Wipro Ltd
NSE:WIPRO
| 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 |
234.15
319.05
|
| 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
Wipro Ltd
|
Revenue
|
896.5B
INR
|
|
Cost of Revenue
|
-626.5B
INR
|
|
Gross Profit
|
270B
INR
|
|
Operating Expenses
|
-119.8B
INR
|
|
Operating Income
|
150.2B
INR
|
|
Other Expenses
|
-15.2B
INR
|
|
Net Income
|
135B
INR
|
Income Statement
Wipro 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
30
|
28
|
28
|
40
|
35
|
41
|
50
|
57
|
56
|
51
|
38
|
34
|
35
|
30
|
62
|
91
|
124
|
253
|
549
|
1 261
|
1 690
|
2 334
|
2 476
|
2 285
|
2 333
|
2 264
|
1 912
|
1 578
|
1 232
|
738
|
770
|
715
|
767
|
841
|
974
|
1 051
|
937
|
1 137
|
1 116
|
1 023
|
863
|
600
|
636
|
652
|
868
|
898
|
825
|
741
|
768
|
882
|
980
|
1 244
|
1 410
|
1 506
|
1 724
|
1 745
|
1 916
|
2 200
|
2 366
|
2 755
|
3 451
|
3 964
|
4 382
|
4 773
|
5 616
|
5 684
|
5 981
|
6 087
|
5 136
|
4 861
|
4 530
|
4 483
|
4 298
|
4 042
|
4 408
|
4 591
|
5 325
|
6 624
|
7 435
|
8 934
|
10 077
|
11 118
|
11 881
|
12 104
|
12 552
|
9 829
|
7 180
|
4 459
|
8 717
|
3 357
|
4 771
|
|
| Revenue |
44 047
N/A
|
46 737
+6%
|
49 897
+7%
|
54 003
+8%
|
59 716
+11%
|
65 530
+10%
|
71 540
+9%
|
77 436
+8%
|
82 550
+7%
|
87 436
+6%
|
92 831
+6%
|
99 349
+7%
|
107 565
+8%
|
116 659
+8%
|
127 573
+9%
|
140 296
+10%
|
152 714
+9%
|
163 812
+7%
|
176 379
+8%
|
190 160
+8%
|
203 970
+7%
|
221 807
+9%
|
238 940
+8%
|
251 817
+5%
|
256 891
+2%
|
262 204
+2%
|
266 583
+2%
|
267 753
+0%
|
271 957
+2%
|
280 406
+3%
|
287 776
+3%
|
297 600
+3%
|
271 437
-9%
|
323 565
+19%
|
335 916
+4%
|
356 521
+6%
|
318 747
-11%
|
377 869
+19%
|
380 002
+1%
|
376 334
-1%
|
374 256
-1%
|
380 723
+2%
|
396 247
+4%
|
413 820
+4%
|
434 269
+5%
|
448 333
+3%
|
457 444
+2%
|
464 660
+2%
|
469 545
+1%
|
480 563
+2%
|
488 860
+2%
|
497 536
+2%
|
512 440
+3%
|
526 056
+3%
|
538 578
+2%
|
546 851
+2%
|
550 402
+1%
|
550 671
+0%
|
547 248
-1%
|
547 060
0%
|
544 871
0%
|
548 387
+1%
|
559 563
+2%
|
573 468
+2%
|
585 845
+2%
|
593 229
+1%
|
599 075
+1%
|
603 185
+1%
|
610 232
+1%
|
612 202
+0%
|
612 091
0%
|
614 086
+0%
|
619 430
+1%
|
652 823
+5%
|
698 352
+7%
|
744 788
+7%
|
790 934
+6%
|
823 696
+4%
|
852 419
+3%
|
881 573
+3%
|
904 876
+3%
|
917 900
+1%
|
917 662
0%
|
907 423
-1%
|
897 603
-1%
|
888 931
-1%
|
886 788
0%
|
887 925
+0%
|
890 884
+0%
|
892 592
+0%
|
896 549
