Reliance Industries Ltd
NSE:RELIANCE
| 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
|
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.
| 52 Week Range |
1 161.9
1 569.9
|
| 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 |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Reliance Industries Ltd
|
Revenue
|
10.2T
INR
|
|
Cost of Revenue
|
-6.6T
INR
|
|
Gross Profit
|
3.6T
INR
|
|
Operating Expenses
|
-2.4T
INR
|
|
Operating Income
|
1.2T
INR
|
|
Other Expenses
|
-383.9B
INR
|
|
Net Income
|
831.1B
INR
|
Income Statement
Reliance Industries Ltd
| 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-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 |
0
|
15 537
|
17 557
|
15 967
|
0
|
12 377
|
10 257
|
10 147
|
0
|
9 060
|
9 620
|
10 610
|
0
|
0
|
0
|
0
|
25 070
|
0
|
0
|
0
|
24 860
|
0
|
0
|
0
|
26 100
|
0
|
0
|
0
|
31 570
|
0
|
0
|
0
|
72 460
|
0
|
0
|
0
|
152 470
|
0
|
0
|
0
|
198 610
|
0
|
0
|
0
|
179 070
|
0
|
0
|
0
|
144 380
|
0
|
0
|
0
|
189 580
|
0
|
0
|
0
|
217 720
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
520 253
N/A
|
535 805
+3%
|
570 515
+6%
|
623 195
+9%
|
665 977
+7%
|
695 553
+4%
|
741 083
+7%
|
745 083
+1%
|
830 248
+11%
|
879 493
+6%
|
957 063
+9%
|
1 040 103
+9%
|
1 137 701
+9%
|
975 030
-14%
|
2 129 940
+118%
|
3 310 320
+55%
|
4 344 600
+31%
|
4 415 970
+2%
|
4 359 030
-1%
|
4 113 930
-6%
|
3 754 350
-9%
|
3 533 040
-6%
|
3 179 970
-10%
|
2 927 300
-8%
|
2 932 980
+0%
|
2 779 880
-5%
|
2 851 490
+3%
|
3 010 770
+6%
|
3 301 800
+10%
|
3 492 660
+6%
|
3 627 000
+4%
|
3 810 110
+5%
|
4 082 650
+7%
|
4 507 970
+10%
|
5 024 440
+11%
|
5 607 440
+12%
|
5 830 940
+4%
|
6 123 780
+5%
|
6 185 710
+1%
|
6 145 730
-1%
|
6 116 450
0%
|
5 408 300
-12%
|
5 041 000
-7%
|
4 712 950
-7%
|
4 863 260
+3%
|
5 394 600
+11%
|
5 973 690
+11%
|
6 646 430
+11%
|
7 176 350
+8%
|
7 963 760
+11%
|
8 551 350
+7%
|
8 840 290
+3%
|
8 913 110
+1%
|
8 790 290
-1%
|
8 811 220
+0%
|
8 889 270
+1%
|
9 144 720
+3%
|
9 398 580
+3%
|
9 403 830
+0%
|
9 562 780
+2%
|
9 801 360
+2%
|
9 925 790
+1%
|
10 159 960
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(421 675)
|
(37 147)
|
(64 197)
|
(109 717)
|
(537 744)
|
(52 209)
|
(82 869)
|
(79 879)
|
(686 696)
|
(58 599)
|
(129 429)
|
(198 189)
|
(936 187)
|
(808 450)
|
(1 779 990)
|
(2 778 420)
|
(3 788 110)
|
(3 673 140)
|
(3 589 040)
|
(3 325 410)
|
(3 128 340)
|
(2 706 740)
|
(2 354 870)
|
(2 083 250)
|
(2 245 860)
|
(1 909 210)
|
(1 967 610)
|
(2 109 280)
