A
Ashapura Minechem Ltd
NSE:ASHAPURMIN
Ashapura Minechem Ltd
NSE:ASHAPURMIN
Price:
530.2
INR
2.6%
Market Closed
Market Cap:
₹50.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
A
|
Ashapura Minechem Ltd
NSE:ASHAPURMIN
|
IN |
|
Huntington Ingalls Industries Inc
NYSE:HII
|
US |
|
E
|
Elecster Oyj
OMXH:ELEAV
|
FI |
|
Ranger Energy Services Inc
NYSE:RNGR
|
US |
|
Unisplendour Corp Ltd
SZSE:000938
|
CN |
|
Lattice Semiconductor Corp
NASDAQ:LSCC
|
US |
Income Statement
Earnings Waterfall
Ashapura Minechem Ltd
Ashapura Minechem Ltd
Income Statement
Ashapura Minechem Ltd
Ashapura Minechem Ltd
Currency: INR
| 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 |
109
|
0
|
0
|
58
|
124
|
0
|
0
|
0
|
137
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
283
|
0
|
0
|
0
|
595
|
0
|
0
|
0
|
503
|
0
|
0
|
0
|
504
|
0
|
0
|
0
|
509
|
0
|
0
|
0
|
213
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
175
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
526
|
0
|
0
|
0
|
543
|
0
|
0
|
0
|
595
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 201
N/A
|
7 020
+13%
|
7 754
+10%
|
7 355
-5%
|
8 544
+16%
|
10 719
+25%
|
11 403
+6%
|
11 790
+3%
|
12 724
+8%
|
12 522
-2%
|
14 357
+15%
|
16 373
+14%
|
17 337
+6%
|
16 857
-3%
|
14 908
-12%
|
13 354
-10%
|
9 613
-28%
|
7 471
-22%
|
7 379
-1%
|
6 520
-12%
|
7 137
+9%
|
7 477
+5%
|
6 013
-20%
|
6 075
+1%
|
6 356
+5%
|
6 518
+3%
|
7 222
+11%
|
6 815
-6%
|
6 526
-4%
|
6 274
-4%
|
6 016
-4%
|
6 866
+14%
|
7 719
+12%
|
9 572
+24%
|
11 117
+16%
|
11 085
0%
|
10 832
-2%
|
11 743
+8%
|
13 124
+12%
|
15 560
+19%
|
17 528
+13%
|
17 473
0%
|
17 223
-1%
|
18 001
+5%
|
17 753
-1%
|
15 555
-12%
|
13 804
-11%
|
10 048
-27%
|
8 329
-17%
|
8 826
+6%
|
7 986
-10%
|
8 035
+1%
|
7 944
-1%
|
7 431
-6%
|
7 743
+4%
|
6 864
-11%
|
6 217
-9%
|
5 312
-15%
|
4 304
-19%
|
3 912
-9%
|
3 343
-15%
|
5 060
+51%
|
6 304
+25%
|
9 315
+48%
|
11 481
+23%
|
13 134
+14%
|
13 914
+6%
|
12 663
-9%
|
12 778
+1%
|
12 279
-4%
|
11 554
-6%
|
14 659
+27%
|
18 308
+25%
|
24 470
+34%
|
28 033
+15%
|
29 813
+6%
|
26 538
-11%
|
23 500
-11%
|
24 000
+2%
|
25 524
+6%
|
27 389
+7%
|
33 803
+23%
|
37 287
+10%
|
38 237
