Infosys Ltd
NYSE:INFY
| 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 |
15.98
23.42
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
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
Infosys Ltd
|
Revenue
|
1.7T
INR
|
|
Cost of Revenue
|
-1.2T
INR
|
|
Gross Profit
|
517.4B
INR
|
|
Operating Expenses
|
-161.1B
INR
|
|
Operating Income
|
356.3B
INR
|
|
Other Expenses
|
-75.1B
INR
|
|
Net Income
|
281.2B
INR
|
Income Statement
Infosys 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
820
|
1 240
|
1 700
|
0
|
0
|
0
|
1 760
|
0
|
480
|
0
|
1 750
|
0
|
0
|
0
|
2 450
|
0
|
0
|
0
|
3 260
|
0
|
0
|
0
|
3 410
|
0
|
0
|
|
| Revenue |
36 400
N/A
|
39 700
+9%
|
42 412
+7%
|
45 332
+7%
|
48 530
+7%
|
52 756
+9%
|
58 731
+11%
|
64 917
+11%
|
71 297
+10%
|
76 842
+8%
|
82 289
+7%
|
88 853
+8%
|
95 210
+7%
|
104 650
+10%
|
116 220
+11%
|
127 450
+10%
|
138 930
+9%
|
146 510
+5%
|
153 060
+4%
|
159 220
+4%
|
166 920
+5%
|
177 730
+6%
|
190 850
+7%
|
206 000
+8%
|
216 930
+5%
|
223 110
+3%
|
224 780
+1%
|
224 330
0%
|
227 420
+1%
|
234 680
+3%
|
248 300
+6%
|
261 950
+5%
|
275 010
+5%
|
287 880
+5%
|
299 400
+4%
|
321 320
+7%
|
337 340
+5%
|
358 650
+6%
|
376 240
+5%
|
387 500
+3%
|
403 520
+4%
|
420 030
+4%
|
451 100
+7%
|
477 120
+6%
|
501 330
+5%
|
516 360
+3%
|
520 130
+1%
|
527 830
+1%
|
533 190
+1%
|
549 030
+3%
|
571 960
+4%
|
593 020
+4%
|
624 410
+5%
|
648 690
+4%
|
665 440
+3%
|
679 150
+2%
|
684 840
+1%
|
687 810
+0%
|
690 380
+0%
|
695 590
+1%
|
705 220
+1%
|
725 720
+3%
|
756 140
+4%
|
792 200
+5%
|
826 750
+4%
|
853 510
+3%
|
873 710
+2%
|
890 630
+2%
|
907 910
+2%
|
926 530
+2%
|
945 940
+2%
|
974 290
+3%
|
1 004 720
+3%
|
1 047 040
+4%
|
1 097 360
+5%
|
1 156 760
+5%
|
1 216 410
+5%
|
1 282 150
+5%
|
1 351 510
+5%
|
1 416 020
+5%
|
1 467 670
+4%
|
1 502 300
+2%
|
1 526 860
+2%
|
1 531 890
+0%
|
1 536 700
+0%
|
1 550 520
+1%
|
1 570 440
+1%
|
1 599 870
+2%
|
1 629 900
+2%
|
1 659 550
+2%
|
1 694 590
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18 230)
|
(20 250)
|
(21 946)
|
(23 653)
|
(25 387)
|
(27 643)
|
(30 957)
|
(34 305)
|
(37 647)
|
(40 635)
|
(43 488)
|
(46 843)
|
(50 660)
|
(56 270)
|
(62 480)
|
(68 590)
|
(74 580)
|
(79 610)
|
(83 590)
|
(87 460)
|
(92 070)
|
(97 920)
|
(104 520)
|
(112 020)
|
(117 650)
|
(121 500)
