Zydus Lifesciences Ltd
NSE:ZYDUSLIFE
| 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 |
826
1 049.9
|
| 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
Zydus Lifesciences Ltd
|
Revenue
|
244.9B
INR
|
|
Cost of Revenue
|
-67.6B
INR
|
|
Gross Profit
|
177.3B
INR
|
|
Operating Expenses
|
-117.4B
INR
|
|
Operating Income
|
60B
INR
|
|
Other Expenses
|
-10.8B
INR
|
|
Net Income
|
49.2B
INR
|
Income Statement
Zydus Lifesciences Ltd
| 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 |
277
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
297
|
0
|
0
|
0
|
413
|
0
|
0
|
0
|
978
|
0
|
0
|
0
|
809
|
0
|
0
|
0
|
664
|
0
|
0
|
0
|
1 053
|
0
|
0
|
0
|
1 167
|
0
|
0
|
0
|
1 101
|
0
|
0
|
0
|
555
|
0
|
0
|
0
|
410
|
0
|
0
|
0
|
568
|
0
|
0
|
0
|
1 047
|
0
|
0
|
0
|
1 905
|
0
|
0
|
0
|
3 236
|
0
|
0
|
0
|
1 559
|
0
|
0
|
0
|
1 144
|
0
|
0
|
0
|
1 091
|
0
|
0
|
0
|
325
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
11 962
N/A
|
12 682
+6%
|
12 982
+2%
|
15 939
+23%
|
12 430
-22%
|
13 146
+6%
|
13 611
+4%
|
14 122
+4%
|
14 453
+2%
|
15 526
+7%
|
16 400
+6%
|
17 346
+6%
|
17 855
+3%
|
19 810
+11%
|
21 159
+7%
|
22 230
+5%
|
22 660
+2%
|
24 648
+9%
|
25 960
+5%
|
27 656
+7%
|
28 624
+4%
|
31 169
+9%
|
33 218
+7%
|
35 637
+7%
|
35 741
+0%
|
39 171
+10%
|
40 880
+4%
|
42 638
+4%
|
46 306
+9%
|
47 425
+2%
|
48 622
+3%
|
50 786
+4%
|
52 633
+4%
|
56 120
+7%
|
59 232
+6%
|
61 441
+4%
|
63 577
+3%
|
64 003
+1%
|
65 995
+3%
|
68 671
+4%
|
72 240
+5%
|
76 371
+6%
|
79 983
+5%
|
83 315
+4%
|
86 513
+4%
|
90 427
+5%
|
93 296
+3%
|
95 336
+2%
|
96 170
+1%
|
95 240
-1%
|
95 326
+0%
|
94 875
0%
|
95 723
+1%
|
94 740
-1%
|
102 924
+9%
|
111 885
+9%
|
119 544
+7%
|
126 257
+6%
|
123 650
-2%
|
126 830
+3%
|
131 656
+4%
|
137 682
+5%
|
141 736
+3%
|
142 338
+0%
|
142 531
+0%
|
142 714
+0%
|
145 637
+2%
|
145 586
0%
|
144 035
-1%
|
148 907
+3%
|
149 916
+1%
|
150 136
+0%
|
152 652
+2%
|
152 875
+0%
|
156 624
+2%
|
163 697
+5%
|
172 374
+5%
|
183 043
+6%
|
185 384
+1%
|
186 813
+1%
|
195 474
+5%
|
206 153
+5%
|
214 835
+4%
|
222 474
+4%
|
232 415
+4%
|
236 077
+2%
|
244 939
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 622)
