Rico Auto Industries Ltd
NSE:RICOAUTO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
R
|
Rico Auto Industries Ltd
NSE:RICOAUTO
|
IN |
|
Kotak Mahindra Bank Ltd
NSE:KOTAKBANK
|
IN |
|
BIEM.L.FDLKK Garment Co Ltd
SZSE:002832
|
CN |
|
Z
|
Zhejiang Wansheng Co Ltd
SSE:603010
|
CN |
|
H
|
Haymaker Acquisition Corp 4
NYSE:HYAC
|
US |
|
Wing Fung Group Asia Ltd
HKEX:8526
|
HK |
|
H
|
Hoku Corp
OTC:HOKUQ
|
US |
|
Warby Parker Inc
NYSE:WRBY
|
US |
|
R
|
Reka Industrial Oyj
OMXH:REKA
|
FI |
|
C
|
China Spacesat Co Ltd
SSE:600118
|
CN |
|
O
|
Omesti Bhd
KLSE:OMESTI
|
MY |
|
Beijing Zhidemai Technology Co Ltd
SZSE:300785
|
CN |
|
Grupo Financiero Inbursa SAB de CV
BMV:GFINBURO
|
MX |
|
Exxaro Tiles Ltd
NSE:EXXARO
|
IN |
|
A Metaverse Co
HKEX:1616
|
CN |
|
B
|
Beijing Asiacom Information Technology Co Ltd
SZSE:301085
|
CN |
Income Statement
Earnings Waterfall
Rico Auto Industries Ltd
Income Statement
Rico Auto Industries Ltd
| 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 | 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 |
54
|
52
|
53
|
55
|
50
|
44
|
42
|
47
|
63
|
78
|
86
|
84
|
78
|
82
|
101
|
131
|
153
|
179
|
203
|
224
|
260
|
303
|
355
|
414
|
465
|
476
|
468
|
440
|
409
|
414
|
453
|
502
|
524
|
0
|
0
|
0
|
610
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
545
|
0
|
0
|
0
|
483
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
234
|
0
|
0
|
0
|
270
|
0
|
0
|
0
|
369
|
0
|
0
|
0
|
422
|
0
|
0
|
0
|
517
|
0
|
0
|
0
|
554
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4 983
N/A
|
5 011
+1%
|
5 079
+1%
|
5 564
+10%
|
6 648
+19%
|
7 191
+8%
|
7 767
+8%
|
8 030
+3%
|
7 839
-2%
|
7 250
-8%
|
7 542
+4%
|
7 797
+3%
|
7 819
+0%
|
8 077
+3%
|
8 241
+2%
|
8 532
+4%
|
8 782
+3%
|
8 836
+1%
|
8 781
-1%
|
8 568
-2%
|
8 393
-2%
|
8 602
+2%
|
9 090
+6%
|
9 104
+0%
|
9 044
-1%
|
9 013
0%
|
9 011
0%
|
9 195
+2%
|
9 946
+8%
|
10 622
+7%
|
11 167
+5%
|
12 371
+11%
|
13 150
+6%
|
13 699
+4%
|
14 284
+4%
|
14 676
+3%
|
15 048
+3%
|
15 361
+2%
|
15 188
-1%
|
15 188
+0%
|
15 060
-1%
|
14 969
-1%
|
15 200
+2%
|
14 956
-2%
|
14 801
-1%
|
14 602
-1%
|
14 750
+1%
|
14 699
0%
|
13 463
-8%
|
12 407
-8%
|
10 965
-12%
|
9 986
-9%
|
10 070
+1%
|
10 365
+3%
|
10 837
+5%
|
10 849
+0%
|
11 139
+3%
|
11 268
+1%
|
11 358
+1%
|
11 793
+4%
|
12 296
+4%
|
12 850