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 561)
|
(3 046)
|
(2 928)
|
(2 176)
|
(2 932)
|
(4 631)
|
(5 378)
|
(5 353)
|
(4 763)
|
(3 546)
|
(3 299)
|
(4 105)
|
(3 863)
|
(14 897)
|
(15 094)
|
(15 189)
|
(4 045)
|
(3 576)
|
(3 953)
|
(4 006)
|
(4 134)
|
(4 692)
|
(3 598)
|
(3 406)
|
(3 110)
|
(3 395)
|
(3 561)
|
(3 214)
|
(3 285)
|
(2 418)
|
(2 052)
|
(2 185)
|
(2 901)
|
(2 779)
|
(3 335)
|
(3 306)
|
(4 568)
|
(3 567)
|
(3 955)
|
(4 526)
|
(5 342)
|
(4 861)
|
(4 750)
|
(4 732)
|
(5 038)
|
(4 485)
|
(4 332)
|
(3 759)
|
(4 276)
|
(3 963)
|
(3 707)
|
(3 747)
|
(4 659)
|
(3 588)
|
(3 755)
|
(3 412)
|
(4 103)
|
(3 128)
|
(2 601)
|
(2 491)
|
(2 600)
|
(2 807)
|
(2 999)
|
(3 694)
|
(5 087)
|
(3 803)
|
(4 193)
|
(4 117)
|
(6 272)
|
(4 517)
|
(4 369)
|
(4 863)
|
(7 710)
|
(7 829)
|
(8 912)
|
(9 161)
|
(8 363)
|
(5 704)
|
(5 494)
|
(5 657)
|
(9 208)
|
(8 216)
|
(8 744)
|
(9 517)
|
|
| Gross Profit |
3 640
N/A
|
3 974
+9%
|
4 827
+21%
|
5 178
+7%
|
5 611
+8%
|
6 088
+8%
|
6 025
-1%
|
6 437
+7%
|
7 962
+24%
|
8 976
+13%
|
11 058
+23%
|
12 267
+11%
|
13 474
+10%
|
1 960
-85%
|
(186)
N/A
|
(1 835)
-886%
|
5 568
N/A
|
3 895
-30%
|
3 426
-12%
|
2 514
-27%
|
3 003
+19%
|
2 785
-7%
|
2 415
-13%
|
2 669
+11%
|
3 247
+22%
|
3 123
-4%
|
3 661
+17%
|
3 601
-2%
|
3 241
-10%
|
3 857
+19%
|
3 965
+3%
|
4 682
+18%
|
4 818
+3%
|
6 793
+41%
|
7 783
+15%
|
7 778
0%
|
6 264
-19%
|
8 176
+31%
|
9 169
+12%
|
11 034
+20%
|
12 186
+10%
|
12 612
+3%
|
12 472
-1%
|
13 270
+6%
|
12 716
-4%
|
11 071
-13%
|
9 472
-14%
|
6 288
-34%
|
4 053
-36%
|
4 862
+20%
|
4 278
-12%
|
4 289
+0%
|
3 284
-23%
|
3 843
+17%
|
3 988
+4%
|
3 453
-13%
|
2 114
-39%
|
2 185
+3%
|
1 703
-22%
|
1 421
-17%
|
743
-48%
|
2 254
+203%
|
3 305
+47%
|
5 620
+70%
|
6 394
+14%
|
9 332
+46%
|
9 721
+4%
|
8 546
-12%
|
6 507
-24%
|
7 761
+19%
|
7 185
-7%
|
9 796
+36%
|
10 598
+8%
|
16 641
+57%
|
19 121
+15%
|
20 652
+8%
|
18 175
-12%
|
17 796
-2%
|
18 507
+4%
|
19 867
+7%
|
18 181
-8%
|
25 588
+41%
|
28 544
+12%
|
28 720
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 200)
|
(3 372)
|
(4 059)
|
(4 227)
|
(4 417)
|
(4 627)
|
(4 518)
|
(4 756)
|
(6 031)
|
(6 818)
|
(8 637)
|
(9 799)
|
