Sasken Technologies Ltd
NSE:SASKEN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sasken Technologies Ltd
NSE:SASKEN
|
IN |
|
Catering International & Services SA
PAR:ALCIS
|
FR |
|
GSE Systems Inc
NASDAQ:GVP
|
US |
|
Chunghwa Telecom Co Ltd
TWSE:2412
|
TW |
Income Statement
Earnings Waterfall
Sasken Technologies Ltd
Income Statement
Sasken Technologies Ltd
| 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 |
5
|
5
|
5
|
3
|
2
|
1
|
1
|
25
|
35
|
45
|
55
|
41
|
41
|
40
|
41
|
41
|
40
|
38
|
35
|
33
|
30
|
26
|
22
|
17
|
0
|
11
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
7
|
6
|
5
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
|
| Revenue |
2 156
N/A
|
2 418
+12%
|
2 593
+7%
|
2 867
+11%
|
3 046
+6%
|
3 081
+1%
|
3 315
+8%
|
3 627
+9%
|
4 177
+15%
|
4 771
+14%
|
5 144
+8%
|
5 401
+5%
|
5 504
+2%
|
5 702
+4%
|
6 099
+7%
|
6 430
+5%
|
6 868
+7%
|
6 978
+2%
|
6 692
-4%
|
6 286
-6%
|
5 887
-6%
|
5 742
-2%
|
5 804
+1%
|
5 786
0%
|
5 717
-1%
|
5 464
-4%
|
5 306
-3%
|
5 277
-1%
|
5 182
-2%
|
5 200
+0%
|
5 227
+1%
|
5 038
-4%
|
4 918
-2%
|
4 748
-3%
|
4 575
-4%
|
4 586
+0%
|
4 550
-1%
|
4 580
+1%
|
4 508
-2%
|
4 458
-1%
|
4 400
-1%
|
4 280
-3%
|
4 291
+0%
|
4 487
+5%
|
4 677
+4%
|
4 832
+3%
|
4 951
+2%
|
4 850
-2%
|
4 694
-3%
|
4 673
0%
|
4 636
-1%
|
4 708
+2%
|
4 920
+4%
|
5 030
+2%
|
5 197
+3%
|
5 080
-2%
|
4 975
-2%
|
5 043
+1%
|
5 047
+0%
|
5 173
+2%
|
5 149
0%
|
4 922
-4%
|
4 706
-4%
|
4 522
-4%
|
4 471
-1%
|
4 448
-1%
|
4 416
-1%
|
4 430
+0%
|
4 353
-2%
|
4 339
0%
|
4 254
-2%
|
4 368
+3%
|
4 533
+4%
|
4 470
-1%
|
4 442
-1%
|
4 267
-4%
|
4 003
-6%
|
4 064
+2%
|
4 313
+6%
|
4 638
+8%
|
5 119
+10%
|
5 509
+8%
|
7 011
+27%
|
8 215
+17%
|
9 272
+13%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 245)
|
(1 404)
|
(1 453)
|
(1 672)
|
(1 776)
|
(2 012)
|
(2 090)
|
(2 272)
|
(2 637)
|
(3 008)
|
(3 261)
|
(3 453)
|
(3 605)
|
(4 089)
|
(4 305)
|
(4 539)
|
(4 756)
|
(4 723)
|
(4 638)
|
(4 456)
|
(4 269)
|
(4 292)
|
(3 322)
|
(2 376)
|
(1 372)
|
(33)
|
(34)
|
(42)
|
(45)
|
(61)
|
(42)
|
(29)
|
(22)
|
1
|
5
|
(3)
|
(16)
|
(26)
|
(25)
|
(14)
|
(8)
|
(18)
|
(9)
|
(10)
|
(8)
|
18
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
(202)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(176)
|
0
|
0
|
0
|
(287)
|
(704)