+5%
|
13 462
+5%
|
13 773
+2%
|
13 927
+1%
|
14 088
+1%
|
14 103
+0%
|
14 181
+1%
|
14 011
-1%
|
11 791
-16%
|
12 140
+3%
|
13 175
+9%
|
14 699
+12%
|
17 220
+17%
|
18 022
+5%
|
18 296
+2%
|
18 598
+2%
|
20 278
+9%
|
21 431
+6%
|
22 183
+4%
|
23 024
+4%
|
22 728
-1%
|
22 337
-2%
|
22 088
-1%
|
21 597
-2%
|
21 655
+0%
|
21 874
+1%
|
22 156
+1%
|
22 124
0%
|
22 162
+0%
|
22 678
+2%
|
23 455
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 429)
|
(2 934)
|
(2 962)
|
(3 355)
|
(5 876)
|
(3 264)
|
(3 615)
|
(3 691)
|
(6 858)
|
(4 647)
|
(4 804)
|
(4 956)
|
(6 755)
|
(5 035)
|
(5 126)
|
(5 288)
|
(7 602)
|
(5 433)
|
(5 308)
|
(5 048)
|
(5 949)
|
(4 903)
|
(5 233)
|
(5 384)
|
(6 762)
|
(6 917)
|
(7 165)
|
(7 432)
|
(7 440)
|
(7 898)
|
(8 306)
|
(9 034)
|
(9 626)
|
(9 389)
|
(9 763)
|
(10 145)
|
(11 181)
|
(10 725)
|
(10 733)
|
(10 748)
|
(11 236)
|
(10 560)
|
(10 511)
|
(10 189)
|
(9 875)
|
(9 779)
|
(9 847)
|
(9 831)
|
(9 003)
|
(8 158)
|
(7 022)
|
(6 136)
|
(6 990)
|
(5 822)
|
(5 909)
|
(5 798)
|
(8 014)
|
(6 285)
|
(6 316)
|
(6 526)
|
(8 760)
|
(6 717)
|
(7 057)
|
(7 825)
|
(9 983)
|
(9 551)
|
(10 242)
|
(10 222)
|
(9 967)
|
(8 214)
|
(8 261)
|
(8 859)
|
(9 909)
|
(11 618)
|
(12 263)
|
(12 560)
|
(12 838)
|
(14 271)
|
(15 226)
|
(15 725)
|
(16 285)
|
(15 903)
|
(15 597)
|
(15 488)
|
(15 118)
|
(15 295)
|
(15 545)
|
(15 878)
|
(15 837)
|
(15 174)
|
(14 880)
|
(14 818)
|
|
| Gross Profit |
554
N/A
|
2 077
+275%
|
2 118
+2%
|
2 209
+4%
|
772
-65%
|
3 927
+409%
|
4 152
+6%
|
4 339
+5%
|
981
-77%
|
2 603
+165%
|
2 738
+5%
|
2 842
+4%
|
1 064
-63%
|
3 042
+186%
|
3 115
+2%
|
3 244
+4%
|
1 180
-64%
|
3 403
+188%
|
3 473
+2%
|
3 520
+1%
|
2 444
-31%
|
3 700
+51%
|
3 857
+4%
|
3 720
-4%
|
2 282
-39%
|
2 096
-8%
|
1 846
-12%
|
1 763
-5%
|
2 506
+42%
|
2 724
+9%
|
2 861
+5%
|
3 337
+17%
|
3 524
+6%
|
4 310
+22%
|
4 521
+5%
|
4 532
+0%
|
3 866
-15%
|
4 636
+20%
|
4 456
-4%
|
4 441
0%
|
3 824
-14%
|
4 409
+15%
|
4 689
+6%
|
4 767
+2%
|
4 926
+3%
|
4 823
-2%
|
4 903
+2%
|
4 869
-1%
|
4 460
-8%
|
4 249
-5%
|
3 943
-7%
|
3 849
-2%
|
3 080
-20%
|
4 543
+48%
|
4 929
+8%
|
5 050
+2%
|
3 125
-38%
|
4 984
+59%
|
5 042
+1%
|
5 267
+4%
|
3 536
-33%
|
6 132
+73%
|
6 405
+4%
|
5 949
-7%
|
3 944
-34%
|
4 537
+15%
|
3 861
-15%
|
3 960
+3%
|
4 044
+2%
|
3 578
-12%
|
3 878
+8%