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(27 439)
|
(29 225)
|
(31 728)
|
(35 013)
|
(39 091)
|
(42 941)
|
(46 791)
|
(50 463)
|
(54 081)
|
(57 889)
|
(61 778)
|
(66 119)
|
(71 484)
|
(77 441)
|
(84 775)
|
(93 974)
|
(102 420)
|
(109 963)
|
(120 150)
|
(129 892)
|
(140 244)
|
(152 056)
|
(165 080)
|
(174 101)
|
(180 215)
|
(154 902)
|
(153 163)
|
(158 148)
|
(186 299)
|
(193 317)
|
(200 885)
|
(203 171)
|
(186 613)
|
(224 209)
|
(235 933)
|
(252 106)
|
(225 794)
|
(266 849)
|
(265 828)
|
(262 127)
|
(260 665)
|
(264 186)
|
(274 435)
|
(284 797)
|
(295 488)
|
(303 213)
|
(309 872)
|
(316 374)
|
(321 284)
|
(331 129)
|
(336 087)
|
(343 490)
|
(356 724)
|
(368 326)
|
(380 310)
|
(386 616)
|
(391 544)
|
(392 266)
|
(389 152)
|
(388 552)
|
(385 575)
|
(388 814)
|
(395 890)
|
(403 885)
|
(411 553)
|
(416 956)
|
(423 192)
|
(428 894)
|
(436 085)
|
(435 512)
|
(432 893)
|
(427 533)
|
(423 205)
|
(447 072)
|
(479 247)
|
(517 712)
|
(555 872)
|
(583 905)
|
(610 178)
|
(630 673)
|
(645 446)
|
(651 107)
|
(646 463)
|
(637 016)
|
(631 497)
|
(623 542)
|
(619 400)
|
(619 496)
|
(617 802)
|
(621 743)
|
(626 526)
|
|
| Gross Profit |
16 608
N/A
|
17 512
+5%
|
18 169
+4%
|
18 990
+5%
|
20 625
+9%
|
22 589
+10%
|
24 749
+10%
|
26 973
+9%
|
28 469
+6%
|
29 547
+4%
|
31 053
+5%
|
33 230
+7%
|
36 081
+9%
|
39 218
+9%
|
42 798
+9%
|
46 322
+8%
|
50 294
+9%
|
53 849
+7%
|
56 229
+4%
|
60 268
+7%
|
63 726
+6%
|
69 751
+9%
|
73 860
+6%
|
77 716
+5%
|
76 676
-1%
|
107 302
+40%
|
113 420
+6%
|
109 316
-4%
|
85 658
-22%
|
88 084
+3%
|
89 058
+1%
|
94 429
+6%
|
84 824
-10%
|
99 356
+17%
|
99 983
+1%
|
104 415
+4%
|
92 953
-11%
|
111 020
+19%
|
114 174
+3%
|
114 207
+0%
|
113 591
-1%
|
116 537
+3%
|
121 812
+5%
|
129 023
+6%
|
138 781
+8%
|
145 120
+5%
|
147 572
+2%
|
148 286
+0%
|
148 261
0%
|
149 434
+1%
|
152 773
+2%
|
154 046
+1%
|
155 716
+1%
|
157 730
+1%
|
158 268
+0%
|
160 235
+1%
|
158 858
-1%
|
158 405
0%
|
158 096
0%
|
158 508
+0%
|
159 296
+0%
|
159 573
+0%
|
163 673
+3%
|
169 583
+4%
|
174 292
+3%
|
176 273
+1%
|
175 883
0%
|
174 291
-1%
|
174 147
0%
|
176 690
+1%
|
179 198
+1%
|
186 553
+4%
|
196 225
+5%
|
205 751
+5%
|
219 105
+6%
|
227 076
+4%
|
235 062
+4%
|
239 791
+2%
|
242 241
+1%
|
250 900
+4%
|
259 430
+3%
|
266 793
+3%
|
271 199
+2%
|
270 407
0%
|
266 106
-2%
|
265 389
0%
|
267 388
+1%
|
268 429
+0%
|
273 082
+2%
|
270 849
-1%
|
270 023