(11 398)
|
53
|
1 841
|
3 353
|
(5 114)
|
(3 661)
|
(3 133)
|
(2 483)
|
(2 481)
|
(2 106)
|
(2 100)
|
(2 310)
|
(2 705)
|
(2 652)
|
(2 970)
|
(3 119)
|
(2 763)
|
(3 745)
|
(3 523)
|
(3 990)
|
(3 848)
|
(5 350)
|
(6 069)
|
(6 050)
|
(4 732)
|
(6 489)
|
(7 269)
|
(8 741)
|
(9 720)
|
(10 433)
|
(10 344)
|
(11 223)
|
(10 770)
|
(9 625)
|
(8 476)
|
(6 048)
|
(4 097)
|
(5 066)
|
(4 762)
|
(4 654)
|
(3 622)
|
(4 162)
|
(4 183)
|
(3 741)
|
(2 154)
|
(2 710)
|
(2 030)
|
(2 191)
|
(1 264)
|
(2 698)
|
(3 604)
|
(5 435)
|
(5 231)
|
(8 256)
|
(8 450)
|
(7 978)
|
(5 871)
|
(7 568)
|
(7 269)
|
(9 055)
|
(9 330)
|
(15 072)
|
(17 297)
|
(18 854)
|
(16 338)
|
(16 332)
|
(16 711)
|
(17 223)
|
(14 811)
|
(21 866)
|
(24 280)
|
(24 874)
|
|
| Selling, General & Administrative |
(3 159)
|
(3 329)
|
(4 011)
|
(4 176)
|
(4 363)
|
(4 569)
|
(4 336)
|
(4 514)
|
(5 958)
|
(6 480)
|
(8 337)
|
(9 486)
|
(11 306)
|
375
|
2 201
|
3 955
|
(4 871)
|
(2 725)
|
(2 143)
|
(1 621)
|
(2 224)
|
(1 405)
|
(1 431)
|
(1 697)
|
(2 441)
|
0
|
0
|
0
|
(2 484)
|
0
|
0
|
0
|
(3 591)
|
0
|
0
|
0
|
(4 475)
|
0
|
0
|
0
|
(9 369)
|
0
|
0
|
0
|
(10 327)
|
0
|
0
|
0
|
(3 457)
|
0
|
0
|
0
|
(3 243)
|
0
|
0
|
0
|
(1 680)
|
0
|
0
|
0
|
(866)
|
0
|
0
|
0
|
(4 522)
|
0
|
0
|
0
|
(5 039)
|
0
|
0
|
0
|
(8 366)
|
(5 228)
|
(7 971)
|
(11 968)
|
(15 125)
|
(12 589)
|
(12 832)
|
(13 273)
|
(13 742)
|
(17 624)
|
(20 005)
|
(20 928)
|
|
| Depreciation & Amortization |
(41)
|
(44)
|
(48)
|
(51)
|
(54)
|
(59)
|
(63)
|
(67)
|
(73)
|
(79)
|
(74)
|
(75)
|
(91)
|
(94)
|
(144)
|
(200)
|
(244)
|
(302)
|
(347)
|
(376)
|
(257)
|
(274)
|
(231)
|
(195)
|
(264)
|
(268)
|
(276)
|
(279)
|
(279)
|
(286)
|
(271)
|
(258)
|
(258)
|
(246)
|
(253)
|
(262)
|
(257)
|
(282)
|
(303)
|
(328)
|
(349)
|
(351)
|
(368)
|
(396)
|
(439)
|
(431)
|
(443)
|
(476)
|
(484)
|
(498)
|
(479)
|
(426)
|
(384)
|
(380)
|
(373)
|
(351)
|
(318)
|
(306)
|
(285)
|
(278)
|
(284)
|
(299)
|
(320)
|
(345)
|
(449)
|
(508)
|
(570)
|
(620)
|
(581)
|
(604)
|
(642)
|
(675)
|
(725)
|
(743)
|
(746)
|
(770)
|
(786)
|
(772)
|
(776)
|
(696)
|
(779)
|
(926)
|
(1 051)
|
(1 267)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
(174)
|
0
|
(259)
|