|
(5 036)
|
(5 123)
|
(6 315)
|
(5 576)
|
(4 987)
|
(5 100)
|
(5 181)
|
(6 485)
|
(5 808)
|
(5 963)
|
(6 247)
|
(7 716)
|
(6 943)
|
(7 293)
|
(7 574)
|
(9 479)
|
(8 186)
|
(8 519)
|
(8 997)
|
(11 338)
|
(10 018)
|
(10 711)
|
(11 299)
|
(14 436)
|
(12 215)
|
(12 736)
|
(13 278)
|
(16 863)
|
(15 115)
|
(15 480)
|
(16 428)
|
(19 350)
|
(18 774)
|
(20 833)
|
(21 975)
|
(26 265)
|
(23 204)
|
(24 001)
|
(25 543)
|
(30 174)
|
(29 875)
|
(31 334)
|
(31 721)
|
(35 779)
|
(32 255)
|
(32 058)
|
(32 575)
|
(37 786)
|
(32 640)
|
(33 552)
|
(34 965)
|
(41 158)
|
(36 688)
|
(38 710)
|
(40 372)
|
(47 876)
|
(42 840)
|
(41 801)
|
(44 140)
|
(53 050)
|
(49 893)
|
(51 539)
|
(50 460)
|
(55 079)
|
(48 402)
|
(49 270)
|
(48 840)
|
(54 427)
|
(49 774)
|
(50 951)
|
(52 411)
|
(62 485)
|
(56 584)
|
(58 918)
|
(60 549)
|
(70 563)
|
(64 752)
|
(63 546)
|
(63 127)
|
(70 410)
|
(61 399)
|
(61 375)
|
(62 524)
|
(72 312)
|
(65 414)
|
(67 605)
|
|
| Gross Profit |
6 340
N/A
|
7 646
+21%
|
7 859
+3%
|
9 624
+22%
|
6 854
-29%
|
8 159
+19%
|
8 511
+4%
|
8 941
+5%
|
7 968
-11%
|
9 718
+22%
|
10 437
+7%
|
11 099
+6%
|
10 139
-9%
|
12 867
+27%
|
13 866
+8%
|
14 656
+6%
|
13 181
-10%
|
16 462
+25%
|
17 442
+6%
|
18 660
+7%
|
17 286
-7%
|
21 153
+22%
|
22 508
+6%
|
24 339
+8%
|
21 305
-12%
|
26 955
+27%
|
28 143
+4%
|
29 360
+4%
|
29 443
+0%
|
32 312
+10%
|
33 145
+3%
|
34 360
+4%
|
33 283
-3%
|
37 347
+12%
|
38 399
+3%
|
39 466
+3%
|
37 312
-5%
|
40 800
+9%
|
41 995
+3%
|
43 129
+3%
|
42 066
-2%
|
46 496
+11%
|
48 649
+5%
|
51 594
+6%
|
50 734
-2%
|
58 172
+15%
|
61 238
+5%
|
62 761
+2%
|
58 384
-7%
|
62 600
+7%
|
61 774
-1%
|
59 910
-3%
|
54 565
-9%
|
58 052
+6%
|
64 214
+11%
|
71 513
+11%
|
71 668
+0%
|
83 417
+16%
|
81 849
-2%
|
82 690
+1%
|
78 606
-5%
|
87 789
+12%
|
90 197
+3%
|
91 878
+2%
|
87 452
-5%
|
94 312
+8%
|
96 367
+2%
|
96 746
+0%
|
89 608
-7%
|
99 133
+11%
|
98 965
0%
|
97 725
-1%
|
90 167
-8%
|
96 291
+7%
|
97 706
+1%
|
103 148
+6%
|
101 811
-1%
|
118 291
+16%
|
121 838
+3%
|
123 686
+2%
|
125 064
+1%
|
144 754
+16%
|
153 460
+6%
|
159 950
+4%
|
160 103
+0%
|
170 663
+7%
|
177 334
