Tata Consultancy Services Ltd
NSE:TCS
| 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 |
2 888.4
4 473.9
|
| 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
Tata Consultancy Services Ltd
|
Revenue
|
2.6T
INR
|
|
Cost of Revenue
|
-79.6B
INR
|
|
Gross Profit
|
2.5T
INR
|
|
Operating Expenses
|
-1.9T
INR
|
|
Operating Income
|
633.5B
INR
|
|
Other Expenses
|
-139.1B
INR
|
|
Net Income
|
494.4B
INR
|
Income Statement
Tata Consultancy Services Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
68
|
194
|
265
|
385
|
404
|
943
|
1 052
|
1 042
|
1 025
|
440
|
341
|
330
|
380
|
350
|
340
|
320
|
470
|
490
|
480
|
520
|
270
|
1 570
|
1 670
|
1 980
|
2 990
|
2 730
|
3 810
|
4 920
|
5 100
|
5 320
|
5 350
|
5 230
|
5 210
|
5 200
|
5 210
|
5 190
|
5 070
|
4 950
|
4 920
|
4 920
|
4 970
|
5 040
|
5 040
|
5 180
|
5 430
|
5 710
|
6 060
|
6 320
|
0
|
0
|
|
| Revenue |
97 485
N/A
|
102 822
+5%
|
107 925
+5%
|
115 049
+7%
|
132 640
+15%
|
147 092
+11%
|
162 527
+10%
|
178 608
+10%
|
186 852
+5%
|
196 876
+5%
|
207 424
+5%
|
217 317
+5%
|
226 195
+4%
|
238 730
+6%
|
252 768
+6%
|
266 911
+6%
|
278 129
+4%
|
286 092
+3%
|
290 910
+2%
|
294 625
+1%
|
300 289
+2%
|
310 392
+3%
|
328 904
+6%
|
349 053
+6%
|
373 245
+7%
|
399 043
+7%
|
422 514
+6%
|
457 920
+8%
|
488 938
+7%
|
529 655
+8%
|
569 528
+8%
|
598 187
+5%
|
629 895
+5%
|
661 079
+5%
|
714 643
+8%
|
766 884
+7%
|
818 094
+7%
|
859 333
+5%
|
887 726
+3%
|
919 797
+4%
|
946 484
+3%
|
982 054
+4%
|
1 015 539
+3%
|
1 044 168
+3%
|
1 086 460
+4%
|
1 122 830
+3%
|
1 144 020
+2%
|
1 167 730
+2%
|
1 179 660
+1%
|
1 182 450
+0%
|
1 195 020
+1%
|
1 206 710
+1%
|
1 231 040
+2%
|
1 277 810
+4%
|
1 340 940
+5%
|
1 405 280
+5%
|
1 464 630
+4%
|
1 503 740
+3%
|
1 524 970
+1%
|
1 550 130
+2%
|
1 569 490
+1%
|
1 570 990
+0%
|
1 582 570
+1%
|
1 604 180
+1%
|
1 641 770
+2%
|
1 712 660
+4%
|
1 779 980
+4%
|
1 848 680
+4%
|
1 917 540
+4%
|
1 991 010
+4%
|
2 075 430
+4%
|
2 168 870
+5%
|
2 254 580
+4%
|
2 320 810
+3%
|
2 364 640
+2%
|
2 388 180
+1%
|
2 408 930
+1%
|
2 441 250
+1%
|
2 486 920
+2%
|
2 520 820
+1%
|
2 553 240
+1%
|
2 561 480
+0%
|
2 576 880
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 706)
|
(11 979)
|
(12 855)
|
(13 158)
|
(16 887)
|
(19 276)
|
0
|
(13 764)