|
4 316
+11%
|
4 791
+11%
|
5 602
+17%
|
5 760
+3%
|
5 736
0%
|
5 760
+0%
|
6 007
+4%
|
6 205
+3%
|
6 458
+4%
|
6 738
+4%
|
6 825
+1%
|
6 740
-1%
|
6 600
-2%
|
6 479
-2%
|
6 360
-2%
|
6 329
0%
|
6 277
-1%
|
6 287
+0%
|
6 988
+11%
|
7 798
+12%
|
8 637
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(161)
|
(1 661)
|
(1 689)
|
(1 737)
|
(178)
|
(3 240)
|
(3 368)
|
(3 511)
|
(262)
|
(1 812)
|
(1 937)
|
(2 048)
|
(360)
|
(2 259)
|
(2 365)
|
(2 483)
|
(505)
|
(2 671)
|
(2 704)
|
(2 765)
|
(1 895)
|
(3 182)
|
(3 376)
|
(3 403)
|
(2 095)
|
(1 956)
|
(1 752)
|
(1 709)
|
(2 284)
|
(2 494)
|
(2 603)
|
(2 916)
|
(2 927)
|
(3 688)
|
(3 928)
|
(3 969)
|
(3 254)
|
(4 053)
|
(4 027)
|
(3 998)
|
(3 522)
|
(4 124)
|
(4 261)
|
(4 254)
|
(4 384)
|
(4 312)
|
(4 361)
|
(4 542)
|
(4 336)
|
(4 114)
|
(3 796)
|
(3 540)
|
(2 560)
|
(3 921)
|
(4 212)
|
(4 378)
|
(2 472)
|
(4 380)
|
(4 484)
|
(4 643)
|
(2 757)
|
(5 263)
|
(5 450)
|
(4 949)
|
(3 076)
|
(3 836)
|
(3 337)
|
(3 534)
|
(3 691)
|
(3 602)
|
(3 983)
|
(4 384)
|
(4 694)
|
(5 173)
|
(5 171)
|
(5 093)
|
(5 063)
|
(5 197)
|
(5 288)
|
(5 490)
|
(5 614)
|
(5 714)
|
(5 679)
|
(5 528)
|
(5 422)
|
(5 396)
|
(5 382)
|
(5 391)
|
(5 386)
|
(5 986)
|
(6 665)
|
(7 371)
|
|
| Selling, General & Administrative |
0
|
(255)
|
(261)
|
(279)
|
0
|
(321)
|
(349)
|
(374)
|
0
|
(417)
|
(455)
|
(484)
|
0
|
(566)
|
(596)
|
(637)
|
(49)
|
(693)
|
(717)
|
(763)
|
(1 391)
|
(1 424)
|
(1 463)
|
(1 465)
|
(943)
|
(953)
|
(978)
|
(1 016)
|
(1 094)
|
(1 188)
|
(1 285)
|
(1 398)
|
(2 097)
|
(1 571)
|
(1 652)
|
(1 716)
|
(2 262)
|
(1 278)
|
(1 201)
|
(1 233)
|
(2 336)
|
(1 578)
|
(1 605)
|
(1 527)
|
(1 511)
|
(1 514)
|
(1 516)
|
(1 516)
|
(1 508)
|
(1 452)
|
(1 400)
|
(1 366)
|
(2 020)
|
(1 339)
|
(1 352)
|
(1 330)
|
(1 940)
|
(1 370)
|
(1 393)
|
(1 437)
|
(2 135)
|
(1 500)
|
(1 500)
|
(1 507)
|
(2 421)
|
(1 562)
|
(1 637)
|
(1 693)
|
(2 845)
|
(1 710)
|
(1 895)
|
(2 131)
|
(3 860)
|
(2 574)
|
(2 620)
|
(2 633)
|
(4 154)
|
(2 749)
|
(2 833)
|
(2 937)
|
(4 461)
|
(2 997)
|
(3 009)
|
(2 942)
|
(4 180)
|
(3 012)
|
(3 043)
|
(3 067)
|
(4 343)
|
(2 825)
|
(2 543)
|
(2 308)
|
|
| Depreciation & Amortization |
(152)
|
(155)
|
(160)
|
(162)
|
(172)
|
(188)
|
(208)
|
(238)
|
(257)
|
(286)
|
(322)
|
(343)
|
(353)
|
(374)
|
(387)
|
(422)
|
(451)
|
(477)
|
(495)