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 443)
|
(7 193)
|
(7 704)
|
(8 171)
|
(8 558)
|
(8 694)
|
(8 703)
|
(9 025)
|
(9 466)
|
(9 868)
|
(10 668)
|
(11 507)
|
(12 267)
|
(13 084)
|
(14 200)
|
(15 392)
|
(17 182)
|
(19 626)
|
(20 484)
|
(22 792)
|
(24 966)
|
(28 001)
|
(29 794)
|
(31 906)
|
(31 676)
|
(58 571)
|
(62 158)
|
(58 317)
|
(33 431)
|
(33 244)
|
(32 965)
|
(38 381)
|
(30 886)
|
(41 927)
|
(42 995)
|
(45 615)
|
(36 369)
|
(48 724)
|
(48 694)
|
(47 520)
|
(46 245)
|
(47 343)
|
(49 576)
|
(51 255)
|
(52 786)
|
(54 103)
|
(55 045)
|
(55 461)
|
(56 475)
|
(57 669)
|
(59 031)
|
(60 493)
|
(62 723)
|
(65 526)
|
(68 090)
|
(70 309)
|
(69 782)
|
(68 426)
|
(67 219)
|
(70 447)
|
(75 847)
|
(77 871)
|
(83 261)
|
(82 128)
|
(78 387)
|
(77 159)
|
(70 074)
|
(70 568)
|
(71 738)
|
(72 911)
|
(73 503)
|
(72 489)
|
(74 288)
|
(77 866)
|
(85 030)
|
(91 900)
|
(99 131)
|
(106 564)
|
(111 555)
|
(117 151)
|
(122 480)
|
(127 937)
|
(128 459)
|
(132 019)
|
(128 646)
|
(127 933)
|
(123 053)
|
(118 597)
|
(120 688)
|
(120 343)
|
(119 791)
|
|
| Selling, General & Administrative |
(6 443)
|
(7 192)
|
(7 703)
|
(8 171)
|
(8 558)
|
(8 694)
|
(8 703)
|
(9 025)
|
(9 465)
|
(9 868)
|
(10 668)
|
(11 507)
|
(12 267)
|
(13 084)
|
(14 200)
|
(15 392)
|
(17 182)
|
(18 450)
|
(20 484)
|
(22 792)
|
(24 573)
|
(27 599)
|
(29 552)
|
(31 544)
|
(31 823)
|
(56 039)
|
(56 207)
|
(56 445)
|
(33 431)
|
(35 120)
|
(36 924)
|
(38 381)
|
(30 886)
|
(41 927)
|
(42 995)
|
(45 615)
|
(36 369)
|
(48 724)
|
(48 694)
|
(47 520)
|
(46 245)
|
(47 343)
|
(49 576)
|
(51 255)
|
(52 786)
|
(54 103)
|
(55 045)
|
(55 461)
|
(56 475)
|
(57 374)
|
(58 402)
|
(59 525)
|
(60 984)
|
(63 732)
|
(65 829)
|
(67 939)
|
(66 606)
|
(66 518)
|
(65 228)
|
(68 207)
|
(71 981)
|
(74 311)
|
(81 876)
|
(78 846)
|
(75 749)
|
(75 939)
|
(68 707)
|
(69 243)
|
(69 191)
|
(69 903)
|
(69 948)
|
(68 786)
|
(69 288)
|
(71 460)
|
(78 035)
|
(85 891)
|
(84 798)
|
(99 289)
|
(104 258)
|
(109 340)
|
(114 201)
|
(118 066)
|
(119 483)
|
(121 768)
|
(118 366)
|
(116 159)
|
(114 255)
|
(111 661)
|
(113 558)
|
(111 438)
|
(112 135)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 176)
|
0
|
0
|
(393)
|
(1 578)
|
(242)
|
(362)
|
0
|
(2 530)
|
(5 951)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(295)
|
(629)
|
(968)
|
(1 739)
|
(1 794)
|
(2 261)
|
(2 370)
|
(3 176)
|
(2 934)
|
(3 017)
|
(3 471)
|
(3 866)
|
(3 547)
|