|
(19 830)
|
(20 116)
|
(25 776)
|
(30 002)
|
(23 850)
|
(24 714)
|
(25 345)
|
(26 137)
|
(25 634)
|
(25 856)
|
(26 076)
|
(25 898)
|
(27 140)
|
(27 590)
|
(30 744)
|
(32 703)
|
(33 687)
|
(37 553)
|
(38 228)
|
(42 440)
|
(46 338)
|
(50 128)
|
(56 009)
|
(59 791)
|
(64 162)
|
(70 019)
|
(75 930)
|
(79 084)
|
(80 271)
|
(85 794)
|
(90 152)
|
(98 796)
|
(106 300)
|
(108 884)
|
(109 584)
|
(107 621)
|
(109 830)
|
(114 540)
|
(114 720)
|
(119 830)
|
(116 620)
|
(115 260)
|
(117 220)
|
(115 250)
|
(116 920)
|
(120 070)
|
(123 630)
|
(128 830)
|
(136 000)
|
(141 530)
|
(146 080)
|
(148 340)
|
(148 420)
|
(145 460)
|
(141 150)
|
(140 130)
|
(146 760)
|
(115 250)
|
(84 250)
|
(52 310)
|
(11 630)
|
(11 220)
|
(13 100)
|
(15 210)
|
(18 810)
|
(21 700)
|
(22 310)
|
(27 610)
|
(37 020)
|
(53 470)
|
(81 150)
|
(104 610)
|
(116 480)
|
(102 230)
|
(79 600)
|
|
| Gross Profit |
85 779
N/A
|
90 842
+6%
|
95 069
+5%
|
101 890
+7%
|
115 753
+14%
|
127 814
+10%
|
0
N/A
|
119 895
N/A
|
167 023
+39%
|
131 813
-21%
|
181 649
+38%
|
187 314
+3%
|
202 345
+8%
|
214 015
+6%
|
227 422
+6%
|
240 774
+6%
|
252 494
+5%
|
260 236
+3%
|
264 834
+2%
|
268 728
+1%
|
273 149
+2%
|
282 802
+4%
|
298 160
+5%
|
316 349
+6%
|
339 558
+7%
|
361 490
+6%
|
384 286
+6%
|
415 480
+8%
|
442 601
+7%
|
479 527
+8%
|
513 519
+7%
|
538 396
+5%
|
565 732
+5%
|
591 060
+4%
|
638 714
+8%
|
687 801
+8%
|
737 823
+7%
|
773 541
+5%
|
797 574
+3%
|
821 002
+3%
|
840 185
+2%
|
873 170
+4%
|
905 956
+4%
|
936 547
+3%
|
976 630
+4%
|
1 008 290
+3%
|
1 029 300
+2%
|
1 047 900
+2%
|
1 063 040
+1%
|
1 067 190
+0%
|
1 077 800
+1%
|
1 091 460
+1%
|
1 114 120
+2%
|
1 157 740
+4%
|
1 217 310
+5%
|
1 276 450
+5%
|
1 328 630
+4%
|
1 362 210
+3%
|
1 378 890
+1%
|
1 401 790
+2%
|
1 421 070
+1%
|
1 425 530
+0%
|
1 441 420
+1%
|
1 464 050
+2%
|
1 495 010
+2%
|
1 597 410
+7%
|
1 695 730
+6%
|
1 796 370
+6%
|
1 905 910
+6%
|
1 979 790
+4%
|
2 062 330
+4%
|
2 153 660
+4%
|
2 235 770
+4%
|
2 299 110
+3%
|
2 342 330
+2%
|
2 360 570
+1%
|
2 371 910
+0%
|
2 387 780
+1%
|
2 405 770
+1%
|
2 416 210
+0%
|
2 436 760
+1%
|
2 459 250
+1%
|
2 497 280
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(60 185)
|
(63 231)
|
(66 793)
|
(71 464)
|
(81 037)
|
(92 002)
|
(123 349)
|
(121 929)
