Tata Motors Ltd
NSE:TATAMOTORS
| 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 |
348.3
793.0812
|
| 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
Tata Motors Ltd
|
Revenue
|
4.4T
INR
|
|
Cost of Revenue
|
-2.4T
INR
|
|
Gross Profit
|
1.9T
INR
|
|
Operating Expenses
|
-1.7T
INR
|
|
Operating Income
|
273.4B
INR
|
|
Other Expenses
|
-11.6B
INR
|
|
Net Income
|
261.9B
INR
|
Income Statement
Tata Motors Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3 096
|
0
|
0
|
0
|
4 651
|
0
|
0
|
0
|
6 425
|
4 543
|
12 252
|
20 654
|
16 905
|
26 846
|
26 277
|
24 503
|
17 940
|
28 560
|
28 641
|
29 196
|
17 185
|
0
|
0
|
0
|
24 047
|
0
|
0
|
0
|
28 615
|
0
|
0
|
0
|
40 915
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41 201
|
0
|
0
|
0
|
34 846
|
0
|
0
|
0
|
36 936
|
0
|
0
|
0
|
44 580
|
0
|
0
|
0
|
62 337
|
0
|
0
|
0
|
72 689
|
0
|
0
|
0
|
84 137
|
0
|
0
|
0
|
91 874
|
0
|
0
|
0
|
57 720
|
0
|
0
|
0
|
33 670
|
0
|
|
| Revenue |
237 695
N/A
|
259 776
+9%
|
282 890
+9%
|
304 986
+8%
|
323 612
+6%
|
332 629
+3%
|
337 435
+1%
|
348 026
+3%
|
356 601
+2%
|
425 104
+19%
|
572 965
+35%
|
657 613
+15%
|
708 138
+8%
|
728 637
+3%
|
709 608
-3%
|
792 317
+12%
|
922 872
+16%
|
1 029 264
+12%
|
1 103 572
+7%
|
1 158 245
+5%
|
1 221 279
+5%
|
1 285 366
+5%
|
1 362 149
+6%
|
1 500 337
+10%
|
1 656 545
+10%
|
1 756 893
+6%
|
1 828 946
+4%
|
1 837 239
+0%
|
1 887 927
+3%
|
1 922 656
+2%
|
2 057 294
+7%
|
2 234 932
+9%
|
2 328 337
+4%
|
2 505 657
+8%
|
2 543 397
+2%
|
2 606 984
+3%
|
2 631 590
+1%
|
2 601 406
-1%
|
2 621 470
+1%
|
2 635 517
+1%
|
2 776 606
+5%
|
2 823 163
+2%
|
2 843 060
+1%
|
2 776 322
-2%
|
2 744 921
-1%
|
2 612 931
-5%
|
2 668 122
+2%
|
2 760 255
+3%
|
2 954 093
+7%
|
3 026 724
+2%
|
3 046 285
+1%
|
3 074 734
+1%
|
3 019 384
-2%
|
2 967 043
-2%
|
2 900 242
-2%
|
2 846 994
-2%
|
2 610 680
-8%
|
2 315 840
-11%
|
2 196 821
-5%
|
2 236 598
+2%
|
2 497 948
+12%
|
2 842 181
+14%
|
2 920 670
+3%
|
2 886 425
-1%
|
2 784 536
-4%
|
2 839 818
+2%
|
3 022 144
+6%
|
3 184 737
+5%
|
3 459 670
+9%
|
3 762 684
+9%
|
4 017 853
+7%
|
4 238 738
+5%
|
4 379 278
+3%
|
4 437 397
+1%
|
4 400 615
-1%
|
4 430 593
+1%
|
4 396 950
-1%
|
4 360 530
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(160 131)
|
(175 668)
|
(190 764)
|
(206 853)
|
(217 017)
|
(226 272)
|
(229 458)
|
(236 200)
|
(238 860)
|
(282 665)
|
(369 594)
|
(407 949)
|
(453 973)
|
(444 519)