(226)
|
(238)
|
0
|
(227)
|
(216)
|
(403)
|
0
|
(635)
|
(643)
|
(486)
|
0
|
(427)
|
(439)
|
(419)
|
0
|
(2 385)
|
(2 694)
|
(2 840)
|
0
|
(3 459)
|
(3 253)
|
(3 733)
|
0
|
(5 104)
|
(5 816)
|
(5 789)
|
0
|
(6 208)
|
(6 966)
|
(8 414)
|
(2)
|
(10 082)
|
(9 977)
|
(10 827)
|
(5)
|
(9 194)
|
(8 033)
|
(5 573)
|
(157)
|
(4 568)
|
(4 283)
|
(4 228)
|
5
|
(3 782)
|
(3 811)
|
(3 390)
|
(155)
|
(2 405)
|
(1 745)
|
(1 913)
|
(114)
|
(2 399)
|
(3 285)
|
(5 090)
|
(261)
|
(7 748)
|
(7 880)
|
(7 359)
|
(253)
|
(6 965)
|
(6 627)
|
(8 380)
|
(239)
|
(9 101)
|
(8 580)
|
(6 116)
|
(428)
|
(2 971)
|
(3 102)
|
(3 254)
|
(290)
|
(3 316)
|
(3 224)
|
(2 680)
|
|
| Operating Income |
440
N/A
|
602
+37%
|
768
+28%
|
951
+24%
|
1 194
+26%
|
1 460
+22%
|
1 507
+3%
|
1 681
+12%
|
1 930
+15%
|
2 159
+12%
|
2 421
+12%
|
2 468
+2%
|
2 076
-16%
|
2 013
-3%
|
1 655
-18%
|
1 518
-8%
|
453
-70%
|
234
-48%
|
294
+26%
|
32
-89%
|
522
+1 531%
|
679
+30%
|
316
-54%
|
359
+14%
|
541
+51%
|
471
-13%
|
691
+47%
|
482
-30%
|
478
-1%
|
112
-77%
|
441
+295%
|
691
+57%
|
970
+40%
|
1 443
+49%
|
1 714
+19%
|
1 728
+1%
|
1 532
-11%
|
1 687
+10%
|
1 900
+13%
|
2 293
+21%
|
2 466
+8%
|
2 179
-12%
|
2 128
-2%
|
2 047
-4%
|
1 946
-5%
|
1 446
-26%
|
996
-31%
|
240
-76%
|
(44)
N/A
|
(204)
-363%
|
(484)
-137%
|
(365)
+25%
|
(337)
+8%
|
(319)
+5%
|
(195)
+39%
|
(288)
-48%
|
(40)
+86%
|
(526)
-1 214%
|
(327)
+38%
|
(769)
-135%
|
(521)
+32%
|
(444)
+15%
|
(299)
+33%
|
185
N/A
|
1 163
+528%
|
1 076
-7%
|
1 270
+18%
|
568
-55%
|
635
+12%
|
193
-70%
|
(85)
N/A
|
741
N/A
|
1 268
+71%
|
1 568
+24%
|
1 823
+16%
|
1 798
-1%
|
1 838
+2%
|
1 464
-20%
|
1 796
+23%
|
2 643
+47%
|
3 370
+27%
|
3 722
+10%
|
4 263
+15%
|
3 846
-10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(109)
|
(125)
|
(131)
|
(130)
|
(124)
|
(128)
|
(115)
|
(122)
|
(137)
|
(204)
|
(91)
|
(122)
|
(60)
|
(105)
|
(597)
|
(1 892)
|
(4 634)
|
(4 795)
|
(4 718)
|
(3 669)
|
(819)
|
(908)
|
(644)
|
(455)
|
38
|
(450)
|
(511)
|
(502)
|
(514)
|
(567)
|
(561)
|
(585)
|
(492)
|
(515)
|
(485)
|
(390)
|
(224)
|
(216)
|
(180)
|
(190)
|
(107)
|
(166)
|
(173)
|
(171)
|
(154)
|
(221)
|
(208)
|
(190)
|
66
|
89
|
175
|
230
|
134
