Wipro Ltd
NYSE:WIT
Income Statement
Earnings Waterfall
Wipro Ltd
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 | Dec-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
|
6 080
|
|
| 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%
|
908 919
+1%
|
|
| 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)
|
(639 803)
|
|
| 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%
|
269 116
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)
|
(122 493)
|
|
| 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)
|
(113 760)
|
|
| 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)
|
(8 727)
|
|
| 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)
|
(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%
|
146 623
-2%
|
|
| 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
|
32 791
|
|
| 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
|
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)
|
(5 238)
|
|
| 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%
|
174 176
-2%
|
|
| 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)
|
(40 856)
|
|
| 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
|
133 320
|
|
| 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)
|
(668)
|
|
| 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
|
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%
|
132 652
-2%
|
|
| 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%
|
12.63
-2%
|
|