|
(431 487)
|
(494 183)
|
(595 360)
|
(627 348)
|
(669 947)
|
(695 249)
|
(764 805)
|
(775 900)
|
(825 910)
|
(914 453)
|
(1 049 752)
|
(1 061 064)
|
(1 088 938)
|
(1 083 127)
|
(1 138 471)
|
(1 107 872)
|
(1 169 209)
|
(1 260 801)
|
(1 339 531)
|
(1 401 461)
|
(1 421 972)
|
(1 446 170)
|
(1 484 710)
|
(1 405 979)
|
(1 415 954)
|
(1 424 091)
|
(1 534 433)
|
(1 528 408)
|
(1 550 255)
|
(1 525 284)
|
(1 593 453)
|
(1 528 856)
|
(1 569 571)
|
(1 630 120)
|
(1 742 884)
|
(1 735 229)
|
(1 743 469)
|
(1 767 160)
|
(1 835 714)
|
(1 753 076)
|
(1 701 811)
|
(1 668 179)
|
(1 537 606)
|
(1 313 215)
|
(1 255 018)
|
(1 280 373)
|
(1 488 351)
|
(1 671 355)
|
(1 740 944)
|
(1 716 972)
|
(1 701 969)
|
(1 703 968)
|
(1 812 948)
|
(1 916 103)
|
(2 132 174)
|
(2 211 258)
|
(2 332 033)
|
(2 421 599)
|
(2 522 955)
|
(2 463 956)
|
(2 404 665)
|
(2 403 246)
|
(2 472 750)
|
(2 415 970)
|
|
| Gross Profit |
77 563
N/A
|
84 108
+8%
|
92 126
+10%
|
98 133
+7%
|
106 595
+9%
|
106 357
0%
|
107 977
+2%
|
111 826
+4%
|
117 740
+5%
|
142 439
+21%
|
203 371
+43%
|
249 665
+23%
|
254 165
+2%
|
284 118
+12%
|
278 122
-2%
|
298 134
+7%
|
327 511
+10%
|
401 916
+23%
|
433 625
+8%
|
462 996
+7%
|
456 475
-1%
|
509 467
+12%
|
536 239
+5%
|
585 884
+9%
|
606 793
+4%
|
695 829
+15%
|
740 008
+6%
|
754 112
+2%
|
749 456
-1%
|
814 784
+9%
|
888 086
+9%
|
974 131
+10%
|
988 805
+2%
|
1 104 196
+12%
|
1 121 426
+2%
|
1 160 814
+4%
|
1 146 880
-1%
|
1 195 427
+4%
|
1 205 517
+1%
|
1 211 426
+0%
|
1 242 173
+3%
|
1 294 755
+4%
|
1 292 804
0%
|
1 251 037
-3%
|
1 151 468
-8%
|
1 084 075
-6%
|
1 098 551
+1%
|
1 130 135
+3%
|
1 211 210
+7%
|
1 291 495
+7%
|
1 302 817
+1%
|
1 307 573
+0%
|
1 183 670
-9%
|
1 213 968
+3%
|
1 198 431
-1%
|
1 178 815
-2%
|
1 073 074
-9%
|
1 002 626
-7%
|
941 803
-6%
|
956 225
+2%
|
1 009 596
+6%
|
1 170 827
+16%
|
1 179 725
+1%
|
1 169 453
-1%
|
1 082 567
-7%
|
1 135 850
+5%
|
1 209 196
+6%
|
1 268 634
+5%
|
1 327 496
+5%
|
1 551 426
+17%
|
1 685 819
+9%
|
1 817 139
+8%
|
1 856 322
+2%
|
1 973 441
+6%
|
1 995 950
+1%
|
2 027 347
+2%
|
1 924 200
-5%
|
1 944 560
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(54 048)
|
(58 171)
|
(64 197)
|
(67 180)
|
(73 188)
|
(73 353)
|
(73 772)
|
(75 989)
|
(83 729)
|
(101 637)
|
(163 426)
|
(233 302)
|
(251 528)
|
(307 354)
|
(302 370)
|
(292 792)
|
(293 458)
|
(327 776)
|
(336 996)
|
(350 514)
|
(335 636)
|
(385 359)
|
