Asian Paints Ltd
NSE:ASIANPAINT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Asian Paints Ltd
NSE:ASIANPAINT
|
IN |
|
D
|
DCX Systems Ltd
NSE:DCXINDIA
|
IN |
Income Statement
Earnings Waterfall
Asian Paints Ltd
Income Statement
Asian Paints 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 |
137
|
84
|
103
|
121
|
152
|
134
|
129
|
122
|
108
|
104
|
100
|
108
|
114
|
130
|
151
|
169
|
189
|
198
|
217
|
215
|
212
|
217
|
216
|
228
|
263
|
280
|
277
|
290
|
285
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
758
|
0
|
0
|
0
|
811
|
0
|
0
|
0
|
697
|
0
|
0
|
0
|
701
|
0
|
0
|
0
|
1 094
|
0
|
0
|
0
|
1 511
|
0
|
0
|
0
|
1 727
|
0
|
0
|
0
|
|
| Revenue |
17 287
N/A
|
18 975
+10%
|
21 208
+12%
|
22 928
+8%
|
22 179
-3%
|
23 066
+4%
|
23 578
+2%
|
25 099
+6%
|
25 739
+3%
|
27 032
+5%
|
28 265
+5%
|
28 913
+2%
|
30 210
+4%
|
31 357
+4%
|
33 431
+7%
|
34 764
+4%
|
36 700
+6%
|
38 531
+5%
|
39 882
+4%
|
42 302
+6%
|
44 072
+4%
|
46 894
+6%
|
50 321
+7%
|
51 765
+3%
|
54 639
+6%
|
56 813
+4%
|
59 293
+4%
|
62 273
+5%
|
66 809
+7%
|
70 509
+6%
|
71 378
+1%
|
76 294
+7%
|
77 223
+1%
|
81 577
+6%
|
86 037
+5%
|
90 591
+5%
|
96 322
+6%
|
99 128
+3%
|
102 889
+4%
|
107 715
+5%
|
109 386
+2%
|
112 336
+3%
|
117 154
+4%
|
121 177
+3%
|
127 148
+5%
|
132 360
+4%
|
137 543
+4%
|
139 550
+1%
|
141 828
+2%
|
145 236
+2%
|
147 303
+1%
|
153 229
+4%
|
158 417
+3%
|
161 704
+2%
|
165 093
+2%
|
165 382
+0%
|
168 566
+2%
|
170 532
+1%
|
171 488
+1%
|
171 422
0%
|
172 622
+1%
|
174 124
+1%
|
177 537
+2%
|
187 492
+6%
|
192 485
+3%
|
199 000
+3%
|
203 352
+2%
|
204 925
+1%
|
202 113
-1%
|
180 293
-11%
|
183 288
+2%
|
196 970
+7%
|
217 128
+10%
|
243 755
+12%
|
261 213
+7%
|
278 600
+7%
|
291 013
+4%
|
321 228
+10%
|
334 844
+4%
|
335 939
+0%
|
344 886
+3%
|
350 640
+2%
|
350 849
+0%
|
355 513
+1%
|
354 947
0%
|
352 822
-1%
|
348 311
-1%
|
342 775
-2%
|
339 056
-1%
|
338 744
0%
|
343 782
+1%
|
346 958
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9 604)
|
(10 368)
|
(11 684)
|
(12 508)
|
(12 734)
|
(13 099)
|
(13 538)
|
(14 558)
|
(15 394)
|
(16 063)
|
(16 780)
|
(17 237)
|
(18 335)
|
(18 411)
|
(19 784)
|
(20 687)
|
(22 454)
|
(23 144)
|
(23 784)
|
(25 007)
|
(26 285)
|
(27 678)
|
(30 036)
|
(31 564)
|
(34 319)
|
(34 379)
|
(35 165)
|
(35 855)
|
(38 249)
|
(39 876)
|
(40 275)
|
(43 683)
|
(45 537)
|
(47 795)
|
(51 105)
|
(54 218)
|
(58 827)
|
(59 254)
|
(61 461)
|
(63 946)
|
(65 290)