|
(298)
|
(344)
|
(391)
|
(347)
|
(88)
|
(299)
|
(421)
|
(370)
|
(483)
|
(448)
|
(387)
|
(291)
|
(479)
|
(444)
|
(442)
|
99
|
(500)
|
(480)
|
(601)
|
(52)
|
(708)
|
(706)
|
(730)
|
341
|
(672)
|
(743)
|
(753)
|
49
|
(963)
|
(1 065)
|
(1 072)
|
|
| 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
|
(5 642)
|
0
|
(6)
|
(9)
|
(317)
|
0
|
(355)
|
(603)
|
(73)
|
372
|
544
|
828
|
545
|
85
|
(44)
|
(2 187)
|
(2 437)
|
(2 099)
|
(2 099)
|
11
|
154
|
(44)
|
(44)
|
(44)
|
0
|
0
|
0
|
(39)
|
(151)
|
(151)
|
(3 171)
|
(3 148)
|
(2 907)
|
(2 644)
|
0
|
1 204
|
4 740
|
4 933
|
4 933
|
4 121
|
193
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
91
|
417
|
984
|
997
|
894
|
567
|
0
|
0
|
0
|
(46)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Other Income |
13
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
39
|
9
|
27
|
84
|
70
|
140
|
157
|
161
|
93
|
118
|
102
|
59
|
(5)
|
61
|
64
|
60
|
(10)
|
75
|
96
|
86
|
35
|
124
|
95
|
129
|
2
|
111
|
123
|
91
|
19
|
43
|
269
|
264
|
56
|
281
|
64
|
92
|
0
|
196
|
215
|
280
|
21
|
738
|
963
|
1 211
|
49
|
916
|
916
|
772
|
22
|
1 019
|
958
|
817
|
(597)
|
335
|
129
|
208
|
(640)
|
770
|
773
|
922
|
|
| Pre-Tax Income |
344
N/A
|
477
+39%
|
637
+34%
|
821
+29%
|
1 093
+33%
|
1 332
+22%
|
1 392
+4%
|
1 559
+12%
|
1 862
+19%
|
1 955
+5%
|
2 331
+19%
|
2 347
+1%
|
2 093
-11%
|
1 908
-9%
|
1 058
-45%
|
(374)
N/A
|
(4 176)
-1 016%
|
(4 562)
-9%
|
(4 424)
+3%
|
(3 637)
+18%
|
(279)
+92%
|
(229)
+18%
|
(329)
-43%
|
(96)
+71%
|
(5 012)
-5 110%
|
29
N/A
|
201
+589%
|
55
-72%
|
(282)
N/A
|
(314)
-11%
|
(318)
-1%
|
(335)
-5%
|
496
N/A
|
1 418
+186%
|
1 875
+32%
|
2 226
+19%
|
1 841
-17%
|
1 617
-12%
|
1 740
+8%
|
(24)
N/A
|
(94)
-297%
|
(12)
+88%
|
(48)
-309%
|
1 972
N/A
|
1 979
+0%
|
1 304
-34%
|
839
-36%
|
135
-84%
|
(12)
N/A
|
(4)
+68%
|
(185)
-4 779%
|
(83)
+55%
|
(332)
-302%
|
(725)
-118%
|
(3 441)
-374%
|
(3 562)
-4%
|
(3 217)
+10%
|
(2 976)
+7%
|
(563)
+81%
|
106
N/A
|
3 822
+3 523%
|
4 202
+10%
|
4 401
+5%
|
4 199
-5%
|
1 101
-74%
|
1 335
+21%
|
1 789
+34%
|
1 337
-25%
|
814
-39%
|
609
-25%
|
352
-42%
|
913
+159%
|
1 218
+33%
|
1 866
+53%
|
2 166
+16%
|
2 303
+6%
|
2 581
