SKF India Ltd
NSE:SKFINDIA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
SKF India Ltd
NSE:SKFINDIA
|
IN |
|
Planet Fitness Inc
NYSE:PLNT
|
US |
|
WP Carey Inc
NYSE:WPC
|
US |
Income Statement
Earnings Waterfall
SKF India Ltd
Income Statement
SKF India Ltd
| 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 |
0
|
0
|
0
|
0
|
40
|
1
|
4
|
5
|
6
|
6
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Revenue |
4 669
N/A
|
5 157
+10%
|
5 387
+4%
|
5 733
+6%
|
5 813
+1%
|
6 466
+11%
|
6 865
+6%
|
7 267
+6%
|
7 814
+8%
|
9 362
+20%
|
10 813
+15%
|
12 256
+13%
|
13 425
+10%
|
14 142
+5%
|
14 881
+5%
|
15 358
+3%
|
15 683
+2%
|
16 117
+3%
|
16 418
+2%
|
16 862
+3%
|
16 202
-4%
|
15 537
-4%
|
14 997
-3%
|
14 845
-1%
|
15 709
+6%
|
17 709
+13%
|
18 997
+7%
|
20 126
+6%
|
20 684
+3%
|
22 154
+7%
|
23 035
+4%
|
23 739
+3%
|
24 349
+3%
|
23 907
-2%
|
23 766
-1%
|
23 149
-3%
|
22 276
-4%
|
21 776
-2%
|
21 623
-1%
|
21 953
+2%
|
22 750
+4%
|
23 191
+2%
|
23 531
+1%
|
23 933
+2%
|
24 090
+1%
|
24 152
+0%
|
24 242
+0%
|
24 101
-1%
|
24 030
0%
|
32 265
+34%
|
25 046
-22%
|
26 185
+5%
|
27 253
+4%
|
28 355
+4%
|
28 534
+1%
|
28 206
-1%
|
28 060
-1%
|
28 048
0%
|
28 389
+1%
|
29 235
+3%
|
29 907
+2%
|
30 345
+1%
|
30 573
+1%
|
30 401
-1%
|
29 797
-2%
|
28 416
-5%
|
23 659
-17%
|
23 219
-2%
|
24 333
+5%
|
26 707
+10%
|
30 629
+15%
|
33 261
+9%
|
34 744
+4%
|
36 659
+6%
|
40 271
+10%
|
41 390
+3%
|
42 492
+3%
|
43 049
+1%
|
43 998
+2%
|
44 467
+1%
|
44 618
+0%
|
45 701
+2%
|
46 268
+1%
|
47 458
+3%
|
49 096
+3%
|
49 199
+0%
|
49 969
+2%
|
50 617
+1%
|
43 822
-13%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 071)
|
(2 504)
|
(2 635)
|
(2 837)
|
(4 915)
|
(3 416)
|
(3 708)
|
(3 932)
|
(6 877)
|
(5 752)
|
(6 762)
|
(7 992)
|
(9 392)
|
(9 671)
|
(10 112)
|
(10 171)
|
(10 277)
|
(5 952)
|
(6 252)
|
(6 759)
|
(11 096)
|
(10 090)
|
(9 776)
|
(9 677)
|
(11 080)
|
(11 650)
|
(12 459)
|
(13 197)
|
(14 312)
|
(14 205)
|
(14 859)
|
(15 308)
|
(16 583)
|
(15 467)
|
(15 264)
|
(14 909)
|
(15 338)
|
(13 962)
|
(13 803)
|
(13 845)
|
(15 448)
|
(14 632)
|
(14 825)
|
(14 994)
|
(15 000)
|
(15 076)
|
(15 271)
|
(15 318)
|
(15 174)
|
(22 348)
|
(15 753)
|
(16 573)
|
(17 316)
|
(19 470)
|
(18 167)
|
(17 358)
|
(16 848)
|
(17 864)
|
(16 292)
|
(16 833)
|
(17 363)
|
(19 094)
|
(18 024)
|
(18 452)
|
(18 547)
|
(19 034)
|
(15 056)
|
(14 693)
|
(14 416)
|
(16 776)
|
(17 559)
|
(19 082)
|
(20 948)
|
(24 178)
|
(25 081)
|