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 808)
|
(5 741)
|
(6 035)
|
(7 487)
|
(5 491)
|
(6 521)
|
(6 762)
|
(7 040)
|
(6 262)
|
(7 461)
|
(7 925)
|
(8 495)
|
(7 874)
|
(9 618)
|
(10 411)
|
(11 046)
|
(10 134)
|
(12 348)
|
(13 143)
|
(14 002)
|
(12 746)
|
(15 591)
|
(16 467)
|
(17 657)
|
(15 227)
|
(18 985)
|
(19 775)
|
(20 529)
|
(20 431)
|
(23 300)
|
(24 281)
|
(25 575)
|
(23 852)
|
(27 629)
|
(28 808)
|
(30 013)
|
(27 858)
|
(32 143)
|
(33 119)
|
(33 808)
|
(32 045)
|
(35 809)
|
(36 573)
|
(38 055)
|
(35 907)
|
(41 330)
|
(42 491)
|
(42 757)
|
(37 990)
|
(42 907)
|
(43 209)
|
(43 377)
|
(39 246)
|
(45 586)
|
(48 694)
|
(52 021)
|
(48 558)
|
(56 696)
|
(57 033)
|
(58 129)
|
(54 784)
|
(64 472)
|
(67 750)
|
(71 102)
|
(66 436)
|
(71 870)
|
(72 066)
|
(71 733)
|
(62 252)
|
(70 149)
|
(69 151)
|
(68 121)
|
(63 873)
|
(70 532)
|
(72 834)
|
(76 225)
|
(73 283)
|
(82 760)
|
(83 845)
|
(84 567)
|
(79 672)
|
(93 949)
|
(99 628)
|
(105 228)
|
(100 310)
|
(111 876)
|
(117 373)
|
|
| Selling, General & Administrative |
(4 238)
|
(1 289)
|
(1 386)
|
(1 753)
|
(4 773)
|
(1 544)
|
(1 583)
|
(1 674)
|
(5 483)
|
(1 610)
|
(1 708)
|
(1 732)
|
(7 051)
|
(1 951)
|
(2 209)
|
(2 401)
|
(9 165)
|
(11 047)
|
(11 201)
|
(11 451)
|
(11 628)
|
(3 250)
|
(3 436)
|
(3 662)
|
(13 888)
|
(4 207)
|
(4 485)
|
(4 744)
|
(17 674)
|
(6 745)
|
(7 249)
|
(7 835)
|
(20 739)
|
(8 128)
|
(8 526)
|
(8 820)
|
(23 284)
|
(9 367)
|
(9 805)
|
(10 094)
|
(26 667)
|
(10 982)
|
(11 125)
|
(11 680)
|
(28 860)
|
(12 210)
|
(12 470)
|
(12 280)
|
(33 613)
|
(13 162)
|
(13 744)
|
(14 474)
|
(31 506)
|
(15 965)
|
(16 886)
|
(17 831)
|
(38 500)
|
(19 472)
|
(20 048)
|
(20 633)
|
(42 876)
|
(21 873)
|
(22 628)
|
(23 578)
|
(51 428)
|
(24 361)
|
(24 432)
|
(24 383)
|
(52 546)
|
(23 073)
|
(23 230)
|
(22 944)
|
(53 859)
|
(24 327)
|
(24 849)
|
(25 884)
|
(62 633)
|
(28 150)
|
(28 962)
|
(30 245)
|
(63 191)
|
(32 907)
|
(34 170)
|
(35 462)
|
(78 065)
|
(38 023)
|
(39 573)
|
|
| Depreciation & Amortization |
(570)
|
(729)
|
(671)
|
(856)
|
(718)
|
(735)
|
(761)
|
(774)
|
(779)
|
(797)
|
(819)
|
(817)
|
(823)
|
(865)
|
(886)
|
(944)
|
(969)
|
(976)
|
(1 000)
|
(1 029)
|