|
(1 226)
|
(1 495)
|
|
| Gross Profit |
912
N/A
|
1 013
+11%
|
1 139
+12%
|
1 195
+5%
|
1 270
+6%
|
1 070
-16%
|
1 225
+15%
|
1 355
+11%
|
1 540
+14%
|
1 764
+15%
|
1 883
+7%
|
1 947
+3%
|
1 899
-2%
|
1 613
-15%
|
1 795
+11%
|
1 891
+5%
|
2 112
+12%
|
2 255
+7%
|
2 054
-9%
|
1 830
-11%
|
1 618
-12%
|
1 450
-10%
|
2 482
+71%
|
3 409
+37%
|
4 345
+27%
|
5 431
+25%
|
5 272
-3%
|
5 235
-1%
|
5 136
-2%
|
5 138
+0%
|
5 184
+1%
|
5 009
-3%
|
4 896
-2%
|
4 749
-3%
|
4 580
-4%
|
4 583
+0%
|
4 535
-1%
|
4 555
+0%
|
4 483
-2%
|
4 444
-1%
|
4 391
-1%
|
4 262
-3%
|
4 282
+0%
|
4 478
+5%
|
4 669
+4%
|
4 850
+4%
|
0
N/A
|
0
N/A
|
0
N/A
|
4 494
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 835
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 832
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 720
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 303
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 188
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 328
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 888
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 222
N/A
|
2 031
-61%
|
4 064
+100%
|
6 297
+55%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(742)
|
(800)
|
(913)
|
(920)
|
(921)
|
(758)
|
(934)
|
(1 026)
|
(1 085)
|
(1 251)
|
(1 465)
|
(1 569)
|
(1 600)
|
(1 219)
|
(1 137)
|
(1 057)
|
(1 269)
|
(983)
|
(1 113)
|
(1 009)
|
(969)
|
(748)
|
(1 749)
|
(2 708)
|
(3 627)
|
(4 788)
|
(4 704)
|
(4 722)
|
(4 680)
|
(4 597)
|
(4 652)
|
(4 592)
|
(4 545)
|
(4 524)
|
(4 309)
|
(4 233)
|
(4 147)
|
(4 146)
|
(4 136)
|
(4 095)
|
(4 113)
|
(4 052)
|
(4 069)
|
(4 225)
|
(4 317)
|
(4 444)
|
(4 462)
|
(4 378)
|
(4 318)
|
(4 061)
|
(4 057)
|
(4 250)
|
(4 352)
|
(4 203)
|
(4 487)
|
(4 423)
|
(4 356)
|
(4 183)
|
(4 372)
|
(4 471)
|
(4 344)
|
(3 938)
|
(3 863)
|
(3 580)
|
(3 415)
|
(3 090)
|
(3 200)
|
(3 131)
|
(3 083)
|
(2 952)
|
(3 077)
|
(3 233)
|
(3 423)
|
(3 387)
|
(3 686)
|
(3 668)
|
(3 648)
|
(3 652)
|
(4 133)
|
(4 576)
|
(5 063)
|
(5 123)
|
(6 184)
|
(6 818)
|
(7 477)
|
|
| Selling, General & Administrative |
(493)
|
(567)
|
(548)
|
(589)
|
(614)
|
(606)
|
(591)
|
(633)
|
(719)
|
(1 034)
|
(915)
|
(964)
|
(953)
|
(952)
|
(947)
|
(907)
|
(906)
|
(916)
|
(822)
|
(757)
|
(729)
|
(730)
|
(1 432)
|
(2 112)
|
(2 729)