(25 367)
|
(25 444)
|
(27 724)
|
(26 163)
|
(27 367)
|
(27 653)
|
(30 088)
|
(28 181)
|
(29 035)
|
(30 818)
|
(32 569)
|
(30 735)
|
(30 686)
|
(25 462)
|
|
| Gross Profit |
597
N/A
|
2 653
+344%
|
2 752
+4%
|
2 896
+5%
|
898
-69%
|
3 051
+240%
|
3 158
+4%
|
3 337
+6%
|
937
-72%
|
3 611
+285%
|
4 052
+12%
|
4 264
+5%
|
4 033
-5%
|
4 470
+11%
|
4 768
+7%
|
5 186
+9%
|
5 406
+4%
|
10 164
+88%
|
10 165
+0%
|
10 101
-1%
|
5 107
-49%
|
5 447
+7%
|
5 221
-4%
|
5 169
-1%
|
4 629
-10%
|
6 059
+31%
|
6 538
+8%
|
6 929
+6%
|
6 373
-8%
|
7 949
+25%
|
8 176
+3%
|
8 431
+3%
|
7 766
-8%
|
8 442
+9%
|
8 504
+1%
|
8 242
-3%
|
6 938
-16%
|
7 814
+13%
|
7 820
+0%
|
8 109
+4%
|
7 302
-10%
|
8 560
+17%
|
8 707
+2%
|
8 939
+3%
|
9 091
+2%
|
9 075
0%
|
8 969
-1%
|
8 780
-2%
|
8 854
+1%
|
9 917
+12%
|
9 292
-6%
|
9 612
+3%
|
9 937
+3%
|
8 885
-11%
|
10 367
+17%
|
10 849
+5%
|
11 213
+3%
|
10 184
-9%
|
12 098
+19%
|
12 402
+3%
|
12 544
+1%
|
11 251
-10%
|
12 550
+12%
|
11 950
-5%
|
11 252
-6%
|
9 381
-17%
|
8 605
-8%
|
8 528
-1%
|
9 918
+16%
|
9 931
+0%
|
13 071
+32%
|
14 180
+8%
|
13 796
-3%
|
12 481
-10%
|
15 189
+22%
|
16 022
+5%
|
17 049
+6%
|
15 326
-10%
|
17 836
+16%
|
17 101
-4%
|
16 965
-1%
|
15 613
-8%
|
18 087
+16%
|
18 423
+2%
|
18 277
-1%
|
16 630
-9%
|
19 234
+16%
|
19 931
+4%
|
18 360
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(266)
|
(2 007)
|
(2 013)
|
(2 083)
|
(260)
|
(2 143)
|
(2 157)
|
(2 280)
|
(259)
|
(2 527)
|
(2 883)
|
(3 067)
|
(2 657)
|
(2 754)
|
(2 834)
|
(2 957)
|
(3 169)
|
(7 833)
|
(7 907)
|
(7 949)
|
(3 414)
|
(4 015)
|
(3 891)
|
(3 922)
|
(3 454)
|
(4 312)
|
(4 531)
|
(4 826)
|
(4 199)
|
(5 376)
|
(5 679)
|
(5 822)
|
(5 167)
|
(5 845)
|
(5 976)
|
(5 842)
|
(4 751)
|
(5 953)
|
(5 965)
|
(6 223)
|
(5 145)
|
(6 354)
|
(6 409)
|
(6 538)
|
(6 864)
|
(6 971)
|
(6 980)
|
(6 899)
|
(6 674)
|
(6 929)
|
(6 598)
|
(6 742)
|
(6 982)
|
(5 961)
|
(7 377)
|
(7 580)
|
(7 598)
|
(6 255)
|
(7 983)
|
(8 173)
|
(8 331)
|
(6 818)
|
(8 136)
|
(7 838)
|
(7 661)
|
(6 418)
|
(6 893)
|
(6 852)
|
(7 172)
|
(6 183)
|
(8 301)
|
(8 708)
|
(8 900)
|
(7 325)
|
(9 524)
|
(9 855)
|
(10 286)
|
(8 046)
|
(10 833)
|
(11 053)
|
(11 052)
|
(9 135)
|
(11 772)
|
(12 092)
|
(12 484)
|
(9 947)
|
(12 903)
|
(13 211)
|
(11 977)
|
|
| Selling, General & Administrative |
0
|
(905)
|
(862)
|
(895)
|
0
|
(889)
|
(899)
|
(900)
|
0
|
(930)
|
(964)
|
(985)
|
(1 972)
|
(1 035)
|
(1 100)
|
(1 160)
|
(2 496)
|
(1 230)
|
(1 207)
|
(1 208)