(409 469)
|
(439 501)
|
(443 993)
|
(518 007)
|
(556 524)
|
(586 866)
|
(575 177)
|
(647 946)
|
(699 547)
|
(750 487)
|
(767 345)
|
(823 558)
|
(836 326)
|
(879 230)
|
(887 985)
|
(940 428)
|
(986 043)
|
(1 007 453)
|
(1 015 492)
|
(1 088 839)
|
(1 087 834)
|
(1 081 399)
|
(994 122)
|
(944 027)
|
(950 109)
|
(972 079)
|
(1 104 974)
|
(1 197 370)
|
(1 240 147)
|
(1 277 375)
|
(1 177 175)
|
(1 216 182)
|
(1 189 633)
|
(1 145 051)
|
(1 086 412)
|
(1 050 817)
|
(1 004 596)
|
(983 835)
|
(953 683)
|
(1 058 464)
|
(1 084 806)
|
(1 118 067)
|
(1 083 273)
|
(1 138 068)
|
(1 188 231)
|
(1 221 474)
|
(1 236 393)
|
(1 382 728)
|
(1 452 419)
|
(1 535 486)
|
(1 517 610)
|
(1 629 955)
|
(1 666 679)
|
(1 706 670)
|
(1 607 060)
|
(1 671 130)
|
|
| Selling, General & Administrative |
(47 081)
|
(19 392)
|
(21 585)
|
(22 958)
|
(65 456)
|
(25 112)
|
(25 653)
|
(26 546)
|
(75 248)
|
(33 491)
|
(48 394)
|
(61 697)
|
(171 779)
|
(80 979)
|
(82 374)
|
(84 704)
|
(152 444)
|
(88 569)
|
(88 335)
|
(89 850)
|
(135 717)
|
(97 863)
|
(103 776)
|
(111 583)
|
(178 137)
|
(134 957)
|
(146 492)
|
(157 949)
|
(478 948)
|
(173 153)
|
(184 873)
|
(199 996)
|
(630 911)
|
(229 062)
|
(239 462)
|
(247 932)
|
(682 237)
|
(266 120)
|
(272 792)
|
(279 423)
|
(813 697)
|
(294 615)
|
(293 570)
|
(290 264)
|
(780 936)
|
(279 811)
|
(284 435)
|
(289 752)
|
(854 120)
|
(317 081)
|
(326 641)
|
(335 968)
|
(899 023)
|
(324 402)
|
(315 109)
|
(307 392)
|
(830 022)
|
(284 133)
|
(275 393)
|
(273 642)
|
(665 950)
|
(299 489)
|
(306 733)
|
(307 621)
|
(742 821)
|
(306 002)
|
(313 647)
|
(323 066)
|
(881 170)
|
(357 201)
|
(379 211)
|
(404 305)
|
(1 135 322)
|
(444 369)
|
(460 559)
|
(469 647)
|
(1 267 340)
|
(484 550)
|
|
| Research & Development |
(718)
|
(747)
|
(864)
|
(1 074)
|
(850)
|
(940)
|
(953)
|
(813)
|
(660)
|
(607)
|
(1 264)
|
(1 841)
|
(3 478)
|
(4 267)
|
(4 280)
|
(4 413)
|
(4 982)
|
(5 121)
|
(6 185)
|
(8 476)
|
(9 976)
|
(11 380)
|
(12 574)
|
(13 383)
|
(13 892)
|
(16 215)
|
(18 375)
|
(19 283)
|
(20 216)
|
(20 760)
|
(21 864)
|
(23 166)
|
(25 652)
|
(26 291)
|
(27 344)
|
(28 398)
|
(28 752)
|
(29 826)
|
(30 826)
|
(32 141)
|
(34 688)
|
(36 344)
|
(35 333)
|
(34 939)
|
(34 136)
|
(33 549)
|
(33 779)
|
(34 875)
|
(35 319)
|
(36 700)
|
(39 734)
|
(41 824)
|
(42 246)
|
(40 680)
|
(40 983)
|
(39 750)
|
(41 885)
|
(44 894)
|
(44 019)
|
(46 409)
|
(52 266)
|
(61 753)
|
(72 850)
|
(83 292)
|