|
(65 429)
|
(67 380)
|
(69 626)
|
(74 616)
|
(76 580)
|
(79 384)
|
(79 522)
|
(81 250)
|
(83 181)
|
(86 400)
|
(91 698)
|
(97 715)
|
(96 829)
|
(98 469)
|
(98 515)
|
(102 762)
|
(103 770)
|
(103 574)
|
(102 393)
|
(102 871)
|
(100 218)
|
(102 838)
|
(109 165)
|
(114 580)
|
(116 075)
|
(117 395)
|
(117 278)
|
(115 756)
|
(101 218)
|
(101 891)
|
(108 286)
|
(122 939)
|
(139 212)
|
(155 771)
|
(172 419)
|
(185 453)
|
(202 237)
|
(210 289)
|
(209 414)
|
(215 685)
|
(210 350)
|
(204 009)
|
(202 287)
|
(205 042)
|
(200 044)
|
(199 572)
|
(197 440)
|
(199 423)
|
(194 843)
|
(195 763)
|
(195 848)
|
|
| Gross Profit |
7 683
N/A
|
8 609
+12%
|
9 525
+11%
|
10 421
+9%
|
9 445
-9%
|
9 967
+6%
|
10 041
+1%
|
10 542
+5%
|
10 344
-2%
|
10 969
+6%
|
11 484
+5%
|
11 675
+2%
|
11 875
+2%
|
12 946
+9%
|
13 646
+5%
|
14 077
+3%
|
14 245
+1%
|
15 387
+8%
|
16 098
+5%
|
17 295
+7%
|
17 787
+3%
|
19 216
+8%
|
20 286
+6%
|
20 202
0%
|
20 321
+1%
|
22 436
+10%
|
24 131
+8%
|
26 420
+9%
|
28 560
+8%
|
30 634
+7%
|
31 103
+2%
|
32 612
+5%
|
31 686
-3%
|
33 782
+7%
|
34 932
+3%
|
36 372
+4%
|
37 495
+3%
|
39 873
+6%
|
41 427
+4%
|
43 768
+6%
|
44 096
+1%
|
46 908
+6%
|
49 775
+6%
|
51 552
+4%
|
52 533
+2%
|
55 780
+6%
|
58 159
+4%
|
60 028
+3%
|
60 579
+1%
|
62 055
+2%
|
60 902
-2%
|
61 530
+1%
|
60 702
-1%
|
64 874
+7%
|
66 624
+3%
|
66 867
+0%
|
65 804
-2%
|
66 762
+1%
|
67 914
+2%
|
69 029
+2%
|
69 751
+1%
|
73 906
+6%
|
74 699
+1%
|
78 327
+5%
|
77 905
-1%
|
82 926
+6%
|
85 958
+4%
|
87 648
+2%
|
86 357
-1%
|
79 075
-8%
|
81 398
+3%
|
88 685
+9%
|
94 189
+6%
|
104 543
+11%
|
105 441
+1%
|
106 180
+1%
|
105 560
-1%
|
118 991
+13%
|
124 554
+5%
|
126 525
+2%
|
129 201
+2%
|
140 289
+9%
|
146 841
+5%
|
153 226
+4%
|
149 906
-2%
|
152 778
+2%
|
148 739
-3%
|
145 335
-2%
|
139 633
-4%
|
143 902
+3%
|
148 019
+3%
|
151 110
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 337)
|
(6 288)
|
(7 102)
|
(7 956)
|
(7 098)
|
(7 523)
|
(7 597)
|
(7 912)
|
(7 590)
|
(8 131)
|
(8 438)
|
(8 548)
|
(8 550)
|
(9 413)
|
(9 865)
|
(10 158)
|
(10 076)
|
(10 977)
|
(11 211)
|
(11 790)
|
(11 773)
|
(12 847)
|
(13 686)
|
(14 412)
|
(14 164)
|
(15 521)
|
(16 087)
|
(16 277)
|
(17 122)
|
(18 541)
|
(19 019)
|
(20 231)
|
(19 647)
|
(21 154)
|
(22 349)
|
(23 315)
|
(23 570)
|
(25 545)
|
(26 625)
|
(27 972)
|
(28 117)
|
(31 218)
|
(33 039)
|
(34 816)
|
(34 763)
|
(37 436)
|
(39 627)
|
(41 073)
|
(40 748)
|
(41 157)
|
(39 295)
|