|
(2 682)
|
(1 279)
|
(1 321)
|
(1 342)
|
(2 818)
|
(1 469)
|
(1 496)
|
(1 539)
|
(3 340)
|
(1 551)
|
(1 575)
|
(1 587)
|
(4 340)
|
(1 635)
|
(1 696)
|
(1 698)
|
(4 012)
|
(1 840)
|
(1 857)
|
(1 905)
|
(4 280)
|
(1 835)
|
(1 864)
|
(1 941)
|
(2 155)
|
(2 151)
|
(2 180)
|
(2 153)
|
(1 975)
|
(5 751)
|
(2 055)
|
(2 114)
|
(2 237)
|
(5 028)
|
(2 255)
|
(2 294)
|
(2 324)
|
(5 362)
|
(2 403)
|
(2 513)
|
(2 549)
|
(5 939)
|
(2 612)
|
(2 510)
|
(2 446)
|
(5 429)
|
(2 320)
|
(2 303)
|
(2 399)
|
(5 124)
|
(2 577)
|
(2 720)
|
(2 744)
|
(5 939)
|
(2 954)
|
(3 020)
|
(2 998)
|
(6 521)
|
(3 088)
|
(3 143)
|
(3 300)
|
(7 197)
|
(5 522)
|
(5 526)
|
(5 573)
|
(7 583)
|
(3 727)
|
(3 870)
|
(3 342)
|
|
| Depreciation & Amortization |
(266)
|
(261)
|
(260)
|
(261)
|
(260)
|
(264)
|
(263)
|
(258)
|
(259)
|
(263)
|
(267)
|
(279)
|
(288)
|
(293)
|
(301)
|
(303)
|
(308)
|
(311)
|
(306)
|
(301)
|
(289)
|
(286)
|
(290)
|
(291)
|
(290)
|
(293)
|
(303)
|
(317)
|
(333)
|
(351)
|
(362)
|
(374)
|
(385)
|
(396)
|
(407)
|
(420)
|
(436)
|
(450)
|
(462)
|
(479)
|
(494)
|
(510)
|
(526)
|
(533)
|
(540)
|
(564)
|
(568)
|
(567)
|
(559)
|
(676)
|
(511)
|
(499)
|
(489)
|
(472)
|
(471)
|
(463)
|
(457)
|
(451)
|
(459)
|
(462)
|
(464)
|
(457)
|
(487)
|
(511)
|
(541)
|
(565)
|
(578)
|
(582)
|
(590)
|
(573)
|
(575)
|
(553)
|
(556)
|
(564)
|
(592)
|
(638)
|
(652)
|
(659)
|
(683)
|
(707)
|
(726)
|
(736)
|
(769)
|
(777)
|
(802)
|
(821)
|
(859)
|
(888)
|
(838)
|
|
| Other Operating Expenses |
0
|
(841)
|
(891)
|
(926)
|
0
|
(988)
|
(993)
|
(1 122)
|
0
|
(1 335)
|
(1 653)
|
(1 802)
|
(397)
|
(1 426)
|
(1 434)
|
(1 496)
|
(364)
|
(6 292)
|
(6 393)
|
(6 439)
|
(443)
|
(2 449)
|
(2 280)
|
(2 289)
|
(346)
|
(2 549)
|
(2 730)
|
(2 970)
|
(526)
|
(3 473)
|
(3 741)
|
(3 861)
|
(442)
|
(3 815)
|
(3 875)
|
(3 724)
|
(303)
|
(3 663)
|
(3 648)
|
(3 840)
|
(371)
|
(4 009)
|
(4 018)
|
(4 063)
|
(4 169)
|
(4 256)
|
(4 233)
|
(4 180)
|
(4 141)
|
(501)
|
(4 033)
|
(4 130)
|
(4 257)
|
(461)
|
(4 649)
|
(4 821)
|
(4 816)
|
(442)
|
(5 122)
|
(5 200)
|
(5 319)
|
(422)
|
(5 039)
|
(4 818)
|
(4 675)
|
(424)
|
(3 996)
|
(3 968)
|
(4 184)
|
(486)
|
(5 150)
|
(5 436)
|
(5 601)
|
(823)
|
(5 978)
|
(6 198)
|
(6 637)
|
(865)
|
(7 062)
|
(7 203)
|
(7 026)
|
(1 202)
|
(5 481)
|
(5 789)
|
(6 110)
|
(1 544)
|
(8 318)
|
(8 452)
|
(7 798)
|
|
| Operating Income |
332
N/A
|
646
+95%
|
739
+14%
|
813
+10%
|
639
-21%
|
907
+42%
|
1 000
+10%
|
1 055
+6%
|
678
-36%
|
1 084
+60%
|