(92 095)
|
(98 578)
|
(102 585)
|
(106 026)
|
(106 620)
|
(103 837)
|
(104 127)
|
(105 165)
|
(109 587)
|
(113 040)
|
(116 985)
|
(117 311)
|
(107 160)
|
(104 730)
|
|
| Depreciation & Amortization |
(6 233)
|
(6 407)
|
(6 610)
|
(6 628)
|
(6 881)
|
(6 979)
|
(7 169)
|
(7 453)
|
(7 821)
|
(9 659)
|
(14 243)
|
(18 789)
|
(25 068)
|
(29 919)
|
(31 931)
|
(38 482)
|
(38 871)
|
(40 544)
|
(43 014)
|
(42 329)
|
(46 555)
|
(47 872)
|
(50 232)
|
(54 003)
|
(56 254)
|
(60 480)
|
(63 116)
|
(67 656)
|
(76 013)
|
(83 909)
|
(95 334)
|
(103 237)
|
(110 782)
|
(117 023)
|
(121 788)
|
(126 574)
|
(133 886)
|
(141 506)
|
(152 990)
|
(162 221)
|
(167 108)
|
(175 200)
|
(176 122)
|
(175 802)
|
(179 050)
|
(178 787)
|
(183 946)
|
(197 355)
|
(215 536)
|
(228 862)
|
(238 575)
|
(247 259)
|
(235 906)
|
(228 452)
|
(222 036)
|
(209 636)
|
(214 254)
|
(219 131)
|
(222 150)
|
(231 445)
|
(235 467)
|
(241 495)
|
(246 713)
|
(246 207)
|
(248 357)
|
(244 746)
|
(242 486)
|
(242 423)
|
(248 604)
|
(256 525)
|
(263 916)
|
(271 698)
|
(272 701)
|
(272 110)
|
(265 795)
|
(251 375)
|
(232 560)
|
(220 020)
|
|
| Other Operating Expenses |
(17)
|
(31 625)
|
(35 138)
|
(36 521)
|
(1)
|
(40 322)
|
(39 997)
|
(41 177)
|
(1)
|
(57 879)
|
(99 526)
|
(150 975)
|
(51 204)
|
(192 189)
|
(183 785)
|
(165 193)
|
(97 161)
|
(193 541)
|
(199 463)
|
(209 859)
|
(143 388)
|
(228 245)
|
(242 887)
|
(260 532)
|
(195 711)
|
(306 355)
|
(328 542)
|
(341 978)
|
0
|
(370 125)
|
(397 476)
|
(424 088)
|
0
|
(451 182)
|
(447 732)
|
(476 327)
|
(43 110)
|
(502 976)
|
(529 436)
|
(533 669)
|
0
|
(582 680)
|
(582 808)
|
(580 393)
|
0
|
(451 880)
|
(447 948)
|
(450 098)
|
0
|
(614 728)
|
(635 198)
|
(652 324)
|
0
|
(622 647)
|
(611 505)
|
(588 273)
|
(251)
|
(502 659)
|
(463 035)
|
(432 340)
|
0
|
(455 727)
|
(458 510)
|
(480 947)
|
0
|
(488 742)
|
(529 512)
|
(549 960)
|
0
|
(665 165)
|
(705 164)
|
(754 319)
|
0
|
(800 436)
|
(823 339)
|
(868 337)
|
0
|
(861 830)
|
|
| Operating Income |
23 515
N/A
|
25 938
+10%
|
27 929
+8%
|
30 952
+11%
|
33 406
+8%
|
33 004
-1%
|
34 205
+4%
|
35 837
+5%
|
34 011
-5%
|
40 802
+20%
|
39 944
-2%
|
16 363
-59%
|
2 637
-84%
|
(23 236)
N/A
|
(24 248)
-4%
|
5 342
N/A
|
34 053
+538%
|
74 140
+118%
|
96 629
+30%
|
112 482
+16%
|
120 839
+7%
|
124 107
+3%
|
126 771
+2%
|
146 383
+15%
|
162 800
+11%
|
177 823
+9%
|
183 484
+3%
|
167 246
-9%
|
174 280
+4%
|
166 838
-4%
|
188 539
+13%