|
(4 412)
|
(3 326)
|
(3 373)
|
(3 392)
|
(4 321)
|
(3 379)
|
(3 322)
|
(3 263)
|
(4 297)
|
(3 089)
|
(3 048)
|
(3 036)
|
(4 006)
|
(3 106)
|
(3 132)
|
(3 178)
|
(3 921)
|
(3 176)
|
(3 263)
|
(3 333)
|
(4 342)
|
(3 473)
|
(3 397)
|
(3 350)
|
(3 973)
|
(3 319)
|
(3 380)
|
(3 475)
|
(4 089)
|
(3 572)
|
(3 487)
|
(3 381)
|
(4 101)
|
(3 355)
|
(3 439)
|
(3 342)
|
(3 803)
|
(3 010)
|
(2 814)
|
(2 752)
|
(2 972)
|
(2 630)
|
(2 596)
|
(2 576)
|
(2 867)
|
(2 570)
|
(2 647)
|
(2 773)
|
(3 286)
|
(2 988)
|
(3 004)
|
(2 991)
|
(3 541)
|
(3 311)
|
(3 629)
|
(4 012)
|
(4 924)
|
(4 834)
|
(5 320)
|
(5 761)
|
|
| Research & Development |
(153)
|
(234)
|
(217)
|
(216)
|
(183)
|
(152)
|
(139)
|
(133)
|
(157)
|
(217)
|
(278)
|
(287)
|
(285)
|
(237)
|
(161)
|
(120)
|
(81)
|
(40)
|
(26)
|
(16)
|
(6)
|
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
|
|
| Depreciation & Amortization |
(97)
|
0
|
(148)
|
0
|
(124)
|
0
|
(136)
|
(192)
|
(209)
|
0
|
(271)
|
(319)
|
(362)
|
(30)
|
(311)
|
(311)
|
(282)
|
(27)
|
(266)
|
(236)
|
(233)
|
(18)
|
(243)
|
(256)
|
(267)
|
(322)
|
(277)
|
(258)
|
(227)
|
(224)
|
(211)
|
(183)
|
(192)
|
(194)
|
(193)
|
(185)
|
(155)
|
(125)
|
(121)
|
(120)
|
(119)
|
(112)
|
(94)
|
(80)
|
(67)
|
(66)
|
(67)
|
(68)
|
(68)
|
(66)
|
(63)
|
(62)
|
(62)
|
(62)
|
(63)
|
(63)
|
(63)
|
(66)
|
(76)
|
(87)
|
(101)
|
(112)
|
(116)
|
(116)
|
(110)
|
(102)
|
(88)
|
(77)
|
(70)
|
(65)
|
(65)
|
(66)
|
(66)
|
(68)
|
(70)
|
(72)
|
(73)
|
(74)
|
(86)
|
(104)
|
(122)
|
(140)
|
(201)
|
(257)
|
(323)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(115)
|
0
|
0
|
(68)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
282
|
282
|
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
(341)
|
(631)
|
(54)
|
(1 101)
|
(1 092)
|
(1 062)
|
(53)
|
(1 062)
|
(1 087)
|
(1 090)
|
(33)
|
(1 028)
|
(1 000)
|
(957)
|
(15)
|
(909)
|
(842)
|
(817)
|
(19)
|
(799)
|
(882)
|
(917)
|
(36)
|
(922)
|
(913)
|
(901)
|
(22)
|
(675)
|
(808)
|
(815)
|
(52)
|
(852)
|
(873)
|
(912)
|
(16)
|
(941)
|
(945)
|
(902)
|
(23)
|
(737)
|
(650)
|
(554)
|
(16)
|
(483)
|
(458)
|
(437)
|
(20)
|
(442)
|
(520)
|
(584)
|
(34)
|
(627)
|
(592)
|
(584)
|
(37)
|
(736)
|
(843)
|
(928)
|
(60)
|
(1 149)
|
(1 241)
|
(1 393)
|
|
| Operating Income |
170
N/A
|
213
+25%
|
226
+6%
|
275
+21%
|
349