1 169
+8%
|
1 198
+2%
|
1 376
+15%
|
1 716
+25%
|
1 934
+13%
|
2 229
+15%
|
2 237
+0%
|
2 332
+4%
|
2 260
-3%
|
2 155
-5%
|
1 692
-21%
|
1 434
-15%
|
1 331
-7%
|
1 247
-6%
|
1 176
-6%
|
1 747
+49%
|
2 007
+15%
|
2 104
+5%
|
2 173
+3%
|
2 574
+18%
|
2 498
-3%
|
2 609
+4%
|
2 599
0%
|
2 595
0%
|
2 526
-3%
|
2 398
-5%
|
2 187
-9%
|
1 861
-15%
|
1 856
0%
|
1 886
+2%
|
2 157
+14%
|
2 206
+2%
|
2 297
+4%
|
2 401
+5%
|
2 227
-7%
|
2 105
-5%
|
1 990
-5%
|
1 883
-5%
|
2 181
+16%
|
2 988
+37%
|
2 695
-10%
|
2 870
+6%
|
2 955
+3%
|
2 924
-1%
|
2 990
+2%
|
3 269
+9%
|
3 615
+11%
|
3 929
+9%
|
4 115
+5%
|
4 228
+3%
|
4 212
0%
|
4 434
+5%
|
4 414
0%
|
4 113
-7%
|
3 592
-13%
|
2 964
-17%
|
1 711
-42%
|
1 675
-2%
|
2 745
+64%
|
3 749
+37%
|
4 770
+27%
|
5 471
+15%
|
4 896
-11%
|
5 156
+5%
|
5 665
+10%
|
6 168
+9%
|
6 762
+10%
|
7 280
+8%
|
7 002
-4%
|
6 047
-14%
|
5 913
-2%
|
6 478
+10%
|
6 315
-3%
|
6 331
+0%
|
5 793
-8%
|
6 682
+15%
|
6 331
-5%
|
6 721
+6%
|
6 383
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(49)
|
(30)
|
(18)
|
(10)
|
(5)
|
12
|
28
|
44
|
47
|
49
|
46
|
43
|
45
|
59
|
79
|
103
|
130
|
148
|
159
|
168
|
154
|
158
|
138
|
127
|
124
|
120
|
145
|
168
|
200
|
161
|
117
|
62
|
0
|
0
|
0
|
0
|
445
|
0
|
0
|
0
|
468
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
841
|
0
|
0
|
0
|
675
|
0
|
(17)
|
(33)
|
542
|
(67)
|
(71)
|
(76)
|
702
|
(86)
|
(90)
|
(94)
|
474
|
(74)
|
(57)
|
(32)
|
174
|
(21)
|
(19)
|
(25)
|
28
|
(24)
|
(23)
|
(19)
|
(70)
|
(13)
|
(16)
|
(17)
|
743
|
(11)
|
(7)
|
(7)
|
889
|
(2)
|
(1)
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(168)
|
(168)
|
0
|
0
|
168
|
168
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(221)
|
(221)
|
(221)
|
(221)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(257)
|
(358)
|
|
| 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
|
(4)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
351
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
224
|
0
|
0
|
0
|
250
|
0
|
0
|
0
|
305
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
125
|
0
|
0
|
29
|
251
|
175
|
327
|
477
|
546
|
628
|
630
|
608
|
141
|
602
|
603
|
606
|
125
|
671
|
713
|
791
|
835
|
986
|
991
|
978
|
979
|
117
|
695
|
682
|
711
|
153
|
825
|
778
|
732
|
82
|
767
|
816
|
954
|
72
|
870
|
888
|
721
|
79
|
1 020
|
866
|
780
|
28
|
274
|
289
|
366
|
122
|
369
|
378
|
346
|
115
|
655
|
756
|
863
|
129
|
1 115
|
1 147
|
1 386
|
60
|
766
|
770
|
599
|
|