(1 118)
|
(1 168)
|
(1 220)
|
(1 255)
|
(1 339)
|
(1 357)
|
(1 350)
|
(1 350)
|
(1 269)
|
(1 302)
|
(1 373)
|
(1 504)
|
(1 579)
|
(1 671)
|
(1 733)
|
(1 769)
|
(1 847)
|
(1 878)
|
(1 959)
|
(1 954)
|
(2 012)
|
(2 219)
|
(2 434)
|
(2 645)
|
(2 873)
|
(2 887)
|
(2 879)
|
(2 913)
|
(2 921)
|
(3 073)
|
(3 212)
|
(3 369)
|
(3 733)
|
(4 106)
|
(4 505)
|
(5 076)
|
(5 388)
|
(5 590)
|
(5 802)
|
(5 870)
|
(5 986)
|
(6 284)
|
(6 532)
|
(6 736)
|
(6 965)
|
(6 977)
|
(7 000)
|
(7 021)
|
(6 696)
|
(6 701)
|
(6 728)
|
(6 798)
|
(7 130)
|
(7 035)
|
(7 080)
|
(7 064)
|
(7 227)
|
(7 218)
|
(7 242)
|
(7 374)
|
(7 641)
|
(7 996)
|
(8 490)
|
(8 832)
|
(9 158)
|
(9 386)
|
(10 069)
|
|
| Other Operating Expenses |
0
|
(3 725)
|
(3 980)
|
(4 879)
|
0
|
(4 242)
|
(4 418)
|
(4 592)
|
0
|
(5 054)
|
(5 398)
|
(5 946)
|
0
|
(6 804)
|
(7 318)
|
(7 703)
|
0
|
(325)
|
(943)
|
(1 523)
|
0
|
(11 175)
|
(11 812)
|
(12 741)
|
0
|
(13 421)
|
(13 939)
|
(14 435)
|
(1 488)
|
(15 252)
|
(15 659)
|
(16 234)
|
(1 534)
|
(17 829)
|
(18 549)
|
(19 426)
|
(2 727)
|
(20 900)
|
(21 356)
|
(21 761)
|
(3 366)
|
(22 610)
|
(23 014)
|
(23 732)
|
(4 174)
|
(26 235)
|
(27 143)
|
(27 565)
|
(1 456)
|
(26 672)
|
(26 253)
|
(25 534)
|
(4 007)
|
(25 515)
|
(27 303)
|
(29 114)
|
(4 670)
|
(31 634)
|
(31 183)
|
(31 626)
|
(5 922)
|
(36 315)
|
(38 590)
|
(40 788)
|
(8 043)
|
(40 532)
|
(40 634)
|
(40 329)
|
(3 010)
|
(40 375)
|
(39 193)
|
(38 379)
|
(2 884)
|
(39 170)
|
(40 905)
|
(43 277)
|
(3 423)
|
(47 392)
|
(47 641)
|
(46 948)
|
(8 840)
|
(53 046)
|
(56 968)
|
(60 934)
|
(13 087)
|
(64 467)
|
(67 731)
|
|
| Operating Income |
1 532
N/A
|
1 906
+24%
|
1 824
-4%
|
2 137
+17%
|
1 363
-36%
|
1 638
+20%
|
1 749
+7%
|
1 901
+9%
|
1 706
-10%
|
2 257
+32%
|
2 512
+11%
|
2 604
+4%
|
2 265
-13%
|
3 248
+43%
|
3 453
+6%
|
3 608
+4%
|
3 047
-16%
|
4 113
+35%
|
4 298
+4%
|
4 657
+8%
|
4 540
-3%
|
5 561
+22%
|
6 041
+9%
|
6 681
+11%
|
6 078
-9%
|
7 970
+31%
|
8 368
+5%
|
8 831
+6%
|
9 012
+2%
|
9 010
0%
|
8 861
-2%
|
8 784
-1%
|
9 431
+7%
|
9 719
+3%
|
9 593
-1%
|
9 454
-1%
|
9 454
N/A
|
8 657
-8%
|
8 876
+3%
|
9 321
+5%
|
10 021
+8%
|
10 686
+7%
|
12 075
+13%
|
13 538