|
(124 620)
|
(126 500)
|
(130 200)
|
(135 290)
|
(142 970)
|
(150 970)
|
(159 160)
|
(168 450)
|
(176 180)
|
(188 430)
|
(198 080)
|
(210 410)
|
(223 990)
|
(236 770)
|
(252 800)
|
(267 510)
|
(289 870)
|
(306 920)
|
(319 520)
|
(326 610)
|
(324 640)
|
(325 920)
|
(326 310)
|
(337 040)
|
(352 230)
|
(367 890)
|
(389 490)
|
(405 670)
|
(418 690)
|
(427 440)
|
(432 530)
|
(434 720)
|
(437 370)
|
(443 470)
|
(451 300)
|
(465 190)
|
(485 730)
|
(511 390)
|
(538 670)
|
(563 590)
|
(581 570)
|
(595 140)
|
(607 320)
|
(616 560)
|
(623 480)
|
(637 520)
|
(654 130)
|
(682 180)
|
(722 530)
|
(768 910)
|
(819 980)
|
(878 620)
|
(934 680)
|
(986 140)
|
(1 023 530)
|
(1 043 660)
|
(1 059 850)
|
(1 066 770)
|
(1 074 130)
|
(1 082 080)
|
(1 096 510)
|
(1 115 180)
|
(1 133 470)
|
(1 153 940)
|
(1 177 200)
|
|
| Gross Profit |
18 170
N/A
|
19 450
+7%
|
20 466
+5%
|
21 679
+6%
|
23 143
+7%
|
25 114
+9%
|
27 776
+11%
|
30 614
+10%
|
33 650
+10%
|
36 208
+8%
|
38 801
+7%
|
42 010
+8%
|
44 550
+6%
|
48 380
+9%
|
53 740
+11%
|
58 860
+10%
|
64 350
+9%
|
66 900
+4%
|
69 470
+4%
|
71 760
+3%
|
74 850
+4%
|
79 810
+7%
|
86 330
+8%
|
93 980
+9%
|
99 280
+6%
|
101 610
+2%
|
100 160
-1%
|
97 830
-2%
|
97 220
-1%
|
99 390
+2%
|
105 330
+6%
|
110 980
+5%
|
115 850
+4%
|
119 430
+3%
|
123 220
+3%
|
132 890
+8%
|
139 260
+5%
|
148 240
+6%
|
152 250
+3%
|
150 730
-1%
|
150 720
0%
|
152 520
+1%
|
161 230
+6%
|
170 200
+6%
|
181 810
+7%
|
189 750
+4%
|
195 490
+3%
|
201 910
+3%
|
206 880
+2%
|
211 990
+2%
|
219 730
+4%
|
225 130
+2%
|
234 920
+4%
|
243 020
+3%
|
246 750
+2%
|
251 710
+2%
|
252 310
+0%
|
253 090
+0%
|
253 010
0%
|
252 120
0%
|
253 920
+1%
|
260 530
+3%
|
270 410
+4%
|
280 810
+4%
|
288 080
+3%
|
289 920
+1%
|
292 140
+1%
|
295 490
+1%
|
300 590
+2%
|
309 970
+3%
|
322 460
+4%
|
336 770
+4%
|
350 590
+4%
|
364 860
+4%
|
374 830
+3%
|
387 850
+3%
|
396 430
+2%
|
403 530
+2%
|
416 830
+3%
|
429 880
+3%
|
444 140
+3%
|
458 640
+3%
|
467 010
+2%
|
465 120
0%
|
462 570
-1%
|
468 440
+1%
|
473 930
+1%
|
484 690
+2%
|
496 430
+2%
|
505 610
+2%
|
517 390
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 377)
|
(7 940)
|
(8 524)
|
(9 070)
|
(9 568)
|
(10 225)
|
(11 062)
|
(11 952)
|
(13 169)
|
(14 254)
|
(15 472)
|
(16 682)
|
(18 010)
|
(19 840)
|
(21 710)
|
(23 720)
|