|
(499)
|
(499)
|
(506)
|
(519)
|
(535)
|
(541)
|
(541)
|
(547)
|
(545)
|
(568)
|
(589)
|
(604)
|
(629)
|
(646)
|
(656)
|
(671)
|
(683)
|
(709)
|
(740)
|
(766)
|
(808)
|
(871)
|
(913)
|
(948)
|
(965)
|
(943)
|
(926)
|
(912)
|
(905)
|
(846)
|
(748)
|
(646)
|
(532)
|
(467)
|
(460)
|
(456)
|
(466)
|
(463)
|
(480)
|
(499)
|
(507)
|
(539)
|
(549)
|
(561)
|
(572)
|
(577)
|
(627)
|
(680)
|
(742)
|
(796)
|
(749)
|
(755)
|
(781)
|
(801)
|
(874)
|
(895)
|
(886)
|
(906)
|
(943)
|
(980)
|
(1 051)
|
(1 116)
|
(1 163)
|
(1 205)
|
(1 211)
|
(1 182)
|
(1 150)
|
(1 119)
|
(1 057)
|
(1 013)
|
(988)
|
(973)
|
(993)
|
|
| Other Operating Expenses |
(10)
|
(1 251)
|
(1 268)
|
(1 296)
|
(6)
|
(2 731)
|
(2 810)
|
(2 900)
|
(6)
|
(1 109)
|
(1 159)
|
(1 221)
|
(8)
|
(1 319)
|
(1 382)
|
(1 425)
|
(5)
|
(1 501)
|
(1 492)
|
(1 503)
|
(5)
|
(1 252)
|
(1 394)
|
(1 404)
|
(610)
|
(461)
|
(228)
|
(147)
|
(622)
|
(717)
|
(713)
|
(889)
|
(184)
|
(1 461)
|
(1 605)
|
(1 570)
|
(282)
|
(2 035)
|
(2 060)
|
(1 957)
|
(315)
|
(1 634)
|
(1 709)
|
(1 762)
|
(1 930)
|
(1 871)
|
(1 933)
|
(2 122)
|
(1 983)
|
(1 914)
|
(1 751)
|
(1 642)
|
(73)
|
(2 122)
|
(2 404)
|
(2 581)
|
(70)
|
(2 530)
|
(2 592)
|
(2 699)
|
(82)
|
(3 215)
|
(3 388)
|
(2 870)
|
(79)
|
(1 647)
|
(1 020)
|
(1 099)
|
(51)
|
(1 143)
|
(1 333)
|
(1 472)
|
(33)
|
(1 724)
|
(1 657)
|
(1 575)
|
(4)
|
(1 505)
|
(1 476)
|
(1 502)
|
(38)
|
(1 554)
|
(1 465)
|
(1 376)
|
(60)
|
(1 234)
|
(1 220)
|
(1 267)
|
(30)
|
(2 173)
|
(3 149)
|
(4 070)
|
|
| Operating Income |
393
N/A
|
416
+6%
|
429
+3%
|
472
+10%
|
595
+26%
|
687
+16%
|
784
+14%
|
828
+6%
|
719
-13%
|
791
+10%
|
802
+1%
|
794
-1%
|
704
-11%
|
782
+11%
|
750
-4%
|
761
+1%
|
675
-11%
|
731
+8%
|
769
+5%
|
755
-2%
|
549
-27%
|
518
-6%
|
481
-7%
|
317
-34%
|
187
-41%
|
140
-25%
|
94
-33%
|
53
-43%
|
222
+316%
|
230
+4%
|
258
+12%
|
420
+63%
|
597
+42%
|
622
+4%
|
593
-5%
|
563
-5%
|
613
+9%
|
583
-5%
|
429
-27%
|
442
+3%
|
302
-32%
|
285
-6%
|
428
+50%
|
513
+20%
|
542
+6%
|
511
-6%
|
543
+6%
|
326
-40%
|
124
-62%
|
135
+9%
|
147
+8%
|
309
+111%
|
520
+68%
|
622
+20%
|
717
+15%
|
673
-6%
|
653
-3%
|
604
-8%
|
557
-8%
|
624
+12%
|
780
+25%
|
869
+11%
|
955
+10%
|
1 000
+5%
|
867
-13%
|
701
-19%
|
524
-25%
|
425
-19%
|
353
-17%
|
(25)
N/A
|
(105)
-328%
|
(68)
+35%
|
97
N/A
|
430
+343%