|
223 644
+19%
|
221 461
-1%
|
280 638
+27%
|
285 100
+2%
|
281 584
-1%
|
258 895
-8%
|
254 999
-2%
|
219 474
-14%
|
203 972
-7%
|
226 681
+11%
|
205 916
-9%
|
204 970
0%
|
169 639
-17%
|
157 346
-7%
|
140 049
-11%
|
148 442
+6%
|
158 056
+6%
|
106 235
-33%
|
94 125
-11%
|
62 669
-33%
|
30 198
-52%
|
6 495
-78%
|
(2 214)
N/A
|
8 798
N/A
|
33 764
+284%
|
(13 338)
N/A
|
(48 191)
-261%
|
(62 793)
-30%
|
(27 610)
+56%
|
55 913
N/A
|
112 362
+101%
|
94 920
-16%
|
51 385
-46%
|
(705)
N/A
|
(2 218)
-214%
|
20 965
N/A
|
47 160
+125%
|
91 103
+93%
|
168 697
+85%
|
233 401
+38%
|
281 653
+21%
|
338 712
+20%
|
343 486
+1%
|
329 271
-4%
|
320 678
-3%
|
317 140
-1%
|
273 430
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(25)
|
(2 706)
|
(3 220)
|
(3 587)
|
(2 526)
|
(5 036)
|
(6 170)
|
(7 300)
|
(3 149)
|
(10 212)
|
(15 778)
|
(21 997)
|
(31 610)
|
(26 846)
|
(26 277)
|
(24 503)
|
(7 542)
|
(28 560)
|
(28 641)
|
(29 196)
|
(16 520)
|
(30 891)
|
(30 010)
|
(30 032)
|
(20 024)
|
(29 310)
|
(31 443)
|
(33 584)
|
(24 828)
|
(37 047)
|
(39 699)
|
(40 402)
|
(16 367)
|
(47 460)
|
(45 631)
|
(46 502)
|
8 540
|
(56 170)
|
(65 560)
|
(72 060)
|
(59 230)
|
(97 292)
|
(97 381)
|
(99 438)
|
(67 810)
|
(88 072)
|
(75 849)
|
(64 095)
|
(4 617)
|
(38 932)
|
(45 505)
|
(49 517)
|
(25 240)
|
(48 626)
|
(51 527)
|
(54 045)
|
(74 301)
|
(87 158)
|
(86 092)
|
(86 979)
|
(33 945)
|
(69 620)
|
(80 989)
|
(90 244)
|
(75 321)
|
(118 919)
|
(126 886)
|
(118 345)
|
(95 200)
|
(100 068)
|
(91 369)
|
(97 580)
|
(58 582)
|
(82 945)
|
(71 988)
|
(67 062)
|
8 570
|
(24 130)
|
|
| Non-Reccuring Items |
0
|
(473)
|
(371)
|
318
|
0
|
3 167
|
3 373
|
2 959
|
0
|
(4 635)
|
(19 169)
|
(27 889)
|
0
|
3 898
|
15 941
|
22 043
|
(3 441)
|
(6 349)
|
(2 889)
|
(874)
|
0
|
2 154
|
(3 512)
|
(4 829)
|
(8 315)
|
(12 151)
|
(7 862)
|
(7 954)
|
(6 027)
|
(3 408)
|
(6 046)
|
(5 554)
|
(9 854)
|
(7 127)
|
(4 125)
|
(4 321)
|
(1 847)
|
3 551
|
(30 124)
|
(31 016)
|
(18 504)
|
(19 937)
|
13 364
|
22 855
|
11 146
|
45 677
|
45 787
|
38 581
|
19 751
|
(16 451)
|
(21 754)
|
(301 847)
|
(300 285)
|
(301 374)
|
(295 592)
|
(15 439)
|
(28 463)
|
(27 343)
|
(27 772)
|
(32 012)
|
(137 610)
|
(137 642)
|
(137 736)
|
(132 648)
|
(6 321)
|
8 615
|
11 793
|
10 932
|
15 301
|
(6 436)
|
(10 822)
|
(11 705)
|
(9 817)
|
(2 586)
|
(1 344)
|
(721)
|
(5 500)
|
(6 490)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 010