(25 580)
|
(26 560)
|
(27 600)
|
(28 050)
|
(28 450)
|
(29 710)
|
(31 460)
|
(33 060)
|
(34 940)
|
(33 930)
|
(31 720)
|
(29 990)
|
(28 120)
|
(29 180)
|
(31 070)
|
(33 090)
|
(34 830)
|
(36 440)
|
(38 400)
|
(40 550)
|
(41 470)
|
(43 040)
|
(43 890)
|
(44 590)
|
(46 430)
|
(48 140)
|
(53 990)
|
(56 640)
|
(59 510)
|
(61 800)
|
(60 940)
|
(62 930)
|
(66 040)
|
(68 750)
|
(71 350)
|
(74 430)
|
(77 230)
|
(79 790)
|
(80 730)
|
(81 810)
|
(81 900)
|
(82 220)
|
(82 620)
|
(81 970)
|
(81 730)
|
(83 350)
|
(86 410)
|
(91 150)
|
(96 800)
|
(99 490)
|
(101 930)
|
(103 680)
|
(105 130)
|
(105 370)
|
(104 430)
|
(103 370)
|
(102 470)
|
(104 900)
|
(107 620)
|
(111 370)
|
(114 580)
|
(118 560)
|
(122 820)
|
(127 770)
|
(132 260)
|
(136 510)
|
(140 190)
|
(142 040)
|
(143 890)
|
(146 730)
|
(148 630)
|
(149 960)
|
(151 710)
|
(155 360)
|
(161 100)
|
|
| Selling, General & Administrative |
(5 474)
|
(5 989)
|
(6 403)
|
(6 812)
|
(7 201)
|
(7 784)
|
(8 649)
|
(9 439)
|
(10 300)
|
(11 111)
|
(11 975)
|
(12 753)
|
(13 640)
|
(15 210)
|
(16 820)
|
(18 590)
|
(20 440)
|
(21 040)
|
(21 860)
|
(22 190)
|
(22 470)
|
(23 480)
|
(24 900)
|
(26 160)
|
(27 330)
|
(28 010)
|
(27 570)
|
(27 710)
|
(28 120)
|
(29 180)
|
(31 070)
|
(33 090)
|
(34 830)
|
(36 440)
|
(38 400)
|
(40 550)
|
(41 470)
|
(43 040)
|
(43 890)
|
(44 590)
|
(46 430)
|
(48 140)
|
(53 990)
|
(56 640)
|
(59 510)
|
(61 800)
|
(60 940)
|
(62 930)
|
(66 040)
|
(68 750)
|
(71 350)
|
(74 430)
|
(77 230)
|
(79 790)
|
(80 730)
|
(81 810)
|
(81 900)
|
(82 220)
|
(82 620)
|
(81 970)
|
(81 730)
|
(83 350)
|
(86 410)
|
(91 150)
|
(96 800)
|
(99 490)
|
(101 930)
|
(103 680)
|
(105 130)
|
(105 370)
|
(104 430)
|
(103 370)
|
(102 470)
|
(104 900)
|
(107 620)
|
(111 370)
|
(114 580)
|
(118 560)
|
(122 820)
|
(127 770)
|
(132 260)
|
(136 510)
|
(140 190)
|
(142 040)
|
(143 890)
|
(146 730)
|
(148 630)
|
(149 960)
|
(151 710)
|
(155 360)
|
(161 100)
|
|
| Depreciation & Amortization |
(1 903)
|
(1 950)
|
(2 120)
|
(2 257)
|
(2 367)
|
(2 441)
|
(2 413)
|
(2 514)
|
(2 869)
|
(3 144)
|
(3 498)
|
(3 929)
|
(4 370)
|
(4 630)
|
(4 890)
|
(5 130)
|
(5 140)
|
(5 520)
|
(5 740)
|
(5 860)
|
(5 980)
|
(6 230)
|
(6 560)
|
(6 900)
|
(7 610)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 920)
|
(4 150)
|
(2 280)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