| Pre-Tax Income |
506
N/A
|
616
+22%
|
721
+17%
|
817
+13%
|
883
+8%
|
920
+4%
|
1 029
+12%
|
1 099
+7%
|
1 031
-6%
|
1 132
+10%
|
1 214
+7%
|
1 240
+2%
|
1 531
+23%
|
1 775
+16%
|
2 013
+13%
|
2 332
+16%
|
2 474
+6%
|
2 479
+0%
|
2 417
-3%
|
2 322
-4%
|
1 944
-16%
|
1 592
-18%
|
1 302
-18%
|
1 205
-7%
|
1 431
+19%
|
1 866
+30%
|
2 319
+24%
|
2 469
+6%
|
2 661
+8%
|
2 911
+9%
|
2 943
+1%
|
3 149
+7%
|
3 139
0%
|
3 223
+3%
|
3 156
-2%
|
3 005
-5%
|
2 831
-6%
|
2 240
-21%
|
2 236
0%
|
2 270
+2%
|
2 530
+11%
|
2 878
+14%
|
3 011
+5%
|
3 193
+6%
|
3 062
-4%
|
3 091
+1%
|
2 981
-4%
|
2 860
-4%
|
3 159
+10%
|
3 945
+25%
|
3 389
-14%
|
3 552
+5%
|
3 666
+3%
|
3 756
+2%
|
3 816
+2%
|
4 031
+6%
|
4 315
+7%
|
4 555
+6%
|
4 815
+6%
|
4 974
+3%
|
5 091
+2%
|
5 242
+3%
|
5 198
-1%
|
4 910
-6%
|
4 218
-14%
|
3 868
-8%
|
2 657
-31%
|
2 484
-7%
|
3 494
+41%
|
3 963
+13%
|
5 025
+27%
|
5 743
+14%
|
5 239
-9%
|
5 308
+1%
|
6 011
+13%
|
6 524
+9%
|
7 090
+9%
|
7 330
+3%
|
7 645
+4%
|
6 788
-11%
|
6 759
0%
|
7 358
+9%
|
7 419
+1%
|
7 471
+1%
|
7 172
-4%
|
7 632
+6%
|
7 094
-7%
|
7 232
+2%
|
6 625
-8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(184)
|
(211)
|
(256)
|
(288)
|
(317)
|
(348)
|
(383)
|
(404)
|
(390)
|
(407)
|
(432)
|
(437)
|
(512)
|
(615)
|
(699)
|
(810)
|
(867)
|
(862)
|
(841)
|
(807)
|
(667)
|
(548)
|
(447)
|
(410)
|
(489)
|
(632)
|
(778)
|
(827)
|
(891)
|
(966)
|
(967)
|
(1 028)
|
(1 054)
|
(1 089)
|
(1 070)
|
(1 023)
|
(931)
|
(740)
|
(744)
|
(764)
|
(863)
|
(978)
|
(1 028)
|
(1 089)
|
(1 034)
|
(1 041)
|
(1 008)
|
(974)
|
(1 100)
|
(1 386)
|
(1 204)
|
(1 265)
|
(1 307)
|
(1 317)
|
(1 338)
|
(1 415)
|
(1 491)
|
(1 596)
|
(1 690)
|
(1 746)
|
(1 841)
|
(1 884)
|
(1 869)
|
(1 578)
|
(1 258)
|
(978)
|
(549)
|
(572)
|
(812)
|
(986)
|
(1 253)
|
(1 445)
|
(1 335)
|
(1 358)
|
(1 561)
|
(1 692)
|
(1 979)
|
(2 081)
|
(2 143)
|
(1 945)
|
(1 761)
|
(1 840)
|
(1 856)
|
(1 866)
|
(1 793)
|
(1 973)
|
(1 843)
|
(1 867)
|
(1 735)
|
|
| Income from Continuing Operations |
322
|
406
|
466
|
529
|
566
|
572
|
646
|
695
|
641
|
726
|
783
|
805
|
1 020
|
1 161
|
1 315
|
1 522
|
1 607
|
1 618
|
1 578
|
1 517
|
1 277
|
1 045
|
855
|
795
|
943
|
1 233
|
1 541
|
1 642
|
1 770
|
1 945
|
1 975
|
2 121
|
2 085
|
2 136
|
2 088
|
1 984
|
1 901
|
1 501
|
1 493
|
1 506
|
1 667
|
1 900
|
1 982
|
2 103
|
2 028
|
2 049
|
1 974
|
1 887
|
2 059
|
2 559
|
2 184
|
2 287
|
2 359
|
2 439
|
2 478
|
2 615
|
2 824
|
2 959
|
3 126
|
3 229