|
0
|
0
|
0
|
9 834
|
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
|
25
|
25
|
25
|
25
|
0
|
(7)
|
(11)
|
605
|
635
|
658
|
662
|
46
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
2 506
|
2 864
|
1 237
|
0
|
1 495
|
1 295
|
2 054
|
0
|
6 343
|
11 609
|
13 212
|
671
|
13 641
|
13 242
|
11 994
|
2 321
|
21 448
|
17 935
|
19 006
|
53
|
9 705
|
9 300
|
8 687
|
878
|
7 346
|
7 715
|
7 926
|
(6 952)
|
7 600
|
7 860
|
7 553
|
(6 551)
|
8 588
|
8 444
|
9 084
|
(8 126)
|
9 097
|
9 480
|
9 188
|
(7 690)
|
8 348
|
7 575
|
7 321
|
(7 534)
|
7 351
|
7 445
|
7 587
|
(9 820)
|
9 596
|
13 880
|
17 882
|
5 319
|
31 963
|
32 516
|
35 699
|
10 303
|
27 437
|
27 044
|
25 162
|
10 899
|
26 183
|
28 520
|
28 425
|
12 288
|
33 594
|
35 310
|
39 588
|
18 767
|
51 064
|
56 986
|
60 670
|
9 191
|
61 659
|
60 996
|
63 908
|
17 590
|
61 880
|
|
| Pre-Tax Income |
23 490
N/A
|
25 264
+8%
|
27 201
+8%
|
28 921
+6%
|
30 880
+7%
|
32 630
+6%
|
32 703
+0%
|
33 550
+3%
|
30 863
-8%
|
32 299
+5%
|
16 606
-49%
|
(20 311)
N/A
|
(21 293)
-5%
|
(32 542)
-53%
|
(21 343)
+34%
|
14 876
N/A
|
35 226
+137%
|
60 679
+72%
|
83 034
+37%
|
101 418
+22%
|
104 372
+3%
|
105 075
+1%
|
102 548
-2%
|
120 209
+17%
|
135 339
+13%
|
143 708
+6%
|
151 894
+6%
|
133 634
-12%
|
136 473
+2%
|
133 982
-2%
|
150 654
+12%
|
185 241
+23%
|
188 690
+2%
|
234 638
+24%
|
243 788
+4%
|
239 846
-2%
|
257 462
+7%
|
211 477
-18%
|
133 270
-37%
|
110 085
-17%
|
141 258
+28%
|
97 036
-31%
|
128 529
+32%
|
100 376
-22%
|
93 148
-7%
|
105 004
+13%
|
125 825
+20%
|
140 129
+11%
|
111 550
-20%
|
48 338
-57%
|
9 290
-81%
|
(303 284)
N/A
|
(313 712)
-3%
|
(320 251)
-2%
|
(305 804)
+5%
|
(21)
+100%
|
(105 800)
-501 321%
|
(135 255)
-28%
|
(149 614)
-11%
|
(121 440)
+19%
|
(104 743)
+14%
|
(68 692)
+34%
|
(95 261)
-39%
|
(143 056)
-50%
|
(70 034)
+51%
|
(78 928)
-13%
|
(58 824)
+25%
|
(20 677)
+65%
|
30 576
N/A
|
113 893
+272%
|
188 853
+66%
|
233 699
+24%
|
279 551
+20%
|
319 615
+14%
|
316 935
-1%
|
316 803
0%
|
337 800
+7%
|
304 690
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 400)
|
(6 932)
|
(7 376)
|
(8 332)
|
(8 832)
|
(9 225)
|
(8 887)
|
(9 190)
|
(8 515)
|
(7 682)
|
(7 020)
|
(2 959)
|
(3 358)
|
(2 876)
|
(4 897)
|
(8 513)
|
(10 058)
|
(12 375)
|
(12 612)
|
(13 372)
|
(12 164)
|
(12 723)
|
(13 222)
|
(20 744)
|
400
|
(4 769)
|
(11 015)
|
(10 622)
|
(37 767)
|
(40 734)
|
(42 798)
|
(45 562)
|