10 793
N/A
|
11 510
+7%
|
11 942
+4%
|
12 609
+6%
|
13 575
+8%
|
14 887
+10%
|
16 711
+12%
|
18 659
+12%
|
20 481
+10%
|
21 954
+7%
|
23 330
+6%
|
25 329
+9%
|
26 540
+5%
|
28 540
+8%
|
32 030
+12%
|
35 140
+10%
|
38 770
+10%
|
40 340
+4%
|
41 870
+4%
|
43 710
+4%
|
46 400
+6%
|
50 100
+8%
|
54 870
+10%
|
60 920
+11%
|
64 340
+6%
|
67 680
+5%
|
68 440
+1%
|
67 840
-1%
|
69 100
+2%
|
70 210
+2%
|
74 260
+6%
|
77 890
+5%
|
81 020
+4%
|
82 990
+2%
|
84 820
+2%
|
92 340
+9%
|
97 790
+6%
|
105 200
+8%
|
108 360
+3%
|
106 140
-2%
|
104 290
-2%
|
104 380
+0%
|
107 240
+3%
|
113 560
+6%
|
122 300
+8%
|
127 950
+5%
|
134 550
+5%
|
138 980
+3%
|
140 840
+1%
|
143 240
+2%
|
148 380
+4%
|
150 700
+2%
|
157 690
+5%
|
163 230
+4%
|
166 020
+2%
|
169 900
+2%
|
170 410
+0%
|
170 870
+0%
|
170 390
0%
|
170 150
0%
|
172 190
+1%
|
177 180
+3%
|
184 000
+4%
|
189 660
+3%
|
191 280
+1%
|
190 430
0%
|
190 210
0%
|
191 810
+1%
|
195 460
+2%
|
204 600
+5%
|
218 030
+7%
|
233 400
+7%
|
248 120
+6%
|
259 960
+5%
|
267 210
+3%
|
276 480
+3%
|
281 850
+2%
|
284 970
+1%
|
294 010
+3%
|
302 110
+3%
|
311 880
+3%
|
322 130
+3%
|
326 820
+1%
|
323 080
-1%
|
318 680
-1%
|
321 710
+1%
|
325 300
+1%
|
334 730
+3%
|
344 720
+3%
|
350 250
+2%
|
356 290
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
280
|
700
|
640
|
0
|
1 640
|
1 870
|
2 180
|
3 530
|
4 570
|
5 460
|
6 770
|
6 930
|
5 600
|
4 710
|
3 260
|
4 370
|
5 880
|
7 580
|
9 660
|
9 690
|
9 390
|
9 680
|
10 380
|
11 980
|
13 980
|
15 180
|
16 460
|
18 860
|
19 210
|
21 890
|
22 610
|
22 800
|
23 780
|
22 240
|
24 540
|
26 100
|
28 620
|
32 260
|
33 280
|
33 660
|
32 250
|
30 850
|
30 040
|
28 650
|
21 830
|
14 580
|
7 180
|
29 010
|
5 990
|
6 020
|
6 020
|
27 760
|
12 290
|
19 380
|
25 280
|
25 400
|
25 270
|
23 720
|
22 970
|
21 790
|
19 700
|
18 710
|
18 310
|
17 860
|
18 980
|
18 870
|
17 970
|
18 970
|
19 440
|
19 750
|
21 980
|
20 960
|
20 170
|
19 880
|
19 140
|
20 690
|
23 000
|
23 980
|
25 330
|
27 060
|
28 870
|
32 020
|
|
| 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
|
(380)
|
(840)
|
(1 340)
|
(1 890)
|
(2 070)
|
(2 210)
|
(2 340)
|
(2 520)
|
(2 560)
|
(2 600)
|
(2 220)
|
(1 490)
|
(1 040)
|
(670)
|
(800)
|
(1 400)
|
(1 210)
|
(1 360)
|
(1 270)
|
(1 890)
|
(5 320)
|
(5 660)