+27%
|
312
-11%
|
292
-6%
|
330
+13%
|
455
+38%
|
513
+13%
|
418
-18%
|
378
-10%
|
299
-21%
|
394
+32%
|
657
+67%
|
834
+27%
|
843
+1%
|
1 272
+51%
|
942
-26%
|
822
-13%
|
650
-21%
|
702
+8%
|
733
+4%
|
701
-4%
|
718
+2%
|
644
-10%
|
568
-12%
|
513
-10%
|
456
-11%
|
542
+19%
|
532
-2%
|
418
-22%
|
351
-16%
|
225
-36%
|
271
+20%
|
351
+30%
|
388
+11%
|
409
+5%
|
347
-15%
|
350
+1%
|
278
-20%
|
211
-24%
|
213
+1%
|
253
+19%
|
353
+40%
|
406
+15%
|
490
+21%
|
472
-4%
|
377
-20%
|
434
+15%
|
580
+34%
|
458
-21%
|
568
+24%
|
632
+11%
|
711
+12%
|
657
-8%
|
619
-6%
|
649
+5%
|
675
+4%
|
702
+4%
|
805
+15%
|
782
-3%
|
843
+8%
|
942
+12%
|
1 056
+12%
|
1 212
+15%
|
1 215
+0%
|
1 299
+7%
|
1 270
-2%
|
1 236
-3%
|
1 178
-5%
|
1 135
-4%
|
1 110
-2%
|
940
-15%
|
756
-20%
|
599
-21%
|
355
-41%
|
236
-34%
|
180
-24%
|
62
-66%
|
56
-10%
|
99
+76%
|
122
+24%
|
171
+40%
|
300
+76%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
29
|
(5)
|
4
|
6
|
1
|
6
|
(25)
|
(35)
|
(21)
|
74
|
162
|
189
|
170
|
27
|
(175)
|
(330)
|
(442)
|
(256)
|
(110)
|
63
|
212
|
178
|
196
|
49
|
140
|
(89)
|
(116)
|
(7)
|
216
|
(6)
|
(5)
|
(5)
|
147
|
(4)
|
(3)
|
(3)
|
282
|
(2)
|
(2)
|
(1)
|
199
|
(1)
|
(1)
|
(1)
|
141
|
0
|
0
|
0
|
315
|
0
|
0
|
0
|
360
|
0
|
0
|
0
|
435
|
(2)
|
(3)
|
(5)
|
321
|
(6)
|
(5)
|
(3)
|
282
|
(4)
|
(4)
|
(4)
|
334
|
(0)
|
(0)
|
(1)
|
280
|
(2)
|
(3)
|
(3)
|
638
|
(8)
|
(15)
|
(21)
|
503
|
(33)
|
(35)
|
(40)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(68)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
282
|
(154)
|
63
|
63
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 633
|
1 768
|
1 733
|
1 733
|
101
|
(35)
|
2 329
|
2 329
|
2 329
|
2 329
|
203
|
0
|
203
|
203
|
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
|
(83)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(3)
|
0
|
0
|
0
|
(1)
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Other Income |
7
|
3
|
54
|
74
|
63
|
52
|
35
|
37
|
65
|
52
|
44
|
36
|
8
|
8
|
(13)
|
(12)
|
(13)
|
33
|
29
|
25
|
26
|
15
|
20
|
22
|
152
|
25
|
205
|
310
|
264
|
25
|
324
|
237
|
204
|
23
|
175
|
286
|
295
|
25
|
249
|
188
|
180
|
18
|
260
|
227
|
196
|
19
|
188
|
229
|
267
|
11
|
332
|
333
|
363
|
3
|
446
|
452
|
450
|
18
|
399
|
458
|
492
|
15
|
332
|
234
|
211
|
0
|
313
|