|
(120 026)
|
(127 518)
|
(129 850)
|
(134 650)
|
(150 869)
|
(161 280)
|
(170 423)
|
(179 452)
|
(186 438)
|
(190 578)
|
(192 460)
|
(193 270)
|
(192 599)
|
(198 053)
|
(206 884)
|
(219 008)
|
(235 114)
|
(251 289)
|
(268 609)
|
(288 327)
|
(307 215)
|
(331 835)
|
(355 414)
|
(375 051)
|
(396 135)
|
(413 722)
|
(440 003)
|
(469 545)
|
(499 610)
|
(524 531)
|
(548 088)
|
(568 985)
|
(613 156)
|
(638 022)
|
(660 747)
|
(684 434)
|
(688 490)
|
(714 160)
|
(732 570)
|
(746 610)
|
(759 630)
|
(768 110)
|
(778 290)
|
(791 450)
|
(808 940)
|
(835 950)
|
(874 450)
|
(915 800)
|
(954 070)
|
(981 240)
|
(1 002 030)
|
(1 020 850)
|
(1 035 260)
|
(1 041 450)
|
(1 045 790)
|
(1 056 320)
|
(1 070 190)
|
(1 147 190)
|
(1 230 760)
|
(1 320 870)
|
(1 421 470)
|
(1 489 370)
|
(1 559 030)
|
(1 629 890)
|
(1 693 400)
|
(1 741 070)
|
(1 772 250)
|
(1 781 760)
|
(1 778 800)
|
(1 777 800)
|
(1 785 970)
|
(1 791 390)
|
(1 815 080)
|
(1 836 840)
|
(1 863 820)
|
|
| Selling, General & Administrative |
(58 596)
|
(61 913)
|
(64 714)
|
(69 104)
|
(78 213)
|
(88 805)
|
(104 371)
|
(117 929)
|
(115 626)
|
(122 754)
|
(126 300)
|
(130 773)
|
(145 232)
|
(154 243)
|
(163 333)
|
(172 332)
|
(180 796)
|
(184 479)
|
(186 099)
|
(186 702)
|
(185 989)
|
(191 408)
|
(200 175)
|
(212 094)
|
(227 761)
|
(242 016)
|
(257 217)
|
(274 624)
|
(291 161)
|
(314 492)
|
(337 092)
|
(355 745)
|
(374 644)
|
(391 338)
|
(416 067)
|
(443 796)
|
(472 622)
|
(494 883)
|
(516 937)
|
(536 611)
|
(579 860)
|
(598 834)
|
(613 372)
|
(629 424)
|
(626 600)
|
(650 120)
|
(667 410)
|
(680 620)
|
(692 840)
|
(701 130)
|
(714 490)
|
(727 500)
|
(744 180)
|
(769 510)
|
(803 700)
|
(841 960)
|
(874 900)
|
(896 030)
|
(911 110)
|
(923 370)
|
(936 860)
|
(942 610)
|
(948 190)
|
(960 300)
|
(971 230)
|
(1 007 440)
|
(1 045 190)
|
(1 086 090)
|
(1 375 340)
|
(1 184 200)
|
(1 235 470)
|
(1 292 650)
|
(1 643 180)
|
(1 405 270)
|
(1 511 040)
|
(1 584 900)
|
(1 684 130)
|
(1 699 760)
|
(1 694 330)
|
(1 698 370)
|
(1 709 820)
|
(1 730 990)
|
(1 757 210)
|
|
| Depreciation & Amortization |
(1 588)
|
(1 753)
|
(2 014)
|
(2 359)
|
(2 824)
|
(3 185)
|
(3 585)
|
(3 988)
|
(4 402)
|
(4 765)
|
(5 081)
|
(5 408)
|
(5 637)
|
(5 507)
|
(5 561)
|
(5 591)
|
(5 641)
|
(6 100)
|
(6 361)
|
(6 568)