(3 540)
|
(3 538)
|
(3 874)
|
(3 335)
|
(3 213)
|
(3 171)
|
(3 539)
|
(3 550)
|
(3 869)
|
(4 017)
|
(4 919)
|
(6 498)
|
(7 543)
|
(8 199)
|
(16 519)
|
(7 311)
|
(7 318)
|
(7 818)
|
(8 138)
|
(8 055)
|
(8 976)
|
(10 251)
|
(10 055)
|
(11 728)
|
(10 453)
|
(8 591)
|
(7 909)
|
(7 752)
|
(7 650)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 176
|
0
|
0
|
147
|
(2)
|
0
|
(1 872)
|
0
|
1 876
|
3 959
|
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
|
1 026
|
1 026
|
1 231
|
0
|
(13)
|
2 155
|
256
|
1 236
|
2 115
|
1 846
|
1 846
|
992
|
542
|
314
|
314
|
(81)
|
92
|
548
|
2 190
|
2 186
|
36
|
21
|
7
|
(141)
|
(1 816)
|
0
|
0
|
(225)
|
(46)
|
1 655
|
1 655
|
779
|
(1 153)
|
(6)
|
|
| Operating Income |
10 166
N/A
|
10 317
+1%
|
10 464
+1%
|
10 819
+3%
|
12 067
+12%
|
13 896
+15%
|
16 047
+15%
|
17 948
+12%
|
19 004
+6%
|
19 679
+4%
|
20 385
+4%
|
21 723
+7%
|
23 813
+10%
|
26 133
+10%
|
28 597
+9%
|
30 929
+8%
|
33 112
+7%
|
34 223
+3%
|
35 745
+4%
|
37 476
+5%
|
38 760
+3%
|
41 750
+8%
|
44 066
+6%
|
45 810
+4%
|
45 000
-2%
|
48 731
+8%
|
51 262
+5%
|
51 288
+0%
|
52 227
+2%
|
53 845
+3%
|
53 926
+0%
|
56 048
+4%
|
53 938
-4%
|
57 429
+6%
|
56 988
-1%
|
58 800
+3%
|
56 584
-4%
|
62 296
+10%
|
65 480
+5%
|
66 687
+2%
|
67 346
+1%
|
69 194
+3%
|
72 236
+4%
|
77 768
+8%
|
85 995
+11%
|
91 017
+6%
|
92 527
+2%
|
92 825
+0%
|
91 786
-1%
|
91 765
0%
|
93 742
+2%
|
93 553
0%
|
92 993
-1%
|
92 204
-1%
|
90 178
-2%
|
89 926
0%
|
89 076
-1%
|
89 979
+1%
|
90 877
+1%
|
88 061
-3%
|
83 449
-5%
|
81 702
-2%
|
80 412
-2%
|
87 455
+9%
|
95 905
+10%
|
99 114
+3%
|
105 809
+7%
|
103 723
-2%
|
102 409
-1%
|
103 779
+1%
|
105 695
+2%
|
114 064
+8%
|
121 937
+7%
|
127 885
+5%
|
134 075
+5%
|
135 176
+1%
|
135 931
+1%
|
133 227
-2%
|
130 686
-2%
|
133 749
+2%
|
136 950
+2%
|
138 856
+1%
|
142 740
+3%
|
138 388
-3%
|
137 460
-1%
|
137 456
0%
|
144 335
+5%
|
149 832
+4%
|
152 394
+2%
|
150 506
-1%
|
150 232
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
(28)
|
(28)
|
(41)
|
(35)
|
(41)
|
(50)
|
(56)
|
(56)
|
(51)
|
(38)
|
(34)
|
(35)
|
(30)
|
(62)
|
(91)
|
(124)
|
(253)
|
(549)
|
(1 261)
|
(1 690)
|
(2 334)
|
(2 476)
|
(2 285)
|
(105)
|
(2 264)
|
(2 284)
|
755
|
3 183
|
5 385
|
6 612
|
5 716
|
5 210
|
6 502
|
7 604
|
8 443
|
8 939
|
9 538
|
10 256
|
11 014
|
11 250
|
11 392
|
13 786
|
14 133
|
15 010
|
16 541
|
17 035
|
18 664
|
19 897
|
20 827
|
20 646
|