|
(2 542 060)
|
(2 527 750)
|
(2 583 150)
|
(2 662 400)
|
(3 044 830)
|
(3 131 720)
|
(3 514 090)
|
(3 982 600)
|
(4 324 960)
|
(4 283 870)
|
(4 290 700)
|
(4 231 430)
|
(4 412 710)
|
(3 562 620)
|
(3 288 150)
|
(2 978 670)
|
(3 311 700)
|
(3 563 820)
|
(3 998 940)
|
(4 539 210)
|
(5 204 030)
|
(5 506 140)
|
(5 930 710)
|
(6 096 670)
|
(6 402 970)
|
(5 862 210)
|
(5 796 210)
|
(5 809 980)
|
(6 309 000)
|
(6 217 020)
|
(6 227 710)
|
(6 292 230)
|
(6 774 410)
|
(6 449 190)
|
(6 556 890)
|
|
| Gross Profit |
98 578
N/A
|
498 658
+406%
|
506 318
+2%
|
513 478
+1%
|
128 233
-75%
|
643 344
+402%
|
658 214
+2%
|
665 204
+1%
|
143 552
-78%
|
820 894
+472%
|
827 634
+1%
|
841 914
+2%
|
201 515
-76%
|
166 580
-17%
|
349 950
+110%
|
531 900
+52%
|
556 490
+5%
|
742 830
+33%
|
769 990
+4%
|
788 520
+2%
|
626 010
-21%
|
826 300
+32%
|
825 100
0%
|
844 050
+2%
|
687 120
-19%
|
870 670
+27%
|
883 880
+2%
|
901 490
+2%
|
759 740
-16%
|
964 910
+27%
|
1 043 850
+8%
|
1 147 710
+10%
|
1 037 820
-10%
|
1 376 250
+33%
|
1 510 350
+10%
|
1 624 840
+8%
|
1 505 980
-7%
|
1 839 910
+22%
|
1 895 010
+3%
|
1 914 300
+1%
|
1 703 740
-11%
|
1 845 680
+8%
|
1 752 850
-5%
|
1 734 280
-1%
|
1 551 560
-11%
|
1 830 780
+18%
|
1 974 750
+8%
|
2 107 220
+7%
|
1 972 320
-6%
|
2 457 620
+25%
|
2 620 640
+7%
|
2 743 620
+5%
|
2 510 140
-9%
|
2 928 080
+17%
|
3 015 010
+3%
|
3 079 290
+2%
|
2 835 720
-8%
|
3 181 560
+12%
|
3 176 120
0%
|
3 270 550
+3%
|
3 026 950
-7%
|
3 476 600
+15%
|
3 603 070
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(32 508)
|
(429 670)
|
(430 420)
|
(431 450)
|
(37 274)
|
(543 609)
|
(551 959)
|
(561 209)
|
(34 949)
|
(706 362)
|
(706 712)
|
(706 042)
|
(48 995)
|
(115 200)
|
(237 880)
|
(361 080)
|
(316 810)
|
(496 160)
|
(516 070)
|
(536 000)
|
(364 620)
|
(558 120)
|
(560 270)
|
(554 220)
|
(389 610)
|
(557 650)
|
(551 550)
|
(563 700)
|
(409 730)
|
(609 240)
|
(659 300)
|
(720 470)
|
(561 460)
|
(841 920)
|
(930 010)
|
(1 014 200)
|
(860 420)
|
(1 196 420)
|
(1 241 940)
|
(1 253 620)
|
(1 038 500)
|
(1 287 350)
|
(1 239 700)
|
(1 196 090)
|
(1 016 510)
|
(1 229 950)
|
(1 309 210)
|
(1 370 460)
|
(1 179 930)
|
(1 545 320)
|
(1 652 940)
|
(1 776 250)
|
(1 485 360)
|
(1 936 820)
|
(1 954 860)
|
(1 989 870)
|
(1 717 970)
|
(2 079 040)
|
(2 095 650)
|
(2 161 530)
|
(1 904 220)
|
(2 314 580)
|
(2 388 140)
|
|
| Selling, General & Administrative |
0
|
(8 218)
|
(8 458)
|
(8 848)
|
0
|
(9 214)
|
(9 954)
|
(10 324)
|
0
|
(10 435)