|
(6 609)
|
(6 644)
|
(6 709)
|
(6 914)
|
(7 353)
|
(7 817)
|
(8 410)
|
(8 874)
|
(9 179)
|
(9 570)
|
(9 908)
|
(10 334)
|
(10 799)
|
(11 301)
|
(11 924)
|
(12 643)
|
(13 492)
|
(14 696)
|
(15 909)
|
(17 035)
|
(17 987)
|
(18 342)
|
(18 540)
|
(18 631)
|
(18 880)
|
(19 250)
|
(19 520)
|
(19 770)
|
(19 870)
|
(19 960)
|
(20 040)
|
(20 150)
|
(20 140)
|
(20 100)
|
(20 130)
|
(20 250)
|
(20 560)
|
(23 800)
|
(27 370)
|
(31 150)
|
(35 290)
|
(36 880)
|
(38 220)
|
(39 490)
|
(40 650)
|
(41 640)
|
(42 820)
|
(44 540)
|
(46 040)
|
(47 590)
|
(48 800)
|
(49 530)
|
(50 220)
|
(50 350)
|
(50 610)
|
(50 250)
|
(49 850)
|
(49 620)
|
(49 650)
|
(51 090)
|
(52 420)
|
(53 830)
|
(55 300)
|
|
| Other Operating Expenses |
0
|
435
|
(65)
|
0
|
0
|
(12)
|
(15 393)
|
(12)
|
0
|
0
|
1 531
|
1 531
|
0
|
(1 530)
|
(1 529)
|
(1 529)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 457)
|
(2 982)
|
(4 830)
|
(6 875)
|
(7 773)
|
(8 415)
|
(8 972)
|
(10 691)
|
(11 084)
|
(12 013)
|
(13 108)
|
(13 498)
|
(14 954)
|
(15 243)
|
(15 340)
|
(15 309)
|
(20 846)
|
(28 836)
|
(36 379)
|
(43 010)
|
(44 790)
|
(45 640)
|
(46 220)
|
(46 920)
|
(47 020)
|
(43 760)
|
(43 800)
|
(44 620)
|
(46 340)
|
(50 620)
|
(53 590)
|
(58 610)
|
(61 410)
|
(63 550)
|
(66 330)
|
(63 110)
|
(61 960)
|
(59 380)
|
(56 530)
|
(58 310)
|
(98 110)
|
(142 750)
|
(190 240)
|
(90)
|
(257 580)
|
(274 760)
|
(287 710)
|
0
|
(285 450)
|
(210 600)
|
(146 610)
|
(44 820)
|
(28 420)
|
(41 990)
|
(41 930)
|
(52 840)
|
(52 020)
|
(51 310)
|
|
| Operating Income |
25 594
N/A
|
27 611
+8%
|
28 276
+2%
|
30 426
+8%
|
34 716
+14%
|
35 814
+3%
|
39 178
+9%
|
42 916
+10%
|
46 996
+10%
|
49 244
+5%
|
51 800
+5%
|
52 666
+2%
|
51 477
-2%
|
52 736
+2%
|
56 999
+8%
|
61 321
+8%
|
66 057
+8%
|
69 657
+5%
|
72 374
+4%
|
75 457
+4%
|
80 551
+7%
|
84 749
+5%
|
91 276
+8%
|
97 342
+7%
|
104 444
+7%
|
110 201
+6%
|
115 677
+5%
|
127 153
+10%
|
135 386
+6%
|
147 693
+9%
|
158 105
+7%
|
163 346
+3%
|
169 598
+4%
|
177 337
+5%
|
198 711
+12%
|
218 255
+10%
|
238 213
+9%
|
249 010
+5%
|
249 487
+0%
|
252 017
+1%
|
227 028
-10%
|
235 148
+4%
|
245 208
+4%
|
252 113
+3%
|
288 140
+14%
|
294 130
+2%
|
296 730
+1%
|
301 290
+2%
|
303 410
+1%
|
299 080
-1%
|
299 510
+0%
|
300 010
+0%
|
305 180