|
(10 720)
|
(9 690)
|
(6 810)
|
(6 410)
|
(1 160)
|
(1 720)
|
(1 920)
|
(2 190)
|
(2 310)
|
(1 900)
|
(1 360)
|
(1 170)
|
(1 490)
|
(1 700)
|
(1 710)
|
(1 740)
|
(2 260)
|
(2 830)
|
(3 300)
|
(3 980)
|
(3 050)
|
(1 210)
|
(270)
|
(110)
|
(30)
|
(480)
|
(860)
|
140
|
|
| Total Other Income |
765
|
776
|
1 258
|
1 402
|
1 137
|
887
|
906
|
931
|
1 240
|
1 083
|
798
|
341
|
1 380
|
770
|
770
|
1 040
|
170
|
350
|
340
|
80
|
110
|
80
|
90
|
340
|
360
|
370
|
400
|
240
|
210
|
210
|
200
|
100
|
130
|
170
|
170
|
210
|
180
|
160
|
670
|
760
|
790
|
820
|
400
|
380
|
590
|
590
|
620
|
690
|
600
|
1 300
|
1 850
|
2 280
|
2 570
|
9 330
|
16 230
|
23 810
|
1 490
|
24 420
|
25 650
|
27 070
|
4 640
|
19 940
|
11 410
|
3 420
|
3 420
|
3 260
|
3 260
|
4 330
|
4 540
|
3 950
|
4 320
|
2 490
|
2 200
|
2 540
|
2 190
|
2 060
|
1 980
|
1 980
|
2 090
|
2 160
|
3 210
|
2 500
|
2 550
|
2 980
|
21 720
|
22 040
|
22 160
|
21 810
|
4 780
|
5 000
|
4 570
|
|
| Pre-Tax Income |
11 558
N/A
|
12 285
+6%
|
13 200
+7%
|
14 011
+6%
|
14 712
+5%
|
15 928
+8%
|
17 617
+11%
|
19 590
+11%
|
21 721
+11%
|
23 316
+7%
|
24 827
+6%
|
26 309
+6%
|
27 920
+6%
|
30 950
+11%
|
34 670
+12%
|
38 360
+11%
|
42 470
+11%
|
45 260
+7%
|
47 670
+5%
|
50 560
+6%
|
53 440
+6%
|
55 780
+4%
|
59 670
+7%
|
64 520
+8%
|
69 070
+7%
|
73 930
+7%
|
76 420
+3%
|
77 740
+2%
|
79 000
+2%
|
79 810
+1%
|
84 140
+5%
|
88 370
+5%
|
93 130
+5%
|
97 140
+4%
|
100 170
+3%
|
109 010
+9%
|
116 830
+7%
|
124 570
+7%
|
130 920
+5%
|
129 510
-1%
|
127 880
-1%
|
128 600
+1%
|
129 040
+0%
|
137 140
+6%
|
147 100
+7%
|
155 090
+5%
|
165 220
+7%
|
170 610
+3%
|
172 580
+1%
|
174 230
+1%
|
178 480
+2%
|
180 800
+1%
|
187 420
+4%
|
193 350
+3%
|
196 160
+1%
|
200 090
+2%
|
199 510
0%
|
200 070
+0%
|
200 700
+0%
|
201 970
+1%
|
202 700
+0%
|
204 090
+1%
|
209 130
+2%
|
207 640
-1%
|
210 410
+1%
|
212 150
+1%
|
210 780
-1%
|
217 950
+3%
|
220 070
+1%
|
226 330
+3%
|
238 870
+6%
|
251 890
+5%
|
266 280
+6%
|
280 120
+5%
|
287 100
+2%
|
295 020
+3%
|
301 100
+2%
|
304 680
+1%
|
314 110
+3%
|
323 990
+3%
|
333 220
+3%
|
341 500
+2%
|
345 270
+1%
|
342 150
-1%
|
359 880
+5%
|
366 480
+2%
|
371 330
+1%
|
381 840
+3%
|
376 080
-2%
|
383 260
+2%
|
393 020
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 010)
|
(2 105)
|
(2 255)
|