|
589
+37%
|
643
+9%
|
696
+8%
|
810
+16%
|
916
+13%
|
967
+6%
|
1 124
+16%
|
1 111
-1%
|
1 062
-4%
|
1 071
+1%
|
1 057
-1%
|
964
-9%
|
947
-2%
|
886
-6%
|
901
+2%
|
1 002
+11%
|
1 133
+13%
|
1 266
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(54)
|
(52)
|
(53)
|
(55)
|
(39)
|
(44)
|
(42)
|
(47)
|
(40)
|
(78)
|
(86)
|
(84)
|
(69)
|
(95)
|
(121)
|
(156)
|
(142)
|
(194)
|
(210)
|
(226)
|
(231)
|
(307)
|
(359)
|
(418)
|
(419)
|
(474)
|
(457)
|
(426)
|
(385)
|
(386)
|
(428)
|
(476)
|
(502)
|
(551)
|
(572)
|
(580)
|
(448)
|
(778)
|
(743)
|
(770)
|
(636)
|
(697)
|
(769)
|
(720)
|
(596)
|
(631)
|
(607)
|
(657)
|
(417)
|
(457)
|
(351)
|
(217)
|
(52)
|
(184)
|
(138)
|
(142)
|
(1)
|
(110)
|
(141)
|
(130)
|
(10)
|
(189)
|
(196)
|
(209)
|
(60)
|
(261)
|
(272)
|
(299)
|
(103)
|
(331)
|
(366)
|
(390)
|
(253)
|
(392)
|
(394)
|
(405)
|
(282)
|
(431)
|
(449)
|
(485)
|
(437)
|
(585)
|
(598)
|
(611)
|
(486)
|
(558)
|
(564)
|
(544)
|
(506)
|
(566)
|
(543)
|
(530)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
96
|
96
|
80
|
(48)
|
379
|
376
|
380
|
130
|
3
|
4
|
1
|
(3)
|
(18)
|
(28)
|
2 042
|
1 945
|
1 953
|
1 959
|
(125)
|
(46)
|
(38)
|
(33)
|
(20)
|
(14)
|
(17)
|
(34)
|
(62)
|
(74)
|
(114)
|
(99)
|
(111)
|
(96)
|
(50)
|
(66)
|
(29)
|
(68)
|
(67)
|
(73)
|
(70)
|
(44)
|
(86)
|
(76)
|
(76)
|
(62)
|
(20)
|
(12)
|
(13)
|
(11)
|
(23)
|
(22)
|
(25)
|
(26)
|
(14)
|
(14)
|
(8)
|
(11)
|
(15)
|
(14)
|
(89)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
|
| Total Other Income |
19
|
1
|
16
|
17
|
12
|
(2)
|
(18)
|
(24)
|
37
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
52
|
0
|
4
|
16
|
72
|
118
|
139
|
154
|
204
|
259
|
242
|
241
|
182
|
181
|
178
|
272
|
52
|
74
|
93
|
108
|
148
|
250
|
261
|
191
|
338
|
410
|
425
|
409
|
183
|
290
|
321
|
374
|
214
|
280
|
253
|
185
|
(10)
|
154
|
122
|
136
|
(4)
|
137
|
161
|
165
|
5
|
152
|
137
|
125
|
10
|
190
|
208
|
224
|
8
|
221
|
223
|
196
|
41
|
214
|
217
|
215
|
27
|
181
|
160
|
144
|
45
|
163
|
164
|
203
|
15
|
171
|
182
|
149
|
111
|
121
|
92
|
96
|
|
| Pre-Tax Income |
358
N/A
|
365
+2%
|
393
+8%
|
435
+11%
|
568
+31%
|
641
+13%
|
709
+11%
|
757
+7%
|
702
-7%
|
713
+2%
|
716
+0%
|
710
-1%
|
677
-5%
|
687
+1%
|
628
-9%
|
605
-4%
|
584
-3%
|
538
-8%
|
563
+5%
|
545
-3%
|
390
-28%
|
330
-16%
|
261
-21%
|
39