391
|
366
|
7
|
191
|
223
|
259
|
13
|
569
|
515
|
583
|
62
|
668
|
757
|
668
|
18
|
460
|
365
|
333
|
|
| Pre-Tax Income |
174
N/A
|
245
+41%
|
275
+12%
|
352
+28%
|
350
-1%
|
298
-15%
|
333
+12%
|
342
+3%
|
485
+42%
|
543
+12%
|
537
-1%
|
577
+8%
|
497
-14%
|
568
+14%
|
671
+18%
|
647
-4%
|
783
+21%
|
708
-10%
|
778
+10%
|
801
+3%
|
802
+0%
|
929
+16%
|
932
+0%
|
919
-1%
|
919
0%
|
812
-12%
|
684
-16%
|
706
+3%
|
714
+1%
|
800
+12%
|
851
+6%
|
650
-24%
|
551
-15%
|
397
-28%
|
442
+11%
|
633
+43%
|
680
+7%
|
722
+6%
|
594
-18%
|
2 169
+265%
|
2 225
+3%
|
2 162
-3%
|
2 206
+2%
|
578
-74%
|
512
-11%
|
2 895
+465%
|
3 005
+4%
|
3 029
+1%
|
2 973
-2%
|
964
-68%
|
911
-5%
|
993
+9%
|
1 133
+14%
|
997
-12%
|
1 157
+16%
|
1 109
-4%
|
1 069
-4%
|
1 106
+3%
|
1 072
-3%
|
1 157
+8%
|
1 292
+12%
|
1 120
-13%
|
1 169
+4%
|
1 171
+0%
|
1 264
+8%
|
1 495
+18%
|
1 524
+2%
|
1 686
+11%
|
1 633
-3%
|
1 579
-3%
|
1 368
-13%
|
1 358
-1%
|
1 369
+1%
|
1 236
-10%
|
1 323
+7%
|
1 112
-16%
|
936
-16%
|
938
+0%
|
840
-10%
|
804
-4%
|
703
-13%
|
620
-12%
|
550
-11%
|
500
-9%
|
510
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
(17)
|
(38)
|
(64)
|
(74)
|
(69)
|
(60)
|
(60)
|
(84)
|
(101)
|
(122)
|
(146)
|
(147)
|
(174)
|
(204)
|
(220)
|
(250)
|
(285)
|
(290)
|
(253)
|
(226)
|
(174)
|
(148)
|
(142)
|
(156)
|
(79)
|
(75)
|
(84)
|
(63)
|
(159)
|
(176)
|
(142)
|
(124)
|
(78)
|
(89)
|
(145)
|
(186)
|
(207)
|
(171)
|
(962)
|
(968)
|
(966)
|
(995)
|
(184)
|
(166)
|
(832)
|
(839)
|
(847)
|
(813)
|
(117)
|
(94)
|
(109)
|
(135)
|
(172)
|
(226)
|
(196)
|
(180)
|
(201)
|
(216)
|
(243)
|
(323)
|
(331)
|
(330)
|
(326)
|
(315)
|
(350)
|
(321)
|
(343)
|
(328)
|
(296)
|
(273)
|
(277)
|
(276)
|
(242)
|
(223)
|
(191)
|
(150)
|
(151)
|
(133)
|
(155)
|
(141)
|
(115)
|
(121)
|
(90)
|
(99)
|
|
| Income from Continuing Operations |
176
|
228
|
237
|
288
|
276
|
229
|
273
|
283
|
401
|
443
|
415
|
432
|
350
|
394
|
467
|
428
|
533
|
423
|
488
|
548
|
576
|
755
|
784
|
777
|
763
|
733
|
609
|
622
|
651
|
640
|
675
|
508
|
427
|
320
|
353
|
488
|
494
|
515
|
423
|
1 207
|
1 257
|
1 196
|
1 211
|
395
|
346
|
2 063
|
2 166
|
2 182
|
2 160
|
847
|
818
|
884
|
998
|
824
|
931
|
913
|
890
|
904
|
856
|
914
|
968
|
788
|
839
|
845
|
949
|
1 146
|
1 203
|
1 343
|
1 305
|
1 283
|
1 095