+2%
|
321 790
+5%
|
342 860
+7%
|
360 650
+5%
|
374 560
+4%
|
380 970
+2%
|
376 860
-1%
|
380 940
+1%
|
385 810
+1%
|
384 080
0%
|
395 630
+3%
|
407 730
+3%
|
424 820
+4%
|
450 220
+6%
|
464 970
+3%
|
475 500
+2%
|
484 440
+2%
|
490 420
+1%
|
503 300
+3%
|
523 770
+4%
|
542 370
+4%
|
558 040
+3%
|
570 080
+2%
|
578 810
+2%
|
593 110
+2%
|
609 980
+3%
|
619 800
+2%
|
624 820
+1%
|
621 680
-1%
|
622 410
+0%
|
633 460
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(68)
|
252
|
878
|
(471)
|
(360)
|
530
|
623
|
889
|
1 172
|
2 202
|
902
|
1 268
|
1 385
|
854
|
1 058
|
1 345
|
1 996
|
1 781
|
1 658
|
1 487
|
2 024
|
3 391
|
3 735
|
4 836
|
5 681
|
7 178
|
7 434
|
4 715
|
7 812
|
2 266
|
4 249
|
7 319
|
10 393
|
11 206
|
7 460
|
12 156
|
15 014
|
20 292
|
26 892
|
26 238
|
30 435
|
30 055
|
30 795
|
31 655
|
29 300
|
31 440
|
35 300
|
40 170
|
41 140
|
40 780
|
38 300
|
35 070
|
34 710
|
37 540
|
35 400
|
38 200
|
39 760
|
43 520
|
49 720
|
45 520
|
40 210
|
29 200
|
24 930
|
22 810
|
24 410
|
25 730
|
27 700
|
33 060
|
33 910
|
34 560
|
33 050
|
26 440
|
28 360
|
34 380
|
34 950
|
38 520
|
38 390
|
33 790
|
30 520
|
33 950
|
32 360
|
39 090
|
37 940
|
|
| Non-Reccuring Items |
(1)
|
(64)
|
0
|
(64)
|
0
|
0
|
0
|
0
|
(7)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(214)
|
0
|
(10)
|
(11)
|
(7)
|
0
|
10
|
11
|
(212)
|
0
|
(210)
|
(210)
|
0
|
2
|
0
|
0
|
0
|
4 898
|
4 884
|
4 884
|
4 884
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12 180)
|
(12 180)
|
(11 180)
|
(11 170)
|
1 050
|
1 060
|
70
|
60
|
20
|
20
|
(20)
|
0
|
0
|
(9 600)
|
(9 510)
|
(9 440)
|
(9 390)
|
200
|
150
|
210
|
(9 260)
|
|
| Gain/Loss on Disposition of Assets |
0
|
140
|
197
|
222
|
262
|
122
|
68
|
0
|
0
|
0
|
(4)
|
(11)
|
(15)
|
(18)
|
113
|
88
|
73
|
78
|
(54)
|
(30)
|
(39)
|
(49)
|
(45)
|
(41)
|
(18)
|
(7)
|
(12)
|
(9)
|
(4)
|
(5)
|
(4)
|
(2)
|
2
|
20
|
29
|
34
|
46
|
32
|
36
|
37
|
25
|
44
|
23
|
26
|
50
|
60
|
80
|
60
|
30
|
0
|
(10)
|
0
|
250
|
460
|
520
|
560
|
840
|
660
|
940
|
870
|
460
|
430
|
150
|
150
|
130
|
140
|
140
|
220
|
230
|
270
|
220
|
310
|
260
|
230
|
220
|
120
|
70
|
70
|
130
|
140
|
200
|
170
|
130
|
|
| Total Other Income |
812
|
374
|
431
|
158
|
449
|
991
|
962
|
1 309
|
1 022
|
1 304
|
2 969
|