(2 330)
|
(2 275)
|
(2 396)
|
(2 622)
|
(2 906)
|
(3 256)
|
(3 425)
|
(3 289)
|
(3 185)
|
(3 130)
|
(3 390)
|
(3 930)
|
(4 400)
|
(3 860)
|
(3 940)
|
(4 650)
|
(5 010)
|
(6 850)
|
(6 960)
|
(7 530)
|
(8 280)
|
(9 190)
|
(11 820)
|
(13 280)
|
(15 420)
|
(16 810)
|
(17 990)
|
(20 300)
|
(22 320)
|
(24 900)
|
(26 570)
|
(27 910)
|
(30 830)
|
(33 670)
|
(35 740)
|
(37 460)
|
(36 080)
|
(33 670)
|
(33 540)
|
(33 600)
|
(36 640)
|
(40 620)
|
(43 490)
|
(46 730)
|
(48 370)
|
(49 290)
|
(49 500)
|
(50 730)
|
(50 900)
|
(52 510)
|
(54 390)
|
(55 120)
|
(56 620)
|
(55 980)
|
(56 070)
|
(55 500)
|
(42 560)
|
(42 410)
|
(42 520)
|
(43 720)
|
(57 420)
|
(56 310)
|
(56 150)
|
(55 510)
|
(54 120)
|
(53 680)
|
(55 230)
|
(59 560)
|
(65 090)
|
(72 050)
|
(76 600)
|
(77 880)
|
(79 730)
|
(79 640)
|
(81 610)
|
(85 060)
|
(87 300)
|
(92 140)
|
(94 590)
|
(96 470)
|
(98 080)
|
(97 400)
|
(99 720)
|
(101 560)
|
(104 980)
|
(108 580)
|
(110 260)
|
(111 430)
|
|
| Income from Continuing Operations |
9 548
|
10 180
|
10 945
|
11 681
|
12 436
|
13 530
|
14 994
|
16 682
|
18 465
|
19 892
|
21 538
|
23 125
|
24 790
|
27 560
|
30 740
|
33 960
|
38 610
|
41 320
|
43 020
|
45 550
|
46 590
|
48 820
|
52 140
|
56 240
|
59 880
|
62 110
|
63 140
|
62 320
|
62 190
|
61 820
|
63 840
|
66 050
|
68 230
|
70 570
|
72 260
|
78 180
|
83 160
|
88 830
|
93 460
|
93 430
|
94 210
|
95 060
|
95 440
|
100 500
|
106 480
|
111 600
|
118 490
|
122 240
|
123 290
|
124 730
|
127 750
|
129 900
|
134 910
|
138 960
|
141 040
|
143 470
|
143 530
|
144 000
|
145 200
|
159 410
|
160 290
|
161 570
|
165 410
|
150 220
|
154 100
|
156 000
|
155 270
|
163 830
|
166 390
|
171 100
|
179 310
|
186 800
|
194 230
|
203 520
|
209 220
|
215 290
|
221 460
|
223 070
|
229 050
|
236 690
|
241 080
|
246 910
|
248 800
|
244 070
|
262 480
|
266 760
|
269 770
|
276 860
|
267 500
|
273 000
|
281 590
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(130)
|
(210)
|
(280)
|
(230)
|
(170)
|
(110)
|
(30)
|
(20)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(60)
|
(90)
|
(270)
|
(350)
|
(450)
|
(800)
|
(750)
|
(840)
|
(720)
|
(390)
|
(330)
|
(280)
|
(360)
|
(320)
|
(300)
|
(170)
|
(130)
|
(110)
|
(90)
|
(160)
|
(150)
|
(210)
|
(280)
|
(370)
|
(370)
|
(340)
|
(350)
|
|
| Net Income (Common) |
9 548
N/A
|
10 180
+7%
|
10 945