|
(10 685)
|
(11 035)
|
0
|
(14 150)
|
(28 240)
|
(39 970)
|
(204 800)
|
(56 370)
|
(58 030)
|
(61 780)
|
(249 150)
|
(66 970)
|
(68 350)
|
(73 130)
|
(299 030)
|
(76 750)
|
(79 790)
|
(78 470)
|
(312 880)
|
(87 320)
|
(89 750)
|
(94 140)
|
(432 540)
|
(100 190)
|
(106 860)
|
(116 180)
|
(626 620)
|
(128 720)
|
(130 920)
|
(137 070)
|
(792 440)
|
(139 080)
|
(141 900)
|
(145 540)
|
(740 900)
|
(159 060)
|
(170 570)
|
(174 730)
|
(874 820)
|
(205 040)
|
(220 770)
|
(236 780)
|
(1 071 460)
|
(254 700)
|
(252 640)
|
(253 160)
|
(1 192 970)
|
(261 490)
|
(268 510)
|
(276 930)
|
(1 401 420)
|
(287 200)
|
(295 620)
|
|
| Depreciation & Amortization |
(33 352)
|
(34 630)
|
(35 990)
|
(37 100)
|
(37 884)
|
(35 985)
|
(34 885)
|
(34 005)
|
(49 478)
|
(35 169)
|
(37 309)
|
(39 689)
|
(68 965)
|
(27 190)
|
(55 150)
|
(82 910)
|
(112 010)
|
(112 640)
|
(114 920)
|
(116 700)
|
(115 470)
|
(115 160)
|
(113 340)
|
(115 130)
|
(115 650)
|
(117 860)
|
(117 180)
|
(113 780)
|
(116 460)
|
(119 580)
|
(134 710)
|
(152 080)
|
(167 060)
|
(188 420)
|
(197 840)
|
(204 910)
|
(209 340)
|
(207 720)
|
(208 580)
|
(211 660)
|
(222 030)
|
(235 000)
|
(248 110)
|
(259 310)
|
(265 720)
|
(271 470)
|
(277 510)
|
(287 690)
|
(297 820)
|
(318 450)
|
(343 450)
|
(368 450)
|
(403 030)
|
(431 320)
|
(459 870)
|
(487 070)
|
(508 320)
|
(526 530)
|
(529 480)
|
(532 260)
|
(534 450)
|
(533 820)
|
(549 180)
|
|
| Other Operating Expenses |
844
|
(386 823)
|
(385 973)
|
(385 503)
|
611
|
(498 410)
|
(507 120)
|
(516 880)
|
14 528
|
(660 759)
|
(658 719)
|
(655 319)
|
19 970
|
(73 860)
|
(154 490)
|
(238 200)
|
0
|
(327 150)
|
(343 120)
|
(357 520)
|
0
|
(375 990)
|
(378 580)
|
(365 960)
|
25 070
|
(363 040)
|
(354 580)
|
(371 450)
|
19 610
|
(402 340)
|
(434 840)
|
(474 250)
|
38 140
|
(553 310)
|
(625 310)
|
(693 110)
|
(24 460)
|
(859 980)
|
(902 440)
|
(904 890)
|
(24 030)
|
(913 270)
|
(849 690)
|
(791 240)
|
(9 890)
|
(799 420)
|
(861 130)
|
(908 040)
|
(7 290)
|
(1 021 830)
|
(1 088 720)
|
(1 171 020)
|
(10 870)
|
(1 250 800)
|
(1 242 350)
|
(1 249 640)
|
(16 680)
|
(1 291 020)
|
(1 297 660)
|
(1 352 340)
|
31 650
|
(1 493 560)
|
(1 543 340)
|
|
| Operating Income |
66 070
N/A
|
68 988
+4%
|
75 898
+10%
|
82 028
+8%
|
90 959
+11%
|
99 735
+10%
|
106 255
+7%
|
103 995
-2%
|
108 603
+4%
|
114 532
+5%
|
120 922
+6%
|
135 872
+12%
|
152 520
+12%
|
51 380
-66%
|
112 070
+118%
|
170 820
+52%
|
239 680
+40%
|
246 670
+3%
|
253 920
+3%
|
252 520
-1%
|
261 390
+4%