-85%
|
(27)
N/A
|
(74)
-174%
|
(121)
-64%
|
(117)
+4%
|
13
N/A
|
24
+85%
|
8
-68%
|
233
+2 930%
|
243
+4%
|
241
-1%
|
210
-13%
|
171
-19%
|
348
+104%
|
434
+25%
|
323
-26%
|
243
-25%
|
138
-43%
|
1
-99%
|
88
+8 680%
|
203
+131%
|
126
-38%
|
152
+20%
|
228
+50%
|
2 085
+815%
|
1 866
-11%
|
1 912
+2%
|
2 008
+5%
|
152
-92%
|
412
+171%
|
554
+35%
|
667
+20%
|
647
-3%
|
634
-2%
|
613
-3%
|
543
-11%
|
597
+10%
|
701
+17%
|
718
+2%
|
797
+11%
|
806
+1%
|
721
-11%
|
580
-20%
|
394
-32%
|
321
-18%
|
189
-41%
|
(202)
N/A
|
(321)
-59%
|
(332)
-3%
|
(159)
+52%
|
166
N/A
|
336
+102%
|
377
+12%
|
380
+1%
|
540
+42%
|
616
+14%
|
614
0%
|
736
+20%
|
667
-9%
|
606
-9%
|
639
+5%
|
574
-10%
|
562
-2%
|
552
-2%
|
483
-13%
|
426
-12%
|
542
+27%
|
669
+23%
|
743
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(152)
|
(154)
|
(160)
|
(172)
|
(202)
|
(229)
|
(247)
|
(269)
|
(220)
|
(200)
|
(210)
|
(205)
|
(223)
|
(243)
|
(221)
|
(211)
|
(206)
|
(196)
|
(206)
|
(203)
|
(156)
|
(125)
|
(110)
|
(1)
|
(27)
|
(16)
|
(19)
|
(57)
|
(62)
|
(63)
|
(41)
|
(129)
|
(111)
|
(108)
|
(97)
|
(44)
|
(124)
|
(189)
|
(65)
|
(140)
|
(84)
|
(14)
|
(146)
|
(98)
|
(22)
|
(41)
|
(41)
|
(385)
|
239
|
249
|
230
|
571
|
(115)
|
(143)
|
(158)
|
(124)
|
(117)
|
(115)
|
(116)
|
(138)
|
(121)
|
(126)
|
(144)
|
(177)
|
(211)
|
(182)
|
(117)
|
(80)
|
(54)
|
50
|
65
|
47
|
19
|
(72)
|
(129)
|
(120)
|
(142)
|
(206)
|
(263)
|
(255)
|
(226)
|
(184)
|
(146)
|
(173)
|
(185)
|
(173)
|
(162)
|
(179)
|
(212)
|
(218)
|
(233)
|
(214)
|
|
| Income from Continuing Operations |
206
|
211
|
233
|
263
|
367
|
412
|
461
|
488
|
483
|
513
|
506
|
505
|
454
|
444
|
407
|
394
|
378
|
341
|
357
|
342
|
233
|
204
|
151
|
38
|
(54)
|
(90)
|
(140)
|
(173)
|
(49)
|
(39)
|
(33)
|
104
|
133
|
133
|
113
|
127
|
225
|
245
|
257
|
103
|
54
|
(13)
|
(58)
|
104
|
104
|
111
|
187
|
1 700
|
2 105
|
2 161
|
2 238
|
724
|
297
|
412
|
509
|
523
|
517
|
499
|
427
|
459
|
580
|
592
|
653
|
629
|
510
|
398
|
276
|
242
|
135
|
(152)
|
(256)
|
(285)
|
(141)
|
94
|
207
|
257
|
238
|
335
|
354
|
358
|
510
|
483
|
460
|
466
|
389
|
389
|
390
|
303
|
214
|
325
|
436
|
529
|
|
| 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
|
7
|
7
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(6)
|
(1)
|
(0)
|
2
|
2
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