+12%
|
2 124
-18%
|
2 076
-2%
|
2 666
+28%
|
2 780
+4%
|
3 529
+27%
|
3 971
+13%
|
3 650
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(65)
|
(83)
|
(125)
|
(208)
|
(302)
|
(361)
|
(386)
|
(440)
|
(556)
|
(611)
|
(679)
|
(605)
|
(477)
|
(379)
|
(214)
|
(103)
|
1 300
|
1 305
|
1 241
|
1 195
|
(146)
|
(139)
|
(162)
|
(150)
|
(1 005)
|
(975)
|
(927)
|
(943)
|
(55)
|
(48)
|
(50)
|
(28)
|
(57)
|
(125)
|
(122)
|
(130)
|
(99)
|
(90)
|
(177)
|
(244)
|
(297)
|
(320)
|
(380)
|
(426)
|
(449)
|
(424)
|
(349)
|
(224)
|
(177)
|
(196)
|
(134)
|
(123)
|
(120)
|
(86)
|
(87)
|
(106)
|
(52)
|
3
|
22
|
49
|
10
|
(21)
|
7
|
(36)
|
(227)
|
(236)
|
(265)
|
(299)
|
(113)
|
(146)
|
(138)
|
(189)
|
(297)
|
(289)
|
(325)
|
(293)
|
(270)
|
(256)
|
(149)
|
(188)
|
(154)
|
(285)
|
(108)
|
(78)
|
|
| Income from Continuing Operations |
279
|
393
|
512
|
613
|
791
|
972
|
1 006
|
1 119
|
1 306
|
1 343
|
1 652
|
1 742
|
1 616
|
1 529
|
844
|
(477)
|
(2 876)
|
(3 257)
|
(3 183)
|
(2 442)
|
(425)
|
(368)
|
(491)
|
(246)
|
(6 017)
|
(946)
|
(726)
|
(888)
|
(337)
|
(363)
|
(368)
|
(363)
|
439
|
1 293
|
1 753
|
2 096
|
1 742
|
1 527
|
1 564
|
(268)
|
(391)
|
(332)
|
(428)
|
1 546
|
1 530
|
880
|
490
|
(89)
|
(189)
|
(200)
|
(319)
|
(206)
|
(452)
|
(811)
|
(3 528)
|
(3 669)
|
(3 269)
|
(2 973)
|
(541)
|
154
|
3 832
|
4 181
|
4 407
|
4 163
|
875
|
1 099
|
1 524
|
1 038
|
701
|
463
|
214
|
723
|
921
|
1 576
|
1 841
|
2 009
|
2 311
|
1 868
|
1 927
|
2 477
|
2 626
|
3 243
|
3 863
|
3 572
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
(41)
|
(38)
|
(18)
|
1
|
45
|
42
|
22
|
1
|
0
|
0
|
(0)
|
(2)
|
0
|
40
|
34
|
73
|
73
|
41
|
59
|
43
|
53
|
37
|
43
|
(1)
|
67
|
34
|
(76)
|
28
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(11)
|
(21)
|
4
|
11
|
11
|
17
|
(2)
|
(7)
|
(10)
|
(6)
|
(5)
|
(4)
|
2
|
0
|
(4)
|
(2)
|
(2)
|
1
|
1
|
2
|
2
|
7
|
2
|
23
|
26
|
16
|
0
|
(6)
|
(1)
|
15
|
26
|
22
|
64
|
92
|
93
|
171
|
219
|
208
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
46
|
57
|
0
|
11
|
39
|
52
|
0
|
16
|
50
|
44
|
164
|
150
|
117
|
98
|
177
|
189
|
449
|
532
|
506
|
533
|
318
|
302
|
265
|
0
|
198
|
171
|
|
| Net Income (Common) |
271
N/A
|
386