21 279
|
21 940
|
21 409
|
21 105
|
20 445
|
20 254
|
20 484
|
21 259
|
21 203
|
19 668
|
18 856
|
17 927
|
17 516
|
18 720
|
20 659
|
21 054
|
20 688
|
19 951
|
18 964
|
18 039
|
18 994
|
18 949
|
18 771
|
18 075
|
16 271
|
15 344
|
12 968
|
12 145
|
12 214
|
12 523
|
13 256
|
12 516
|
11 927
|
11 451
|
11 995
|
15 213
|
18 272
|
29 771
|
28 299
|
30 433
|
|
| Non-Reccuring Items |
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
|
(205)
|
1 026
|
0
|
0
|
0
|
(643)
|
1 899
|
0
|
1 064
|
790
|
(439)
|
(389)
|
446
|
152
|
0
|
(263)
|
(1 891)
|
(1 879)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 166)
|
(1 816)
|
0
|
(2 253)
|
(1 543)
|
(1 701)
|
0
|
(2 411)
|
(1 955)
|
(1 155)
|
0
|
0
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 053)
|
(1 481)
|
(3 295)
|
|
| Pre-Tax Income |
10 136
N/A
|
10 289
+2%
|
10 436
+1%
|
10 778
+3%
|
12 032
+12%
|
13 855
+15%
|
15 997
+15%
|
17 892
+12%
|
18 948
+6%
|
19 628
+4%
|
20 347
+4%
|
21 689
+7%
|
23 778
+10%
|
26 103
+10%
|
28 535
+9%
|
30 838
+8%
|
32 988
+7%
|
33 970
+3%
|
35 196
+4%
|
36 215
+3%
|
37 070
+2%
|
39 416
+6%
|
41 590
+6%
|
43 525
+5%
|
44 895
+3%
|
46 467
+4%
|
48 978
+5%
|
52 043
+6%
|
55 410
+6%
|
59 230
+7%
|
60 538
+2%
|
61 764
+2%
|
59 148
-4%
|
63 931
+8%
|
64 592
+1%
|
67 243
+4%
|
65 523
-3%
|
71 834
+10%
|
75 736
+5%
|
77 701
+3%
|
78 596
+1%
|
80 586
+3%
|
86 022
+7%
|
91 901
+7%
|
101 005
+10%
|
107 558
+6%
|
109 562
+2%
|
111 489
+2%
|
111 683
+0%
|
112 592
+1%
|
114 388
+2%
|
114 832
+0%
|
114 933
+0%
|
113 613
-1%
|
111 283
-2%
|
110 166
-1%
|
110 356
+0%
|
110 463
+0%
|
112 136
+2%
|
109 264
-3%
|
102 474
-6%
|
102 457
0%
|
98 339
-4%
|
106 035
+8%
|
115 415
+9%
|
119 334
+3%
|
126 474
+6%
|
124 857
-1%
|
122 512
-2%
|
122 743
+0%
|
123 471
+1%
|
131 167
+6%
|
139 007
+6%
|
146 656
+6%
|
152 150
+4%
|
151 447
0%
|
151 275
0%
|
146 195
-3%
|
142 831
-2%
|
144 797
+1%
|
147 657
+2%
|
152 112
+3%
|
153 003
+1%
|
148 772
-3%
|
147 210
-1%
|
149 451
+2%
|
157 137
+5%
|
166 149
+6%
|
174 957
+5%
|
177 324
+1%
|
177 370
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 276)
|
(1 266)
|
(1 319)
|
(1 304)
|
(1 681)
|
(2 059)
|
(2 401)
|
(2 793)
|
(2 750)
|
(2 767)
|
(2 896)
|
(3 122)
|
(3 391)
|
(3 802)
|
(4 021)
|
(4 105)
|
(3 868)
|
(3 833)
|
(3 828)
|
(3 896)
|
(4 550)
|
(5 071)
|
(5 687)
|
(6 192)
|
(6 035)
|
(6 674)
|
(7 230)
|
(7 947)
|
(9 294)
|
(9 899)