3 975
|
5 612
|
6 045
|
1 927
|
(1 868)
|
(6 625)
|
(6 567)
|
(4 687)
|
(2 098)
|
575
|
(71)
|
256
|
426
|
107
|
571
|
897
|
798
|
(3 749)
|
703
|
721
|
703
|
904
|
754
|
928
|
854
|
746
|
832
|
572
|
681
|
613
|
906
|
933
|
794
|
910
|
670
|
600
|
620
|
550
|
630
|
720
|
710
|
780
|
530
|
460
|
490
|
470
|
(1 000)
|
(1 720)
|
(2 950)
|
(4 000)
|
(2 570)
|
(2 310)
|
(1 060)
|
(580)
|
(730)
|
(350)
|
(1 340)
|
(1 780)
|
(2 310)
|
(2 320)
|
(1 740)
|
(1 900)
|
(1 450)
|
(1 710)
|
(2 460)
|
(2 090)
|
(2 010)
|
(1 650)
|
(1 330)
|
(1 080)
|
(1 090)
|
(1 120)
|
|
| Pre-Tax Income |
26 337
N/A
|
28 312
+7%
|
29 782
+5%
|
30 272
+2%
|
35 066
+16%
|
37 458
+7%
|
40 831
+9%
|
45 114
+10%
|
49 183
+9%
|
52 751
+7%
|
55 666
+6%
|
57 897
+4%
|
58 460
+1%
|
59 615
+2%
|
60 095
+1%
|
60 884
+1%
|
61 501
+1%
|
64 949
+6%
|
69 291
+7%
|
74 816
+8%
|
82 896
+11%
|
88 019
+6%
|
95 212
+8%
|
102 551
+8%
|
110 206
+7%
|
117 942
+7%
|
124 004
+5%
|
132 666
+7%
|
139 233
+5%
|
150 655
+8%
|
162 859
+8%
|
171 155
+5%
|
180 897
+6%
|
189 320
+5%
|
207 129
+9%
|
231 300
+12%
|
254 019
+10%
|
275 064
+8%
|
281 870
+2%
|
283 856
+1%
|
262 985
-7%
|
266 152
+1%
|
276 959
+4%
|
284 588
+3%
|
318 400
+12%
|
326 300
+2%
|
332 710
+2%
|
342 140
+3%
|
345 130
+1%
|
340 490
-1%
|
338 520
-1%
|
335 790
-1%
|
340 920
+2%
|
360 320
+6%
|
379 240
+5%
|
399 900
+5%
|
415 630
+4%
|
424 150
+2%
|
425 800
+0%
|
424 380
0%
|
422 480
0%
|
411 140
-3%
|
406 220
-1%
|
417 450
+3%
|
437 600
+5%
|
464 190
+6%
|
493 510
+6%
|
508 500
+3%
|
516 870
+2%
|
523 000
+1%
|
534 270
+2%
|
548 800
+3%
|
569 070
+4%
|
591 200
+4%
|
603 540
+2%
|
605 390
+0%
|
619 970
+2%
|
632 390
+2%
|
639 410
+1%
|
657 780
+3%
|
653 310
-1%
|
660 790
+1%
|
661 150
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 970)
|
(4 322)
|
(4 605)
|
(4 698)
|
(5 096)
|
(4 984)
|
(5 083)
|
(5 647)
|
(6 640)
|
(6 971)
|
(7 613)
|
(7 793)
|
(7 863)
|
(8 165)
|
(8 324)
|
(8 724)
|
(8 390)
|
(9 318)
|
(9 887)
|
(10 711)
|
(11 970)
|
(13 225)
|
(15 053)
|
(16 869)
|
(18 308)
|
(21 019)
|
(25 795)
|
(30 062)
|
(33 999)
|
(36 249)
|
(37 033)
|
(37 782)
|
(40 140)
|
(43 410)
|
(49 196)
|
(55 501)
|
(60 700)
|
(64 429)
|
(64 833)
|
(66 708)
|
(62 388)
|
(63 871)
|
(66 870)
|
(67 133)
|
(75 020)
|