+12%
|
14 827
+10%
|
16 842
+14%
|
18 747
+11%
|
20 004
+7%
|
20 394
+2%
|
19 693
-3%
|
18 565
-6%
|
16 533
-11%
|
15 319
-7%
|
12 466
-19%
|
15 520
+24%
|
19 492
+26%
|
23 110
+19%
|
26 721
+16%
|
24 816
-7%
|
24 561
-1%
|
23 822
-3%
|
23 317
-2%
|
22 447
-4%
|
20 776
-7%
|
21 016
+1%
|
22 442
+7%
|
24 301
+8%
|
25 013
+3%
|
27 356
+9%
|
28 984
+6%
|
29 814
+3%
|
29 604
-1%
|
26 294
-11%
|
25 759
-2%
|
24 872
-3%
|
26 923
+8%
|
28 528
+6%
|
35 531
+25%
|
37 993
+7%
|
39 119
+3%
|
45 392
+16%
|
50 805
+12%
|
53 832
+6%
|
54 722
+2%
|
59 793
+9%
|
58 787
-2%
|
59 961
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(176)
|
(258)
|
(253)
|
(229)
|
(210)
|
(151)
|
(146)
|
(266)
|
(198)
|
(269)
|
(262)
|
(207)
|
(223)
|
(212)
|
(285)
|
(304)
|
(351)
|
(728)
|
(840)
|
(1 134)
|
(1 375)
|
(1 406)
|
(1 398)
|
(1 216)
|
(1 158)
|
(1 198)
|
(1 127)
|
(1 142)
|
(586)
|
(496)
|
(1 105)
|
(1 505)
|
(1 503)
|
(2 288)
|
(1 924)
|
(1 724)
|
(1 314)
|
(1 393)
|
(1 181)
|
(977)
|
(461)
|
(805)
|
(785)
|
(758)
|
(353)
|
(618)
|
(575)
|
(533)
|
556
|
(549)
|
(564)
|
(509)
|
823
|
(524)
|
(784)
|
(852)
|
236
|
(379)
|
(331)
|
(652)
|
48
|
(2 476)
|
(3 016)
|
(3 366)
|
(2 273)
|
(3 204)
|
(2 759)
|
(2 225)
|
(1 217)
|
(1 184)
|
(1 033)
|
(1 073)
|
1 001
|
(1 340)
|
(1 390)
|
(1 407)
|
3 210
|
1 436
|
2 522
|
2 858
|
3 032
|
285
|
(247)
|
1 251
|
2 960
|
273
|
3 198
|
|
| Non-Reccuring Items |
(125)
|
(124)
|
(130)
|
(159)
|
(125)
|
(138)
|
(121)
|
(104)
|
(115)
|
(42)
|
(48)
|
162
|
0
|
(104)
|
(74)
|
(314)
|
(69)
|
(40)
|
(63)
|
(18)
|
(241)
|
(245)
|
(258)
|
(269)
|
(46)
|
(37)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(172)
|
(184)
|
(182)
|
(256)
|
(104)
|
(269)
|
(274)
|
(174)
|
(25)
|
(6)
|
(3)
|
5
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 681)
|
(2 697)
|
(3 636)
|
(3 636)
|
(2 275)
|
(2 259)
|
(2 051)
|
(2 051)
|
396
|
396
|
1 127
|
3 182
|
2 055
|
2 055
|
(6 042)
|
(6 155)
|
(6 155)
|
(6 155)
|
(177)
|
0
|
0
|
0
|
(2 196)
|
(2 196)
|
(2 538)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
169
|
0
|
0
|
0
|
345
|
0
|
0
|
|
| Total Other Income |
284
|
0
|
0
|
0
|
343
|
29
|
30
|
74
|