+8%
|
11 681
+7%
|
12 436
+6%
|
13 530
+9%
|
14 994
+11%
|
16 682
+11%
|
18 917
+13%
|
20 343
+8%
|
21 929
+8%
|
23 446
+7%
|
24 580
+5%
|
27 340
+11%
|
30 570
+12%
|
33 850
+11%
|
38 560
+14%
|
41 290
+7%
|
43 000
+4%
|
45 540
+6%
|
46 590
+2%
|
48 820
+5%
|
52 140
+7%
|
56 240
+8%
|
59 880
+6%
|
62 110
+4%
|
63 140
+2%
|
62 320
-1%
|
62 190
0%
|
61 820
-1%
|
63 840
+3%
|
66 050
+3%
|
68 230
+3%
|
70 570
+3%
|
72 260
+2%
|
78 180
+8%
|
83 160
+6%
|
88 830
+7%
|
93 460
+5%
|
93 430
0%
|
94 210
+1%
|
95 060
+1%
|
95 440
+0%
|
100 500
+5%
|
106 480
+6%
|
111 600
+5%
|
118 490
+6%
|
122 240
+3%
|
123 290
+1%
|
124 730
+1%
|
127 750
+2%
|
129 900
+2%
|
134 910
+4%
|
138 960
+3%
|
141 040
+1%
|
143 470
+2%
|
143 530
+0%
|
144 000
+0%
|
145 200
+1%
|
159 410
+10%
|
160 290
+1%
|
161 570
+1%
|
165 410
+2%
|
150 210
-9%
|
154 040
+3%
|
155 910
+1%
|
155 000
-1%
|
163 480
+5%
|
165 940
+2%
|
170 300
+3%
|
178 560
+5%
|
185 960
+4%
|
193 510
+4%
|
203 130
+5%
|
208 890
+3%
|
215 010
+3%
|
221 100
+3%
|
222 750
+1%
|
228 750
+3%
|
236 520
+3%
|
240 950
+2%
|
246 800
+2%
|
248 710
+1%
|
243 910
-2%
|
262 330
+8%
|
266 550
+2%
|
269 490
+1%
|
276 490
+3%
|
267 130
-3%
|
272 660
+2%
|
281 240
+3%
|
|
| EPS (Diluted) |
2.23
N/A
|
2.39
+7%
|
2.56
+7%
|
2.69
+5%
|
2.89
+7%
|
3.12
+8%
|
3.44
+10%
|
3.76
+9%
|
4.29
+14%
|
4.56
+6%
|
4.89
+7%
|
5.2
+6%
|
5.47
+5%
|
6.05
+11%
|
6.75
+12%
|
7.27
+8%
|
8.45
+16%
|
9
+7%
|
9.38
+4%
|
9.93
+6%
|
10.16
+2%
|
10.64
+5%
|
11.36
+7%
|
12.26
+8%
|
13.05
+6%
|
13.59
+4%
|
13.82
+2%
|
13.63
-1%
|
13.61
0%
|
13.53
-1%
|
13.97
+3%
|
14.45
+3%
|
14.93
+3%
|
15.44
+3%
|
15.81
+2%
|
17.11
+8%
|
18.19
+6%
|
19.44
+7%
|
20.45
+5%
|
20.44
0%
|
20.61
+1%
|
20.79
+1%
|
20.88
+0%
|
21.99
+5%
|
23.29
+6%
|
24.42
+5%
|
25.92
+6%
|
26.74
+3%
|
26.97
+1%
|
27.28
+1%
|
27.94
+2%
|
28.41
+2%
|
29.51
+4%
|
30.4
+3%
|
30.86
+2%
|
31.39
+2%
|
31.39
N/A
|
31.49
+0%
|
31.74
+1%
|
35.01
+10%
|
35.5
+1%
|
37.13
+5%
|
38
+2%
|
34.51
-9%
|
35.38
+3%
|
36.19
+2%
|
36.41
+1%
|
38.5
+6%
|
38.91
+1%
|
40.09
+3%
|
42.02
+5%
|
43.74
+4%
|
45.52
+4%
|
47.75
+5%
|
49.52
+4%
|
51.2
+3%
|
52.41
+2%
|
53.04
+1%
|
54.46
+3%
|
56.36
+3%
|
57.54
+2%
|
59.58
+4%
|
60.03
+1%
|
58.86
-2%
|
63.29
+8%
|
64.25
+2%
|
64.92
+1%
|
66.59
+3%
|
64.34
-3%
|
65.68
+2%
|
67.74
+3%
|
|