|
268 180
+3%
|
264 830
-1%
|
289 830
+9%
|
297 510
+3%
|
313 020
+5%
|
332 330
+6%
|
337 790
+2%
|
350 010
+4%
|
355 670
+2%
|
384 550
+8%
|
427 240
+11%
|
476 360
+11%
|
534 330
+12%
|
580 340
+9%
|
610 640
+5%
|
645 560
+6%
|
643 490
0%
|
653 070
+1%
|
660 680
+1%
|
665 240
+1%
|
558 330
-16%
|
513 150
-8%
|
538 190
+5%
|
535 050
-1%
|
600 830
+12%
|
665 540
+11%
|
736 760
+11%
|
792 390
+8%
|
912 300
+15%
|
967 700
+6%
|
967 370
0%
|
1 024 780
+6%
|
991 260
-3%
|
1 060 150
+7%
|
1 089 420
+3%
|
1 117 750
+3%
|
1 102 520
-1%
|
1 080 470
-2%
|
1 109 020
+3%
|
1 122 730
+1%
|
1 162 020
+3%
|
1 214 930
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(13 816)
|
(15 537)
|
(17 557)
|
(15 967)
|
(14 044)
|
(12 377)
|
(10 257)
|
(10 147)
|
321
|
(9 060)
|
(9 620)
|
(10 610)
|
(9 516)
|
(9 130)
|
(18 350)
|
(27 810)
|
46 020
|
(32 850)
|
(33 080)
|
(34 190)
|
49 160
|
(36 610)
|
(37 090)
|
(35 890)
|
9 880
|
(37 380)
|
(36 460)
|
(39 860)
|
(9 660)
|
(38 440)
|
(52 010)
|
(59 800)
|
(39 960)
|
(104 280)
|
(121 010)
|
(141 400)
|
(119 120)
|
(179 360)
|
(194 010)
|
(206 530)
|
(116 720)
|
(182 830)
|
(188 660)
|
(177 700)
|
4 400
|
(176 940)
|
(154 950)
|
(149 230)
|
(7 930)
|
(149 170)
|
(157 660)
|
(171 570)
|
(99 100)
|
(212 460)
|
(222 900)
|
(228 560)
|
(99 220)
|
(228 910)
|
(230 130)
|
(234 300)
|
(93 190)
|
(250 390)
|
(260 710)
|
|
| Non-Reccuring Items |
0
|
760
|
1 070
|
1 070
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
80
|
0
|
43 100
|
43 100
|
46 170
|
45 740
|
2 640
|
2 640
|
0
|
10 870
|
10 870
|
10 870
|
11 460
|
0
|
0
|
0
|
200
|
0
|
0
|
(1 770)
|
(44 550)
|
0
|
0
|
(43 880)
|
6 760
|
6 760
|
6 760
|
36 330
|
28 360
|
28 360
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(126)
|
0
|
0
|
0
|
217
|
0
|
0
|
0
|
(998)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(1 360)
|
0
|
0
|
0
|
(850)
|
0
|
0
|
0
|
27 720
|
0
|
0
|
0
|
52 970
|
0
|
0
|
0
|
40 210
|
0
|
0
|
0
|
23 880
|
0
|
0
|
0
|
18 190
|
0
|
0
|
0
|
(530)
|
0
|
0
|
0
|
(1 350)
|
0
|
0
|
0
|
(1 560)
|
0
|
0
|
0
|
(2 650)
|
0
|
0
|
0
|
(1 540)
|
0
|
0
|
|
| Total Other Income |
10 982
|
12 981
|
13 431
|
14 511
|
14 123
|
12 968
|
12 228
|
10 718
|
2 317
|
5 329
|
3 329
|
1 949
|
3 528
|
23 920
|
47 380
|
68 140
|
3 320
|
84 930
|
81 560
|
84 200
|
1 360
|
81 050
|
75 560
|
76 420
|
6 090
|
82 590
|
91 920
|
95 020
|
7 020
|
91 890
|
91 130
|
85 950
|
6 190
|
85 160
|
74 490
|
76 910
|
1 750
|
94 540
|
118 180
|
130 030
|
13 900
|