375
|
81
|
80
|
36
|
697
|
8
|
8
|
10
|
591
|
116
|
143
|
258
|
686
|
230
|
244
|
152
|
1 164
|
146
|
144
|
148
|
18
|
165
|
239
|
389
|
37
|
540
|
495
|
436
|
(3)
|
400
|
457
|
462
|
66
|
486
|
510
|
482
|
85
|
690
|
744
|
967
|
72
|
1 069
|
1 105
|
948
|
15
|
1 341
|
1 330
|
1 421
|
(15)
|
1 118
|
1 197
|
1 250
|
28
|
1 224
|
1 189
|
1 080
|
(6)
|
1 138
|
1 144
|
1 215
|
(60)
|
547
|
805
|
1 141
|
(24)
|
2 590
|
2 501
|
2 278
|
(7)
|
1 567
|
1 663
|
1 655
|
(327)
|
2 704
|
2 846
|
3 044
|
(635)
|
3 612
|
4 020
|
|
| Pre-Tax Income |
1 515
N/A
|
1 524
+1%
|
1 441
-5%
|
1 749
+21%
|
1 371
-22%
|
1 378
+1%
|
1 512
+10%
|
1 605
+6%
|
1 768
+10%
|
2 027
+15%
|
2 282
+13%
|
2 595
+14%
|
2 739
+6%
|
2 941
+7%
|
3 104
+6%
|
3 002
-3%
|
3 234
+8%
|
3 462
+7%
|
3 538
+2%
|
3 763
+6%
|
3 698
-2%
|
4 141
+12%
|
4 630
+12%
|
5 350
+16%
|
6 039
+13%
|
6 882
+14%
|
7 374
+7%
|
7 837
+6%
|
8 425
+8%
|
8 680
+3%
|
7 995
-8%
|
7 670
-4%
|
7 942
+4%
|
7 971
+0%
|
8 163
+2%
|
8 165
+0%
|
8 087
-1%
|
7 664
-5%
|
8 152
+6%
|
8 771
+8%
|
9 422
+7%
|
10 184
+8%
|
11 620
+14%
|
13 008
+12%
|
14 455
+11%
|
16 646
+15%
|
18 642
+12%
|
20 264
+9%
|
20 987
+4%
|
20 207
-4%
|
19 103
-5%
|
16 977
-11%
|
16 146
-5%
|
13 282
-18%
|
16 065
+21%
|
20 061
+25%
|
23 308
+16%
|
27 460
+18%
|
25 682
-6%
|
25 159
-2%
|
23 821
-5%
|
22 065
-7%
|
17 939
-19%
|
15 793
-12%
|
14 954
-5%
|
16 740
+12%
|
20 411
+22%
|
21 744
+7%
|
23 992
+10%
|
26 296
+10%
|
29 982
+14%
|
30 068
+0%
|
28 381
-6%
|
30 191
+6%
|
28 038
-7%
|
29 849
+6%
|
25 897
-13%
|
32 379
+25%
|
36 023
+11%
|
37 477
+4%
|
48 089
+28%
|
53 794
+12%
|
56 431
+5%
|
59 017
+5%
|
60 267
+2%
|
60 476
+0%
|
64 641
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(213)
|
(186)
|
(152)
|
(209)
|
(192)
|
(201)
|
(204)
|
(192)
|
(243)
|
(260)
|
(293)
|
(343)
|
(324)
|
(370)
|
(383)
|
(462)
|
(613)
|
(615)
|
(603)
|
(709)
|
(666)
|
(785)
|
(860)
|
(831)
|
(741)
|
(837)
|
(915)
|
(1 028)
|
(1 064)
|
(1 011)
|
(992)
|
(798)
|
(1 130)
|
(1 499)
|
(1 758)
|
(2 214)
|
(1 188)
|
(737)
|
(344)
|
(122)
|
(1 060)
|
(1 381)
|
(1 851)
|
(2 234)
|
(2 594)
|
(2 786)
|
(2 993)
|
(3 108)
|
(1 774)
|