|
(9 865)
|
(10 125)
|
(8 878)
|
(10 465)
|
(11 123)
|
(12 351)
|
(12 955)
|
(14 497)
|
(16 293)
|
(16 955)
|
(16 912)
|
(17 332)
|
(18 449)
|
(20 037)
|
(22 600)
|
(24 292)
|
(24 737)
|
(24 905)
|
(24 624)
|
(24 640)
|
(24 956)
|
(24 973)
|
(25 366)
|
(25 530)
|
(24 924)
|
(25 119)
|
(25 213)
|
(25 085)
|
(25 602)
|
(24 517)
|
(23 953)
|
(23 824)
|
(22 745)
|
(24 356)
|
(25 242)
|
(26 076)
|
(26 460)
|
(25 658)
|
(24 799)
|
(24 938)
|
(26 435)
|
(28 795)
|
(30 345)
|
(29 732)
|
(30 763)
|
(30 302)
|
(28 946)
|
(30 652)
|
(30 103)
|
(31 142)
|
(33 992)
|
(35 176)
|
(35 885)
|
(35 298)
|
(36 089)
|
(36 824)
|
(38 917)
|
(41 268)
|
(42 777)
|
(42 145)
|
(41 833)
|
|
| Income from Continuing Operations |
8 860
|
9 024
|
9 117
|
9 474
|
10 351
|
11 796
|
13 596
|
15 099
|
16 198
|
16 861
|
17 451
|
18 567
|
20 387
|
22 301
|
24 514
|
26 733
|
29 120
|
30 137
|
31 368
|
32 319
|
32 520
|
34 345
|
35 903
|
37 333
|
38 860
|
39 793
|
41 748
|
44 096
|
46 116
|
49 331
|
50 673
|
51 639
|
50 270
|
53 466
|
53 469
|
54 892
|
52 568
|
57 337
|
59 443
|
60 746
|
61 684
|
63 254
|
67 573
|
71 864
|
78 405
|
83 266
|
84 825
|
86 584
|
87 059
|
87 952
|
89 432
|
89 859
|
89 567
|
88 083
|
86 359
|
85 047
|
85 143
|
85 378
|
86 534
|
84 747
|
78 521
|
78 633
|
75 594
|
81 679
|
90 173
|
93 258
|
100 014
|
99 199
|
97 713
|
97 805
|
97 036
|
102 372
|
108 662
|
116 924
|
121 387
|
121 145
|
122 329
|
115 543
|
112 728
|
113 655
|
113 665
|
116 936
|
117 118
|
113 474
|
111 121
|
112 627
|
118 220
|
124 881
|
132 180
|
135 179
|
135 537
|
|
| Income to Minority Interest |
(37)
|
(38)
|
(28)
|
(38)
|
(59)
|
(78)
|
(88)
|
(95)
|
(88)
|
(66)
|
(45)
|
(17)
|
(1)
|
0
|
0
|
4
|
6
|
9
|
9
|
(6)
|
(24)
|
(39)
|
(61)
|
(66)
|
(99)
|
(136)
|
(173)
|
(188)
|
(185)
|
(203)
|
(292)
|
(332)
|
(344)
|
(326)
|
(168)
|
(211)
|
(243)
|
(299)
|
(370)
|
(342)
|
(322)
|
(314)
|
(356)
|
(395)
|
(438)
|
(502)
|
(534)
|
(512)
|
(531)
|
(539)
|
(458)
|
(444)
|
(492)
|
(407)
|
(420)
|
(383)
|
(248)
|
(236)
|
(147)
|
(83)
|
(3)
|
326
|
337
|
(16)
|
(142)
|
(559)
|
(678)
|
(408)
|
(495)
|
(559)
|
(660)
|
(887)
|
(716)
|
(559)
|
(371)
|
(106)
|
(138)
|
(37)
|
61
|
(27)
|
(165)
|
(371)
|
(680)
|
(623)
|
(669)
|
(844)
|
(812)
|
(877)
|
(826)
|
(553)
|
(537)
|
|
| Equity Earnings Affiliates |
(355)
|
(204)
|
(193)
|
(102)
|
23
|
106
|
132
|
160
|
175
|
201
|
252
|
275
|
288
|
297
|
306
|
302