151 980
|
158 330
|
166 410
|
8 930
|
161 580
|
161 330
|
157 270
|
10 070
|
129 710
|
122 610
|
113 600
|
16 340
|
133 000
|
136 270
|
143 500
|
31 390
|
162 270
|
172 620
|
176 070
|
32 170
|
291 140
|
287 200
|
|
| Pre-Tax Income |
63 111
N/A
|
67 191
+6%
|
72 841
+8%
|
81 641
+12%
|
91 255
+12%
|
100 327
+10%
|
108 227
+8%
|
104 567
-3%
|
110 243
+5%
|
110 801
+1%
|
114 631
+3%
|
127 211
+11%
|
146 470
+15%
|
66 170
-55%
|
141 100
+113%
|
211 150
+50%
|
287 630
+36%
|
298 750
+4%
|
302 400
+1%
|
302 530
+0%
|
311 140
+3%
|
312 620
+0%
|
346 400
+11%
|
373 460
+8%
|
387 370
+4%
|
403 970
+4%
|
390 430
-3%
|
395 590
+1%
|
400 340
+1%
|
419 990
+5%
|
434 540
+3%
|
464 260
+7%
|
494 260
+6%
|
515 210
+4%
|
533 820
+4%
|
546 150
+2%
|
552 270
+1%
|
558 670
+1%
|
577 240
+3%
|
582 410
+1%
|
536 060
-8%
|
527 480
-2%
|
482 820
-8%
|
483 020
+0%
|
554 610
+15%
|
592 230
+7%
|
678 680
+15%
|
781 130
+15%
|
821 540
+5%
|
921 200
+12%
|
932 650
+1%
|
909 400
-2%
|
940 460
+3%
|
911 800
-3%
|
973 520
+7%
|
1 004 360
+3%
|
1 047 270
+4%
|
1 035 880
-1%
|
1 022 960
-1%
|
1 050 790
+3%
|
1 060 170
+1%
|
1 202 770
+13%
|
1 241 420
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11 411)
|
(12 260)
|
(13 020)
|
(14 650)
|
(14 972)
|
(15 880)
|
(16 490)
|
(15 980)
|
(16 295)
|
(17 737)
|
(19 287)
|
(21 637)
|
(25 723)
|
(13 550)
|
(29 620)
|
(44 560)
|
(62 150)
|
(66 250)
|
(69 000)
|
(71 530)
|
(74 740)
|
(76 700)
|
(77 890)
|
(84 250)
|
(88 760)
|
(93 480)
|
(100 500)
|
(103 830)
|
(102 010)
|
(101 640)
|
(107 010)
|
(117 600)
|
(133 460)
|
(150 430)
|
(154 520)
|
(157 460)
|
(153 900)
|
(153 740)
|
(154 280)
|
(144 800)
|
(137 260)
|
(97 610)
|
(60 450)
|
(30 120)
|
(17 220)
|
(49 260)
|
(86 940)
|
(132 940)
|
(159 700)
|
(202 990)
|
(214 110)
|
(219 190)
|
(203 760)
|
(186 950)
|
(205 010)
|
(216 500)
|
(257 070)
|
(253 810)
|
(246 440)
|
(251 380)
|
(252 300)
|
(259 090)
|
(269 510)
|
|
| Income from Continuing Operations |
51 700
|
54 931
|
59 821
|
66 991
|
76 282
|
84 447
|
91 737
|
88 587
|
93 948
|
93 063
|
95 343
|
105 573
|
120 747
|
52 620
|
111 480
|
166 590
|
225 480
|
232 500
|
233 400
|
231 000
|
236 400
|
235 920
|
268 510
|
289 210
|
298 610
|
310 490
|
289 930
|
291 760
|
298 330
|
318 350
|
327 530
|
346 660
|
360 800
|
364 780
|
379 300
|
388 690
|
398 370
|
404 930
|
422 960
|
437 610
|
398 800
|
429 870
|
422 370
|
452 900
|
537 390
|
542 970
|
591 740
|
648 190
|
661 840
|
718 210
|
718 540
|
690 210
|
736 700