(77 470)
|
(78 780)
|
(81 320)
|
(81 560)
|
(80 600)
|
(80 060)
|
(80 020)
|
(82 120)
|
(87 400)
|
(91 650)
|
(96 550)
|
(100 010)
|
(100 620)
|
(100 960)
|
(99 320)
|
(98 010)
|
(97 710)
|
(98 330)
|
(103 720)
|
(111 980)
|
(118 750)
|
(126 580)
|
(130 780)
|
(132 380)
|
(133 630)
|
(136 780)
|
(140 540)
|
(146 040)
|
(152 160)
|
(155 350)
|
(155 060)
|
(158 980)
|
(161 550)
|
(162 820)
|
(167 720)
|
(165 340)
|
(165 680)
|
(164 280)
|
|
| Income from Continuing Operations |
22 367
|
23 990
|
25 176
|
25 573
|
29 971
|
32 474
|
35 748
|
39 467
|
42 543
|
45 780
|
48 053
|
50 105
|
50 596
|
51 450
|
51 771
|
52 159
|
53 111
|
55 631
|
59 404
|
64 105
|
70 927
|
74 794
|
80 158
|
85 681
|
91 898
|
96 923
|
98 210
|
102 605
|
105 235
|
114 407
|
125 827
|
133 373
|
140 757
|
145 909
|
157 933
|
175 800
|
193 319
|
210 637
|
217 039
|
217 149
|
200 597
|
202 281
|
210 088
|
217 455
|
243 380
|
248 830
|
253 930
|
260 820
|
263 570
|
259 890
|
258 460
|
255 770
|
258 800
|
272 920
|
287 590
|
303 350
|
315 620
|
323 530
|
324 840
|
325 060
|
324 470
|
313 430
|
307 890
|
313 730
|
325 620
|
345 440
|
366 930
|
377 720
|
384 490
|
389 370
|
397 490
|
408 260
|
423 030
|
439 040
|
448 190
|
450 330
|
460 990
|
470 840
|
476 590
|
490 060
|
487 970
|
495 110
|
496 870
|
|
| Income to Minority Interest |
(91)
|
(96)
|
(88)
|
(90)
|
(298)
|
(280)
|
(306)
|
(395)
|
(428)
|
(464)
|
(409)
|
(354)
|
(344)
|
(321)
|
(436)
|
(467)
|
(540)
|
(623)
|
(691)
|
(774)
|
(910)
|
(1 055)
|
(1 149)
|
(1 212)
|
(1 215)
|
(1 155)
|
(1 124)
|
(1 191)
|
(1 100)
|
(1 243)
|
(1 329)
|
(1 406)
|
(1 584)
|
(1 518)
|
(1 552)
|
(1 581)
|
(1 680)
|
(1 716)
|
(2 009)
|
(2 178)
|
(2 075)
|
(1 966)
|
(1 486)
|
(1 028)
|
(680)
|
(430)
|
(400)
|
(610)
|
(680)
|
(720)
|
(690)
|
(470)
|
(540)
|
(710)
|
(830)
|
(850)
|
(900)
|
(900)
|
(800)
|
(890)
|
(1 070)
|
(1 260)
|
(1 390)
|
(1 400)
|
(1 320)
|
(1 140)
|
(1 140)
|
(1 250)
|
(1 220)
|
(1 400)
|
(1 450)
|
(1 450)
|
(1 560)
|
(1 610)
|
(1 650)
|
(1 670)
|
(1 910)
|
(2 100)
|
(2 180)
|
(2 430)
|
(2 440)
|
(2 380)
|
(2 480)
|
|
| Equity Earnings Affiliates |
10
|
11
|
7
|
10
|
(5)
|
(5)
|
(5)
|
(5)
|
11
|
11
|
12
|
11
|
8
|
7
|
(4)
|
(8)
|
(7)
|
(11)
|
(4)
|
(3)
|
(10)
|
(11)
|
(11)
|
(11)
|
(3)
|