|
1 081
|
1 093
|
995
|
1 099
|
921
|
786
|
787
|
707
|
649
|
562
|
505
|
428
|
410
|
411
|
|
| 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
|
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)
|
4
|
2
|
2
|
(2)
|
(13)
|
(18)
|
(32)
|
|
| Net Income (Common) |
176
N/A
|
228
+30%
|
237
+4%
|
288
+22%
|
276
-4%
|
229
-17%
|
273
+19%
|
283
+3%
|
401
+42%
|
443
+10%
|
415
-6%
|
432
+4%
|
350
-19%
|
394
+12%
|
467
+19%
|
428
-8%
|
533
+25%
|
423
-21%
|
488
+15%
|
548
+12%
|
576
+5%
|
755
+31%
|
784
+4%
|
777
-1%
|
763
-2%
|
733
-4%
|
609
-17%
|
622
+2%
|
651
+5%
|
640
-2%
|
675
+5%
|
508
-25%
|
427
-16%
|
320
-25%
|
353
+10%
|
488
+38%
|
494
+1%
|
515
+4%
|
423
-18%
|
1 207
+185%
|
1 257
+4%
|
1 196
-5%
|
1 211
+1%
|
395
-67%
|
346
-12%
|
2 063
+497%
|
2 166
+5%
|
2 182
+1%
|
2 160
-1%
|
847
-61%
|
818
-3%
|
884
+8%
|
998
+13%
|
824
-17%
|
931
+13%
|
913
-2%
|
890
-3%
|
904
+2%
|
856
-5%
|
914
+7%
|
968
+6%
|
788
-19%
|
839
+6%
|
845
+1%
|
949
+12%
|
1 146
+21%
|
1 203
+5%
|
1 343
+12%
|
1 305
-3%
|
1 283
-2%
|
1 095
-15%
|
1 081
-1%
|
1 093
+1%
|
995
-9%
|
1 099
+11%
|
921
-16%
|
786
-15%
|
787
+0%
|
712
-10%
|
651
-8%
|
564
-13%
|
503
-11%
|
416
-17%
|
393
-6%
|
380
-3%
|
|
| EPS (Diluted) |
10.64
N/A
|
13.55
+27%
|
10.87
-20%
|
11.71
+8%
|
10.47
-11%
|
8.87
-15%
|
9.62
+8%
|
9.96
+4%
|
14.07
+41%
|
15.52
+10%
|
14.34
-8%
|
15
+5%
|
12.23
-18%
|
13.8
+13%
|
16.32
+18%
|
14.49
-11%
|
19.43
+34%
|
15.17
-22%
|
17.74
+17%
|
19.43
+10%
|
20.41
+5%
|
26.59
+30%
|
27.49
+3%
|
27.17
-1%
|
25.69
-5%
|
25.98
+1%
|
22.9
-12%
|
23.63
+3%
|
24.73
+5%
|
24.44
-1%
|
25.66
+5%
|
20.89
-19%
|
17.92
-14%
|
13.11
-27%
|
16.8
+28%
|
22.59
+34%
|
23.2
+3%
|
24.16
+4%
|
19.4
-20%
|
56.66
+192%
|
59.01
+4%
|
56.13
-5%
|
56.56
+1%
|
22.29
-61%
|
19.53
-12%
|
106.88
+447%
|
122.38
+15%
|
123.27
+1%
|
126.3
+2%
|
48.11
-62%
|
47.82
-1%
|
51.71
+8%
|
58.33
+13%
|
48.19
-17%
|
54.44
+13%
|
53.36
-2%
|
52.01
-3%
|
52.87
+2%
|
50.35
-5%
|
53.78
+7%
|
64.11
+19%
|
48.66
-24%
|
55.94
+15%
|
56.3
+1%
|
63.27
+12%
|
76.36
+21%
|
80.18
+5%
|
89.52
+12%
|
86.97
-3%
|
85.5
-2%
|
72.5
-15%
|
71.59
-1%
|
71.89
+0%
|
65.58
-9%
|
71.95
+10%
|
60.31
-16%
|
51.71
-14%
|
51.59
0%
|
46.7
-9%
|
42.79
-8%
|
37.08
-13%
|
33.04
-11%
|
27.35
-17%
|
25.82
-6%
|
24.93
-3%
|
|