(47 648)
|
(57 143)
|
(68 842)
|
(77 163)
|
(76 429)
|
(71 764)
|
(43 834)
|
(29 120)
|
(30 251)
|
(20 965)
|
(29 503)
|
(31 483)
|
(32 512)
|
(37 386)
|
(44 038)
|
(46 044)
|
(43 419)
|
(27 189)
|
(19 010)
|
15 718
|
24 375
|
18 258
|
16 522
|
(1 484)
|
(3 953)
|
(23 997)
|
(14 828)
|
(30 326)
|
(25 419)
|
(20 833)
|
(35 598)
|
(33 407)
|
(42 313)
|
(40 083)
|
(25 462)
|
(20 829)
|
(7 041)
|
(7 481)
|
(34 080)
|
(36 870)
|
38 516
|
22 367
|
21 225
|
5 683
|
(105 020)
|
(88 820)
|
|
| Income from Continuing Operations |
17 090
|
18 332
|
19 826
|
20 589
|
22 048
|
23 405
|
23 816
|
24 361
|
22 348
|
24 617
|
9 586
|
(23 270)
|
(24 650)
|
(35 419)
|
(26 240)
|
6 363
|
25 169
|
48 304
|
70 422
|
88 046
|
92 208
|
92 353
|
89 326
|
99 464
|
135 739
|
138 939
|
140 879
|
123 012
|
98 707
|
93 248
|
107 856
|
139 679
|
141 042
|
177 495
|
174 946
|
162 683
|
181 033
|
139 713
|
89 436
|
80 965
|
111 007
|
76 071
|
99 026
|
68 893
|
60 636
|
67 617
|
81 787
|
94 084
|
68 131
|
21 150
|
(9 720)
|
(287 566)
|
(289 337)
|
(301 994)
|
(289 283)
|
(1 505)
|
(109 752)
|
(159 252)
|
(164 442)
|
(151 765)
|
(130 161)
|
(89 525)
|
(130 859)
|
(176 462)
|
(112 347)
|
(119 011)
|
(84 286)
|
(41 506)
|
23 535
|
106 412
|
154 773
|
196 830
|
318 068
|
341 981
|
338 160
|
322 486
|
232 780
|
215 870
|
|
| Income to Minority Interest |
(223)
|
(328)
|
(443)
|
(601)
|
(742)
|
(880)
|
(1 056)
|
(1 228)
|
(1 323)
|
(1 308)
|
(1 119)
|
(410)
|
115
|
414
|
597
|
110
|
(303)
|
(417)
|
(572)
|
(525)
|
(485)
|
(462)
|
(684)
|
(786)
|
(823)
|
(1 060)
|
(955)
|
(898)
|
(837)
|
(759)
|
(635)
|
(568)
|
(595)
|
(596)
|
(684)
|
(734)
|
(868)
|
(900)
|
(920)
|
(971)
|
(989)
|
(997)
|
(981)
|
(973)
|
(1 022)
|
(959)
|
(949)
|
(931)
|
(1 025)
|
(1 246)
|
(1 450)
|
(1 608)
|
(1 020)
|
(809)
|
(705)
|
(563)
|
(956)
|
(710)
|
(493)
|
(667)
|
(563)
|
(631)
|
(819)
|
(1 120)
|
(1 327)
|
(1 875)
|
(2 078)
|
(2 281)
|
(2 756)
|
(3 178)
|
(3 396)
|
(3 745)
|
(4 077)
|
(4 358)
|
(4 747)
|
(4 814)
|
(3 190)
|
(2 720)
|
|
| Equity Earnings Affiliates |
414
|
478
|
531
|
440
|
394
|
330
|
438
|
593
|
652
|
593
|
310
|
(80)
|
(517)
|
(532)
|
(258)
|
116
|
845
|
998
|
1 048
|
1 118
|
1 014
|
954
|
747
|
522
|
249
|
(261)
|
(332)
|
(303)
|
1 056
|
1 248
|
1 188
|
1 071
|
(537)
|
(267)
|
(140)
|
(68)
|
134
|
(622)
|
(850)
|
1 206
|
5 775
|
10 773
|
13 702
|
15 423
|
14 930
|
17 344
|
19 709
|
18 442
|