+42%
|
508
+32%
|
610
+20%
|
784
+28%
|
963
+23%
|
999
+4%
|
1 104
+11%
|
1 302
+18%
|
1 335
+3%
|
1 650
+24%
|
1 731
+5%
|
1 616
-7%
|
1 537
-5%
|
837
-46%
|
(473)
N/A
|
(2 893)
-512%
|
(3 278)
-13%
|
(3 204)
+2%
|
(2 460)
+23%
|
307
N/A
|
364
+19%
|
240
-34%
|
481
+101%
|
(6 021)
N/A
|
(6 101)
-1%
|
(5 873)
+4%
|
(6 030)
-3%
|
(336)
+94%
|
(361)
-7%
|
(366)
-1%
|
(356)
+3%
|
441
N/A
|
1 316
+198%
|
1 779
+35%
|
2 112
+19%
|
1 742
-18%
|
1 520
-13%
|
1 563
+3%
|
(253)
N/A
|
(365)
-44%
|
(309)
+15%
|
(364)
-18%
|
1 638
N/A
|
1 623
-1%
|
1 051
-35%
|
710
-33%
|
120
-83%
|
(189)
N/A
|
(288)
-52%
|
(505)
-76%
|
(420)
+17%
|
(452)
-8%
|
(811)
-80%
|
(3 528)
-335%
|
(3 666)
-4%
|
(3 310)
+10%
|
(2 982)
+10%
|
(513)
+83%
|
211
N/A
|
3 877
+1 734%
|
4 234
+9%
|
4 468
+6%
|
4 216
-6%
|
875
-79%
|
1 115
+27%
|
1 573
+41%
|
1 080
-31%
|
865
-20%
|
653
-24%
|
365
-44%
|
894
+145%
|
1 170
+31%
|
1 806
+54%
|
2 349
+30%
|
2 584
+10%
|
2 870
+11%
|
2 438
-15%
|
2 288
-6%
|
2 778
+21%
|
2 958
+6%
|
3 461
+17%
|
3 984
+15%
|
3 772
-5%
|
|
| EPS (Diluted) |
4.25
N/A
|
6.46
+52%
|
7.33
+13%
|
9.46
+29%
|
12.08
+28%
|
14.79
+22%
|
13.06
-12%
|
15.7
+20%
|
17.83
+14%
|
16.93
-5%
|
20.65
+22%
|
21.88
+6%
|
20.45
-7%
|
19.3
-6%
|
10.6
-45%
|
-5.97
N/A
|
-36.62
-513%
|
-41.22
-13%
|
-40.56
+2%
|
-31.13
+23%
|
3.89
N/A
|
4.6
+18%
|
3
-35%
|
6.08
+103%
|
-76.22
N/A
|
-77.22
-1%
|
-74.36
+4%
|
-76.34
-3%
|
-4.26
+94%
|
-4.57
-7%
|
-5.05
-11%
|
-4.29
+15%
|
5.52
N/A
|
15.85
+187%
|
15.46
-2%
|
25.44
+65%
|
20.03
-21%
|
17.47
-13%
|
17.95
+3%
|
-2.9
N/A
|
-4.19
-44%
|
-3.55
+15%
|
-4.18
-18%
|
18.84
N/A
|
18.66
-1%
|
12.09
-35%
|
8.16
-33%
|
1.37
-83%
|
-2.17
N/A
|
-3.29
-52%
|
-5.74
-74%
|
-4.81
+16%
|
-5.19
-8%
|
-9.33
-80%
|
-40.56
-335%
|
-42.18
-4%
|
-38.05
+10%
|
-34.55
+9%
|
-5.9
+83%
|
2.43
N/A
|
44.57
+1 734%
|
48.6
+9%
|
51.3
+6%
|
47.15
-8%
|
9.72
-79%
|
12.33
+27%
|
17.57
+42%
|
12.83
-27%
|
9.61
-25%
|
6.39
-34%
|
4.02
-37%
|
9.76
+143%
|
12.79
+31%
|
19.49
+52%
|
24.85
+28%
|
26.73
+8%
|
30.5
+14%
|
26.63
-13%
|
24.3
-9%
|
29.38
+21%
|
31.46
+7%
|
36.22
+15%
|
41.68
+15%
|
39.49
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