2
|
(0)
|
(3)
|
(1)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(20)
|
(20)
|
(18)
|
(19)
|
(6)
|
(5)
|
(10)
|
(5)
|
(0)
|
(5)
|
(7)
|
(10)
|
|
| Net Income (Common) |
206
N/A
|
211
+2%
|
233
+10%
|
263
+13%
|
367
+40%
|
412
+12%
|
461
+12%
|
488
+6%
|
483
-1%
|
513
+6%
|
506
-1%
|
505
0%
|
454
-10%
|
444
-2%
|
407
-8%
|
394
-3%
|
378
-4%
|
341
-10%
|
357
+5%
|
342
-4%
|
233
-32%
|
204
-12%
|
151
-26%
|
38
-75%
|
(54)
N/A
|
(90)
-66%
|
(140)
-56%
|
(173)
-23%
|
(49)
+72%
|
(39)
+21%
|
(33)
+14%
|
104
N/A
|
133
+28%
|
133
+0%
|
113
-15%
|
127
+12%
|
225
+77%
|
245
+9%
|
257
+5%
|
103
-60%
|
54
-48%
|
(13)
N/A
|
(58)
-356%
|
104
N/A
|
34
-67%
|
41
+20%
|
117
+187%
|
1 630
+1 293%
|
1 534
-6%
|
1 590
+4%
|
1 667
+5%
|
153
-91%
|
294
+92%
|
410
+39%
|
504
+23%
|
517
+3%
|
516
0%
|
498
-3%
|
429
-14%
|
461
+7%
|
578
+25%
|
590
+2%
|
650
+10%
|
626
-4%
|
505
-19%
|
393
-22%
|
273
-31%
|
272
0%
|
166
-39%
|
(118)
N/A
|
(224)
-90%
|
(288)
-28%
|
(142)
+51%
|
90
N/A
|
204
+126%
|
254
+25%
|
237
-7%
|
333
+40%
|
353
+6%
|
355
+0%
|
490
+38%
|
462
-6%
|
443
-4%
|
447
+1%
|
383
-14%
|
384
+0%
|
380
-1%
|
299
-22%
|
214
-28%
|
320
+50%
|
430
+34%
|
520
+21%
|
|
| EPS (Diluted) |
1.92
N/A
|
1.97
+3%
|
2.18
+11%
|
2.45
+12%
|
3.42
+40%
|
3.84
+12%
|
4.29
+12%
|
4.54
+6%
|
4.5
-1%
|
4.18
-7%
|
4.08
-2%
|
4.12
+1%
|
3.73
-9%
|
3.64
-2%
|
3.28
-10%
|
3.23
-2%
|
3.01
-7%
|
2.78
-8%
|
2.91
+5%
|
2.79
-4%
|
1.86
-33%
|
1.67
-10%
|
1.24
-26%
|
0.3
-76%
|
-0.43
N/A
|
-0.67
-56%
|
-1.16
-73%
|
-1.37
-18%
|
-0.39
+72%
|
-0.31
+21%
|
-0.27
+13%
|
0.82
N/A
|
0.98
+20%
|
0.98
N/A
|
0.83
-15%
|
0.94
+13%
|
1.66
+77%
|
1.79
+8%
|
1.89
+6%
|
0.75
-60%
|
0.4
-47%
|
-0.08
N/A
|
-0.42
-425%
|
0.78
N/A
|
0.25
-68%
|
0.3
+20%
|
0.86
+187%
|
12.04
+1 300%
|
11.36
-6%
|
11.88
+5%
|
12.32
+4%
|
1.12
-91%
|
2.18
+95%
|
3.04
+39%
|
3.73
+23%
|
3.82
+2%
|
3.81
0%
|
3.68
-3%
|
3.17
-14%
|
3.41
+8%
|
4.27
+25%
|
4.36
+2%
|
4.8
+10%
|
4.62
-4%
|
3.73
-19%
|
2.94
-21%
|
2.02
-31%
|
2.01
0%
|
1.22
-39%
|
-0.86
N/A
|
-1.66
-93%
|
-2.1
-27%
|
-1.05
+50%
|
0.62
N/A
|
1.51
+144%
|
1.89
+25%
|
1.75
-7%
|
2.46
+41%
|
2.61
+6%
|
2.62
+0%
|
3.62
+38%
|
3.41
-6%
|
3.27
-4%
|
3.3
+1%
|
2.83
-14%
|
2.83
N/A
|
2.78
-2%
|
2.24
-19%
|
1.58
-29%
|
2.43
+54%
|
3.24
+33%
|
3.83
+18%
|
|