1 570
|
2 913
|
2 475
|
2 209
|
2 588
|
1 047
|
610
|
|
| Income to Minority Interest |
(152)
|
(148)
|
(172)
|
(163)
|
(161)
|
(336)
|
(162)
|
(130)
|
(98)
|
152
|
(3)
|
(2)
|
(18)
|
(81)
|
(137)
|
(168)
|
(221)
|
(270)
|
(252)
|
(277)
|
(289)
|
(320)
|
(318)
|
(281)
|
(217)
|
(131)
|
(102)
|
65
|
41
|
11
|
(33)
|
(209)
|
(195)
|
(169)
|
(257)
|
(328)
|
(285)
|
(280)
|
(133)
|
(64)
|
(483)
|
(507)
|
(490)
|
(478)
|
(146)
|
(176)
|
(182)
|
(180)
|
(142)
|
(107)
|
(121)
|
(73)
|
(20)
|
17
|
78
|
324
|
295
|
147
|
98
|
(197)
|
(207)
|
(70)
|
(109)
|
(89)
|
(106)
|
(202)
|
(250)
|
(238)
|
(310)
|
(296)
|
(258)
|
(329)
|
(302)
|
(221)
|
(136)
|
(140)
|
(140)
|
(241)
|
|
| Equity Earnings Affiliates |
104
|
107
|
107
|
96
|
86
|
73
|
48
|
41
|
24
|
13
|
15
|
29
|
40
|
57
|
11
|
(2)
|
(11)
|
(21)
|
12
|
12
|
17
|
13
|
21
|
16
|
7
|
7
|
(3)
|
(3)
|
(0)
|
10
|
17
|
22
|
22
|
17
|
4
|
(6)
|
(7)
|
(10)
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
312
N/A
|
325
+4%
|
320
-2%
|
300
-6%
|
287
-4%
|
470
+64%
|
504
+7%
|
508
+1%
|
493
-3%
|
172
-65%
|
166
-4%
|
183
+10%
|
252
+38%
|
428
+70%
|
416
-3%
|
455
+9%
|
667
+46%
|
695
+4%
|
700
+1%
|
703
+0%
|
514
-27%
|
590
+15%
|
717
+22%
|
702
-2%
|
697
-1%
|
583
-16%
|
384
-34%
|
167
-57%
|
159
-5%
|
164
+3%
|
434
+164%
|
694
+60%
|
735
+6%
|
749
+2%
|
709
-5%
|
781
+10%
|
719
-8%
|
718
0%
|
655
-9%
|
586
-11%
|
1 064
+82%
|
1 125
+6%
|
1 334
+19%
|
1 515
+14%
|
1 243
-18%
|
1 444
+16%
|
1 303
-10%
|
1 272
-2%
|
1 273
+0%
|
1 062
-17%
|
1 037
-2%
|
832
-20%
|
438
-47%
|
245
-44%
|
(27)
N/A
|
(696)
-2 477%
|
(568)
+18%
|
(292)
+49%
|
(506)
-73%
|
247
N/A
|
356
+44%
|
205
-42%
|
241
+17%
|
260
+8%
|
311
+19%
|
624
+101%
|
623
0%
|
550
-12%
|
755
+37%
|
735
-3%
|
1 238
+68%
|
1 241
+0%
|
2 612
+110%
|
2 254
-14%
|
2 072
-8%
|
2 449
+18%
|
907
-63%
|
369
-59%
|
|
| EPS (Diluted) |
38.45
N/A
|
40.14
+4%
|
40
0%
|
30.58
-24%
|
29.23
-4%
|
47.91
+64%
|
36
-25%
|
35.51
-1%
|
34.5
-3%
|
12.04
-65%
|
11.85
-2%
|
12.76
+8%
|
17.62
+38%
|
29.95
+70%
|
29.71
-1%
|
31.83
+7%
|
46.62
+46%
|
48.58
+4%
|
50
+3%
|
49.15
-2%
|
35.72
-27%
|
41.25
+15%
|
51.21
+24%
|
49.11
-4%
|
48.72
-1%
|
40.74
-16%
|
27.42
-33%
|
11.68
-57%
|
11.04
-5%
|
11.5
+4%
|
31
+170%
|
48.51
+56%
|
51.41
+6%
|
52.02
+1%
|
50.64
-3%
|
54.61
+8%
|
50.27
-8%
|
50.23
0%
|
46.78
-7%
|
40.96
-12%
|
74.38
+82%
|
78.64
+6%
|
95.28
+21%
|
105.93
+11%
|
86.3
-19%
|
100.97
+17%
|
93.07
-8%
|
88.91
-4%
|
89.02
+0%
|
74.29
-17%
|
74.07
0%
|
58.2
-21%
|
30.63
-47%
|
17.1
-44%
|
-1.91
N/A
|
-48.65
-2 447%
|
-39.73
+18%
|
-20.44
+49%
|
-36.14
-77%
|
17.3
N/A
|
24.9
+44%
|
14.34
-42%
|
17.21
+20%
|
18.22
+6%
|
21.73
+19%
|
43.65
+101%
|
43.61
0%
|
38.5
-12%
|
52.88
+37%
|
51.47
-3%
|
86.69
+68%
|
86.94
+0%
|
182.92
+110%
|
157.94
-14%
|
145.13
-8%
|
171.51
+18%
|
63.52
-63%
|
25.84
-59%
|
|
Switch to:
Switch to:
See Also
Discover More