|
295
|
327
|
331
|
281
|
333
|
343
|
353
|
427
|
0
|
369
|
375
|
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
|
|
| Net Income (Common) |
8 205
N/A
|
8 825
+8%
|
8 923
+1%
|
9 361
+5%
|
10 315
+10%
|
11 823
+15%
|
13 639
+15%
|
15 163
+11%
|
16 285
+7%
|
16 996
+4%
|
17 658
+4%
|
18 825
+7%
|
20 674
+10%
|
22 598
+9%
|
24 820
+10%
|
27 039
+9%
|
29 421
+9%
|
30 473
+4%
|
31 708
+4%
|
32 594
+3%
|
32 829
+1%
|
34 649
+6%
|
36 195
+4%
|
37 694
+4%
|
38 761
+3%
|
40 026
+3%
|
41 950
+5%
|
43 943
+5%
|
45 931
+5%
|
49 014
+7%
|
50 155
+2%
|
51 307
+2%
|
52 977
+3%
|
53 140
+0%
|
53 301
+0%
|
54 681
+3%
|
55 730
+2%
|
58 184
+4%
|
61 281
+5%
|
63 881
+4%
|
66 359
+4%
|
66 791
+1%
|
70 006
+5%
|
72 989
+4%
|
77 967
+7%
|
82 764
+6%
|
84 291
+2%
|
86 072
+2%
|
86 528
+1%
|
87 413
+1%
|
88 974
+2%
|
89 415
+0%
|
89 075
0%
|
87 676
-2%
|
85 939
-2%
|
84 664
-1%
|
84 895
+0%
|
85 142
+0%
|
86 387
+1%
|
84 664
-2%
|
80 081
-5%
|
80 522
+1%
|
77 494
-4%
|
83 226
+7%
|
90 031
+8%
|
92 699
+3%
|
99 336
+7%
|
98 791
-1%
|
97 218
-2%
|
97 246
+0%
|
96 376
-1%
|
101 485
+5%
|
107 946
+6%
|
116 365
+8%
|
121 016
+4%
|
121 039
+0%
|
122 191
+1%
|
115 506
-5%
|
112 789
-2%
|
113 628
+1%
|
113 500
0%
|
116 565
+3%
|
116 438
0%
|
112 851
-3%
|
110 452
-2%
|
111 783
+1%
|
117 408
+5%
|
124 004
+6%
|
131 354
+6%
|
134 626
+2%
|
135 000
+0%
|
|
| EPS (Diluted) |
0.66
N/A
|
0.71
+8%
|
0.72
+1%
|
0.75
+4%
|
0.83
+11%
|
0.95
+14%
|
1.1
+16%
|
1.2
+9%
|
1.3
+8%
|
1.34
+3%
|
1.39
+4%
|
1.48
+6%
|
1.62
+9%
|
1.76
+9%
|
1.93
+10%
|
2.09
+8%
|
2.29
+10%
|
2.35
+3%
|
2.44
+4%
|
2.51
+3%
|
2.53
+1%
|
2.67
+6%
|
2.78
+4%
|
2.9
+4%
|
2.98
+3%
|
3.06
+3%
|
3.21
+5%
|
3.36
+5%
|
3.51
+4%
|
3.77
+7%
|
3.84
+2%
|
3.92
+2%
|
4.04
+3%
|
4.06
+0%
|
4.07
+0%
|
4.17
+2%
|
4.24
+2%
|
4.43
+4%
|
4.67
+5%
|
4.87
+4%
|
5.06
+4%
|
5.08
+0%
|
5.33
+5%
|
5.55
+4%
|
5.93
+7%
|
6.3
+6%
|
6.4
+2%
|
6.53
+2%
|
6.58
+1%
|
6.66
+1%
|
6.77
+2%
|
6.8
+0%
|
6.78
0%
|
6.67
-2%
|
6.63
-1%
|
6.54
-1%
|
6.53
0%
|
6.58
+1%
|
6.67
+1%
|
6.6
-1%
|
6.31
-4%
|
6.69
+6%
|
6.43
-4%
|
6.91
+7%
|
7.47
+8%
|
7.69
+3%
|
8.35
+9%
|
8.66
+4%
|
8.31
-4%
|
8.52
+3%
|
8.44
-1%
|
8.83
+5%
|
9.53
+8%
|
10.62
+11%
|
11.04
+4%
|
11.04
N/A
|
11.14
+1%
|
10.52
-6%
|
10.28
-2%
|
10.36
+1%
|
10.34
0%
|
10.4
+1%
|
11.09
+7%
|
10.78
-3%
|
10.41
-3%
|
10.67
+2%
|
11.2
+5%
|
11.83
+6%
|
12.52
+6%
|
12.83
+2%
|
12.86
+0%
|
|