(1 601)
|
(1 468)
|
(643)
|
(1 289)
|
(1 038)
|
(2 516)
|
(4 221)
|
(5 644)
|
(6 554)
|
(5 678)
|
(5 478)
|
(5 303)
|
(4 891)
|
(4 039)
|
(3 380)
|
(3 198)
|
(3 589)
|
(4 194)
|
(4 312)
|
(1 936)
|
(2 328)
|
(2 685)
|
(2 747)
|
(5 117)
|
(5 243)
|
(5 256)
|
(6 101)
|
(5 878)
|
(6 855)
|
(7 749)
|
(7 935)
|
(9 775)
|
(11 975)
|
(13 442)
|
(13 099)
|
(14 119)
|
(14 098)
|
(14 907)
|
|
| Income from Continuing Operations |
1 302
|
1 337
|
1 289
|
1 540
|
1 179
|
1 177
|
1 308
|
1 413
|
1 525
|
1 767
|
1 989
|
2 252
|
2 415
|
2 570
|
2 720
|
2 540
|
2 621
|
2 848
|
2 936
|
3 054
|
3 032
|
3 354
|
3 768
|
4 517
|
5 298
|
6 045
|
6 459
|
6 809
|
7 361
|
7 669
|
7 003
|
6 873
|
6 812
|
6 474
|
6 407
|
5 952
|
6 899
|
6 927
|
7 808
|
8 649
|
8 362
|
8 803
|
9 769
|
10 774
|
11 861
|
13 860
|
15 649
|
17 156
|
19 213
|
18 606
|
17 635
|
16 334
|
14 857
|
12 244
|
13 549
|
15 840
|
17 664
|
20 906
|
20 004
|
19 681
|
18 518
|
17 174
|
13 900
|
12 413
|
11 756
|
13 151
|
16 217
|
17 432
|
22 056
|
23 968
|
27 297
|
27 321
|
23 264
|
24 948
|
22 782
|
23 748
|
20 019
|
25 524
|
28 274
|
29 542
|
38 314
|
41 819
|
42 989
|
45 918
|
46 148
|
46 378
|
49 734
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(83)
|
(83)
|
0
|
0
|
(238)
|
0
|
0
|
0
|
(251)
|
(296)
|
(371)
|
(445)
|
(286)
|
(303)
|
(316)
|
(328)
|
(364)
|
(382)
|
(376)
|
(382)
|
(326)
|
(315)
|
(334)
|
(380)
|
(376)
|
(382)
|
(380)
|
(334)
|
(304)
|
(290)
|
(282)
|
(259)
|
(291)
|
(299)
|
(301)
|
(333)
|
(346)
|
(344)
|
(358)
|
(366)
|
(499)
|
(649)
|
(410)
|
(276)
|
(278)
|
(387)
|
(135)
|
(168)
|
(514)
|
(741)
|
(1 221)
|
(1 315)
|
(1 310)
|
(1 338)
|
(1 278)
|
(1 259)
|
(1 316)
|
(1 202)
|
(1 191)
|
(1 111)
|
(1 133)
|
(1 292)
|
(1 357)
|
(1 381)
|
(1 471)
|
(1 387)
|
(1 097)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
207
|
385
|
318
|
430
|
405
|
417
|
629
|
338
|
358
|
294
|
254
|
628
|
606
|
659
|
639
|
469
|
394
|
326
|
311
|
288
|
350
|
353
|
438
|
474
|
377
|
386
|
454
|
462
|
613
|
638
|
874
|
946
|
940
|
1 026
|
1 131
|
1 184
|
1 158
|
1 145
|
800
|
578
|
733
|
564
|
|
| Net Income (Common) |
1 331
N/A
|
1 371
+3%
|
1 323
-4%
|