|
724 850
|
768 510
|
787 860
|
790 200
|
782 070
|
776 520
|
799 410
|
807 870
|
943 680
|
971 910
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
1
|
(250)
|
(380)
|
(470)
|
(550)
|
(370)
|
(280)
|
(340)
|
(740)
|
(580)
|
(400)
|
(760)
|
(1 160)
|
(680)
|
(520)
|
80
|
680
|
610
|
430
|
170
|
(50)
|
(550)
|
(1 000)
|
(2 080)
|
(2 490)
|
(2 600)
|
(3 170)
|
(3 930)
|
(5 260)
|
(5 040)
|
(14 490)
|
(30 410)
|
(46 110)
|
(61 290)
|
(68 930)
|
(70 900)
|
(71 400)
|
(70 950)
|
(71 520)
|
(71 760)
|
(73 860)
|
(81 450)
|
(87 730)
|
(91 350)
|
(93 990)
|
(94 590)
|
(97 350)
|
(107 490)
|
(116 610)
|
(131 430)
|
(143 100)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
990
|
1 950
|
0
|
0
|
(1 020)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 220
|
2 790
|
2 250
|
|
| Net Income (Common) |
51 700
N/A
|
54 701
+6%
|
59 591
+9%
|
66 761
+12%
|
76 282
+14%
|
84 447
+11%
|
91 737
+9%
|
88 587
-3%
|
93 982
+6%
|
93 063
-1%
|
95 343
+2%
|
105 573
+11%
|
120 753
+14%
|
52 370
-57%
|
111 100
+112%
|
166 120
+50%
|
224 930
+35%
|
232 130
+3%
|
233 120
+0%
|
230 660
-1%
|
235 660
+2%
|
236 330
+0%
|
270 060
+14%
|
290 400
+8%
|
297 450
+2%
|
308 790
+4%
|
287 430
-7%
|
289 860
+1%
|
299 010
+3%
|
318 960
+7%
|
327 960
+3%
|
346 830
+6%
|
360 750
+4%
|
364 230
+1%
|
378 300
+4%
|
386 610
+2%
|
395 880
+2%
|
402 330
+2%
|
419 790
+4%
|
433 680
+3%
|
393 540
-9%
|
424 830
+8%
|
407 880
-4%
|
422 490
+4%
|
491 280
+16%
|
481 680
-2%
|
522 810
+9%
|
577 290
+10%
|
607 050
+5%
|
663 870
+9%
|
663 630
0%
|
636 060
-4%
|
667 020
+5%
|
647 580
-3%
|
684 960
+6%
|
699 690
+2%
|
696 210
0%
|
687 480
-1%
|
679 170
-1%
|
691 920
+2%
|
696 480
+1%
|
815 040
+17%
|
831 060
+2%
|
|
| EPS (Diluted) |
4.56
N/A
|
4.84
+6%
|
5.28
+9%
|
5.91
+12%
|
6.77
+15%
|
7.5
+11%
|
8.15
+9%
|
7.84
-4%
|
8.35
+7%
|
8.27
-1%
|
8.47
+2%
|
9.39
+11%
|
10.29
+10%
|
4.41
-57%
|
9.36
+112%
|
13.99
+49%
|
18.96
+36%
|
19.58
+3%
|
19.62
+0%
|
19.34
-1%
|
19.84
+3%
|
19.84
N/A
|
22.7
+14%
|
24.46
+8%
|
24.95
+2%
|
25.91
+4%
|
24.09
-7%
|
24.3
+1%
|
25.05
+3%
|
26.67
+6%
|
27.36
+3%
|
29.08
+6%
|
30.16
+4%
|
30.43
+1%
|
31.28
+3%
|
32.32
+3%
|
33.09
+2%
|
33.7
+2%
|
34.32
+2%
|
33.88
-1%
|
31.45
-7%
|
33.11
+5%
|
31.29
-5%
|
32.13
+3%
|
37.6
+17%
|
35.61
-5%
|
39.36
+11%
|
43.19
+10%
|
45.42
+5%
|
49.06
+8%
|
49.03
0%
|
47
-4%
|
49.29
+5%
|
47.84
-3%
|
50.62
+6%
|
51.71
+2%
|
51.45
-1%
|
50.81
-1%
|
50.19
-1%
|
51.13
+2%
|
51.47
+1%
|
60.23
+17%
|
61.41
+2%
|
|