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
|
|
| Net Income (Common) |
19 769
N/A
|
21 388
+8%
|
25 094
+17%
|
25 492
+2%
|
29 667
+16%
|
32 188
+8%
|
35 438
+10%
|
39 068
+10%
|
42 126
+8%
|
45 329
+8%
|
47 658
+5%
|
49 764
+4%
|
50 259
+1%
|
51 136
+2%
|
51 330
+0%
|
51 684
+1%
|
52 482
+2%
|
54 916
+5%
|
58 628
+7%
|
63 246
+8%
|
69 808
+10%
|
73 530
+5%
|
78 800
+7%
|
84 259
+7%
|
90 553
+7%
|
95 640
+6%
|
96 958
+1%
|
101 288
+4%
|
103 879
+3%
|
112 909
+9%
|
124 243
+10%
|
131 711
+6%
|
138 951
+5%
|
144 169
+4%
|
156 158
+8%
|
173 996
+11%
|
191 302
+10%
|
208 584
+9%
|
214 694
+3%
|
214 636
0%
|
198 522
-8%
|
200 316
+1%
|
208 603
+4%
|
216 427
+4%
|
242 700
+12%
|
248 400
+2%
|
253 530
+2%
|
260 210
+3%
|
262 890
+1%
|
259 170
-1%
|
257 770
-1%
|
255 300
-1%
|
258 260
+1%
|
272 210
+5%
|
286 760
+5%
|
302 500
+5%
|
314 720
+4%
|
322 630
+3%
|
324 040
+0%
|
324 170
+0%
|
323 400
0%
|
312 170
-3%
|
306 500
-2%
|
312 330
+2%
|
324 300
+4%
|
344 300
+6%
|
365 790
+6%
|
376 470
+3%
|
383 270
+2%
|
387 970
+1%
|
396 040
+2%
|
406 810
+3%
|
421 470
+4%
|
437 430
+4%
|
446 540
+2%
|
448 660
+0%
|
459 080
+2%
|
468 740
+2%
|
474 410
+1%
|
487 630
+3%
|
485 530
0%
|
492 730
+1%
|
494 390
+0%
|
|
| EPS (Diluted) |
7
N/A
|
5.56
-21%
|
6.55
+18%
|
6.65
+2%
|
7.58
+14%
|
8.22
+8%
|
9.05
+10%
|
9.98
+10%
|
10.76
+8%
|
11.57
+8%
|
12.17
+5%
|
12.71
+4%
|
12.84
+1%
|
13.07
+2%
|
13.12
+0%
|
13.21
+1%
|
13.41
+2%
|
14.03
+5%
|
14.98
+7%
|
16.16
+8%
|
17.83
+10%
|
18.79
+5%
|
20.13
+7%
|
21.52
+7%
|
23.13
+7%
|
24.43
+6%
|
24.77
+1%
|
25.88
+4%
|
26.54
+3%
|
28.85
+9%
|
31.74
+10%
|
33.65
+6%
|
35.5
+5%
|
36.82
+4%
|
39.88
+8%
|
44.42
+11%
|
48.83
+10%
|
53.24
+9%
|
54.8
+3%
|
54.79
0%
|
50.68
-8%
|
50.82
+0%
|
52.93
+4%
|
54.91
+4%
|
61.59
+12%
|
63.03
+2%
|
64.33
+2%
|
66.03
+3%
|
66.71
+1%
|
66.26
-1%
|
67.32
+2%
|
66.67
-1%
|
67.09
+1%
|
71.1
+6%
|
74.96
+5%
|
80.62
+8%
|
83.05
+3%
|
85.98
+4%
|
86.35
+0%
|
86.38
+0%
|
86.19
0%
|
83.19
-3%
|
81.68
-2%
|
83.24
+2%
|
86.71
+4%
|
93.07
+7%
|
98.88
+6%
|
101.77
+3%
|
103.62
+2%
|
106.01
+2%
|
108.23
+2%
|
111.17
+3%
|
115.19
+4%
|
119.55
+4%
|
122.04
+2%
|
122.88
+1%
|
125.88
+2%
|
129.55
+3%
|
131.12
+1%
|
134.77
+3%
|
134.2
0%
|
136.19
+1%
|
136.64
+0%
|
|