1 574
+19%
|
1 199
-24%
|
1 197
0%
|
1 328
+11%
|
1 433
+8%
|
1 524
+6%
|
1 766
+16%
|
1 988
+13%
|
2 251
+13%
|
2 338
+4%
|
2 493
+7%
|
2 593
+4%
|
2 450
-6%
|
2 576
+5%
|
2 729
+6%
|
2 881
+6%
|
2 970
+3%
|
3 031
+2%
|
3 387
+12%
|
3 752
+11%
|
4 444
+18%
|
5 051
+14%
|
5 795
+15%
|
6 184
+7%
|
6 507
+5%
|
7 110
+9%
|
7 416
+4%
|
6 735
-9%
|
6 607
-2%
|
6 526
-1%
|
6 171
-5%
|
6 090
-1%
|
5 622
-8%
|
6 535
+16%
|
6 543
+0%
|
7 431
+14%
|
8 267
+11%
|
8 036
-3%
|
8 488
+6%
|
9 435
+11%
|
10 394
+10%
|
11 506
+11%
|
13 706
+19%
|
15 675
+14%
|
17 161
+9%
|
19 339
+13%
|
18 721
-3%
|
17 770
-5%
|
16 704
-6%
|
14 877
-11%
|
12 277
-17%
|
13 511
+10%
|
15 705
+16%
|
17 758
+13%
|
20 979
+18%
|
20 121
-4%
|
19 795
-2%
|
18 488
-7%
|
16 919
-8%
|
13 816
-18%
|
12 448
-10%
|
11 766
-5%
|
13 270
+13%
|
16 932
+28%
|
18 465
+9%
|
21 336
+16%
|
22 668
+6%
|
47 957
+112%
|
47 689
-1%
|
44 873
-6%
|
44 184
-2%
|
19 386
-56%
|
20 611
+6%
|
19 603
-5%
|
25 289
+29%
|
28 071
+11%
|
29 738
+6%
|
38 595
+30%
|
41 925
+9%
|
43 030
+3%
|
45 369
+5%
|
45 255
0%
|
45 724
+1%
|
49 198
+8%
|
|
| EPS (Diluted) |
1.41
N/A
|
1.46
+4%
|
1.41
-3%
|
1.68
+19%
|
1.27
-24%
|
1.27
N/A
|
1.41
+11%
|
1.52
+8%
|
1.62
+7%
|
1.88
+16%
|
2.08
+11%
|
2.4
+15%
|
2.48
+3%
|
2.66
+7%
|
2.33
-12%
|
2.79
+20%
|
2.73
-2%
|
2.66
-3%
|
2.78
+5%
|
2.89
+4%
|
2.96
+2%
|
3.31
+12%
|
3.67
+11%
|
4.35
+19%
|
4.93
+13%
|
5.67
+15%
|
6.05
+7%
|
6.36
+5%
|
6.95
+9%
|
7.24
+4%
|
6.57
-9%
|
6.45
-2%
|
6.37
-1%
|
6.03
-5%
|
5.95
-1%
|
5.49
-8%
|
6.38
+16%
|
6.39
+0%
|
7.26
+14%
|
8.08
+11%
|
7.85
-3%
|
8.3
+6%
|
9.23
+11%
|
10.16
+10%
|
11.22
+10%
|
13.37
+19%
|
15.29
+14%
|
16.75
+10%
|
18.89
+13%
|
18.29
-3%
|
17.36
-5%
|
16.31
-6%
|
14.52
-11%
|
11.98
-17%
|
13.22
+10%
|
15.35
+16%
|
17.34
+13%
|
20.5
+18%
|
19.66
-4%
|
19.34
-2%
|
18.06
-7%
|
16.54
-8%
|
13.51
-18%
|
12.17
-10%
|
11.49
-6%
|
12.94
+13%
|
16.51
+28%
|
18.03
+9%
|
20.83
+16%
|
22.15
+6%
|
46.83
+111%
|
46.61
0%
|
43.82
-6%
|
43.14
-2%
|
19.09
-56%
|
20.34
+7%
|
19.3
-5%
|
24.98
+29%
|
27.73
+11%
|
29.37
+6%
|
38.14
+30%
|
41.66
+9%
|
42.78
+3%
|
45.08
+5%
|
44.97
0%
|
45.44
+1%
|
48.9
+8%
|
|