22 783
|
19 139
|
14 897
|
10 989
|
2 095
|
(3 419)
|
(7 913)
|
(8 523)
|
(10 000)
|
(8 144)
|
(4 149)
|
(4 970)
|
(3 790)
|
(4 487)
|
(4 237)
|
(2 558)
|
(741)
|
915
|
1 362
|
3 524
|
3 364
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
17 281
N/A
|
18 483
+7%
|
19 914
+8%
|
20 428
+3%
|
21 700
+6%
|
22 855
+5%
|
23 198
+1%
|
23 725
+2%
|
21 677
-9%
|
23 902
+10%
|
8 777
-63%
|
(23 759)
N/A
|
(25 053)
-5%
|
(35 537)
-42%
|
(25 902)
+27%
|
6 589
N/A
|
25 711
+290%
|
48 886
+90%
|
70 898
+45%
|
88 639
+25%
|
92 736
+5%
|
92 845
+0%
|
89 389
-4%
|
99 200
+11%
|
135 165
+36%
|
137 618
+2%
|
139 592
+1%
|
121 811
-13%
|
98 926
-19%
|
93 738
-5%
|
108 409
+16%
|
140 182
+29%
|
139 910
0%
|
176 632
+26%
|
174 122
-1%
|
161 881
-7%
|
180 299
+11%
|
138 191
-23%
|
87 666
-37%
|
81 200
-7%
|
115 793
+43%
|
85 847
-26%
|
111 747
+30%
|
83 344
-25%
|
74 544
-11%
|
84 002
+13%
|
100 547
+20%
|
111 595
+11%
|
89 889
-19%
|
39 043
-57%
|
3 727
-90%
|
(278 185)
N/A
|
(288 262)
-4%
|
(306 222)
-6%
|
(297 900)
+3%
|
(10 591)
+96%
|
(120 709)
-1 040%
|
(168 105)
-39%
|
(169 084)
-1%
|
(157 402)
+7%
|
(134 514)
+15%
|
(94 643)
+30%
|
(135 914)
-44%
|
(180 140)
-33%
|
(114 415)
+36%
|
(119 972)
-5%
|
(85 002)
+29%
|
(40 263)
+53%
|
24 143
N/A
|
106 237
+340%
|
153 323
+44%
|
193 997
+27%
|
313 991
+62%
|
337 623
+8%
|
333 413
-1%
|
317 672
-5%
|
278 300
-12%
|
261 860
-6%
|
|
| EPS (Diluted) |
8.22
N/A
|
8.75
+6%
|
9.41
+8%
|
9.65
+3%
|
10.21
+6%
|
10.8
+6%
|
10.48
-3%
|
10.66
+2%
|
9.84
-8%
|
10.67
+8%
|
-0.32
N/A
|
-19.68
-6 050%
|
-11.25
+43%
|
-27.37
-143%
|
-27.76
-1%
|
2.2
N/A
|
8.7
+295%
|
17.96
+106%
|
22.1
+23%
|
28.91
+31%
|
28.5
-1%
|
28.94
+2%
|
27.86
-4%
|
30.92
+11%
|
40.22
+30%
|
42.68
+6%
|
43.29
+1%
|
37.78
-13%
|
30.4
-20%
|
34.45
+13%
|
32.99
-4%
|
43.09
+31%
|
43.06
0%
|
66.98
+56%
|
66.03
-1%
|
49.83
-25%
|
55.42
+11%
|
40.69
-27%
|
25.81
-37%
|
23.86
-8%
|
34.26
+44%
|
25.28
-26%
|
32.9
+30%
|
24.54
-25%
|
21.95
-11%
|
24.73
+13%
|
29.6
+20%
|
32.85
+11%
|
26.46
-19%
|
11.49
-57%
|
1.09
-91%
|
-81.93
N/A
|
-84.89
-4%
|
-90.18
-6%
|
-87.73
+3%
|
-3.12
+96%
|
-34.88
-1 018%
|
-48.57
-39%
|
-48.85
-1%
|
-45.48
+7%
|
-36.99
+19%
|
-26.02
+30%
|
-37.37
-44%
|
-49.53
-33%
|
-29.88
+40%
|
-31.33
-5%
|
-22.2
+29%
|
-9.37
+58%
|
6.3
N/A
|
24.42
+288%
|
40.02
+64%
|
44.62
+11%
|
81.9
+84%
|
88.09
+8%
|
90.57
+3%
|
86.3
-5%
|
78.74
-9%
|
71.13
-10%
|
|