|
3 252
|
3 358
|
3 329
|
3 332
|
2 959
|
2 890
|
2 107
|
1 911
|
2 680
|
2 977
|
3 770
|
4 296
|
3 903
|
3 950
|
4 450
|
4 832
|
5 111
|
5 249
|
5 502
|
4 844
|
4 998
|
5 518
|
5 563
|
5 605
|
5 379
|
5 659
|
5 252
|
5 365
|
4 890
|
|
| Net Income (Common) |
322
N/A
|
406
+26%
|
466
+15%
|
529
+14%
|
566
+7%
|
572
+1%
|
646
+13%
|
695
+8%
|
641
-8%
|
726
+13%
|
783
+8%
|
805
+3%
|
1 020
+27%
|
1 161
+14%
|
1 315
+13%
|
1 522
+16%
|
1 607
+6%
|
1 618
+1%
|
1 578
-2%
|
1 517
-4%
|
1 277
-16%
|
1 045
-18%
|
855
-18%
|
795
-7%
|
943
+19%
|
1 233
+31%
|
1 541
+25%
|
1 642
+7%
|
1 770
+8%
|
1 945
+10%
|
1 975
+2%
|
2 121
+7%
|
2 085
-2%
|
2 136
+2%
|
2 088
-2%
|
1 984
-5%
|
1 901
-4%
|
1 501
-21%
|
1 493
-1%
|
1 506
+1%
|
1 667
+11%
|
1 900
+14%
|
1 982
+4%
|
2 103
+6%
|
2 028
-4%
|
2 049
+1%
|
1 974
-4%
|
1 887
-4%
|
2 059
+9%
|
2 559
+24%
|
2 184
-15%
|
2 287
+5%
|
2 359
+3%
|
2 439
+3%
|
2 478
+2%
|
2 615
+6%
|
2 824
+8%
|
2 959
+5%
|
3 126
+6%
|
3 229
+3%
|
3 252
+1%
|
3 358
+3%
|
3 329
-1%
|
3 332
+0%
|
2 959
-11%
|
2 890
-2%
|
2 107
-27%
|
1 911
-9%
|
2 680
+40%
|
2 977
+11%
|
3 770
+27%
|
4 296
+14%
|
3 903
-9%
|
3 950
+1%
|
4 450
+13%
|
4 832
+9%
|
5 111
+6%
|
5 249
+3%
|
5 502
+5%
|
4 844
-12%
|
4 998
+3%
|
5 518
+10%
|
5 563
+1%
|
5 605
+1%
|
5 379
-4%
|
5 659
+5%
|
5 252
-7%
|
5 365
+2%
|
4 890
-9%
|
|
| EPS (Diluted) |
6.57
N/A
|
8.82
+34%
|
9.91
+12%
|
11.02
+11%
|
11.32
+3%
|
10.79
-5%
|
12.18
+13%
|
13.11
+8%
|
12.32
-6%
|
13.69
+11%
|
14.77
+8%
|
15.18
+3%
|
19.24
+27%
|
22.32
+16%
|
24.81
+11%
|
28.71
+16%
|
30.32
+6%
|
31.11
+3%
|
29.77
-4%
|
28.62
-4%
|
24.09
-16%
|
20.09
-17%
|
16.44
-18%
|
15
-9%
|
17.79
+19%
|
23.25
+31%
|
29.07
+25%
|
30.98
+7%
|
33.39
+8%
|
36.69
+10%
|
37.26
+2%
|
40.01
+7%
|
39.33
-2%
|
40.3
+2%
|
40.15
0%
|
37.43
-7%
|
35.86
-4%
|
28.32
-21%
|
28.16
-1%
|
28.41
+1%
|
31.45
+11%
|
35.84
+14%
|
37.39
+4%
|
39.67
+6%
|
38.26
-4%
|
38.66
+1%
|
37.24
-4%
|
35.6
-4%
|
38.84
+9%
|
48.28
+24%
|
41.2
-15%
|
43.15
+5%
|
44.5
+3%
|
46.01
+3%
|
48.58
+6%
|
51.27
+6%
|
55.37
+8%
|
56.9
+3%
|
61.29
+8%
|
63.31
+3%
|
63.76
+1%
|
65.84
+3%
|
67.93
+3%
|
68
+0%
|
60.38
-11%
|
58.97
-2%
|
43
-27%
|
39
-9%
|
54.69
+40%
|
60.75
+11%
|
76.93
+27%
|
87.67
+14%
|
78.06
-11%
|
80.61
+3%
|
90.81
+13%
|
98.61
+9%
|
104.3
+6%
|
106.17
+2%
|
111.16
+5%
|
97.97
-12%
|
100.97
+3%
|
111.61
+11%
|
112.36
+1%
|
113.66
+1%
|
108.55
-4%
|
114.47
+5%
|
106.18
-7%
|
108.32
+2%
|
98.58
-9%
|
|