(37 923)
|
(35 766)
|
(39 269)
|
(40 201)
|
(40 355)
|
(39 287)
|
(41 814)
|
(42 065)
|
(41 890)
|
(41 380)
|
(43 333)
|
(44 237)
|
(46 487)
|
(46 302)
|
(49 434)
|
(51 900)
|
(53 061)
|
(52 253)
|
(51 993)
|
(51 176)
|
(52 439)
|
(53 262)
|
(59 701)
|
(64 299)
|
(67 641)
|
(65 369)
|
(72 770)
|
(75 231)
|
(76 572)
|
(74 283)
|
(80 521)
|
(82 117)
|
(84 118)
|
(82 373)
|
(90 027)
|
(91 088)
|
(92 230)
|
(89 817)
|
(95 523)
|
(97 631)
|
(99 854)
|
|
| Selling, General & Administrative |
(4 391)
|
(1 421)
|
(1 639)
|
(1 839)
|
(5 723)
|
(1 881)
|
(1 895)
|
(1 953)
|
(6 373)
|
(2 082)
|
(2 169)
|
(2 231)
|
(7 254)
|
(2 282)
|
(2 387)
|
(2 467)
|
(8 709)
|
(2 753)
|
(2 817)
|
(2 928)
|
(10 609)
|
(3 167)
|
(3 350)
|
(3 527)
|
(12 839)
|
(3 917)
|
(3 949)
|
(3 999)
|
(15 538)
|
(4 509)
|
(4 630)
|
(4 755)
|
(17 643)
|
(4 652)
|
(4 853)
|
(5 056)
|
(21 279)
|
(5 545)
|
(5 776)
|
(5 990)
|
(25 649)
|
(6 660)
|
(7 001)
|
(7 438)
|
(31 122)
|
(7 842)
|
(8 318)
|
(8 668)
|
(36 744)
|
(9 201)
|
(9 283)
|
(9 382)
|
(31 709)
|
(10 148)
|
(10 394)
|
(10 480)
|
(34 595)
|
(10 563)
|
(10 722)
|
(10 929)
|
(36 263)
|
(11 277)
|
(11 443)
|
(11 873)
|
(39 034)
|
(12 534)
|
(13 022)
|
(13 311)
|
(43 267)
|
(13 877)
|
(14 190)
|
(14 643)
|
(40 592)
|
(16 114)
|
(16 740)
|
(17 414)
|
(50 872)
|
(18 442)
|
(19 153)
|
(19 634)
|
(58 453)
|
(20 841)
|
(21 676)
|
(22 341)
|
(65 250)
|
(24 547)
|
(25 351)
|
(25 799)
|
(69 164)
|
(26 260)
|
(26 357)
|
(27 101)
|
|
| Depreciation & Amortization |
(521)
|
(537)
|
(581)
|
(630)
|
(628)
|
(625)
|
(624)
|
(622)
|
(614)
|
(602)
|
(590)
|
(576)
|
(606)
|
(606)
|
(610)
|
(614)
|
(611)
|
(610)
|
(607)
|
(610)
|
(592)
|
(604)
|
(644)
|
(696)
|
(744)
|
(787)
|
(801)
|
(796)
|
(836)
|
(907)
|
(991)
|
(1 080)
|
(1 131)
|
(1 153)
|
(1 169)
|
(1 190)
|
(1 211)
|
(1 255)
|
(1 312)
|
(1 371)
|
(1 546)
|
(1 811)
|
(2 057)
|
(2 324)
|
(2 457)
|
(2 504)
|
(2 570)
|
(2 610)
|
(2 659)
|
(2 677)
|
(2 685)
|
(2 706)
|
(2 756)
|
(2 937)
|
(3 093)
|
(3 244)
|
(3 348)
|
(3 409)
|
(3 465)
|
(3 516)
|
(3 605)
|
(4 049)
|
(4 596)
|
(5 350)
|
(6 221)
|
(8 219)
|
(8 755)
|
(9 076)
|
(7 805)
|
(7 800)
|
(7 764)
|
(7 725)
|
(7 913)
|
(8 008)
|
(8 100)
|
(8 247)
|
(8 164)
|
(8 239)
|
(8 368)
|
(8 430)
|
(8 580)
|
(8 483)
|
(8 413)
|
(8 476)
|
(8 530)
|
(8 824)
|
(9 157)
|
(9 509)
|
(10 263)
|
(10 995)
|
(11 625)
|
(12 200)
|
|
| Other Operating Expenses |
(425)
|
(4 331)
|
(4 883)
|
(5 487)
|
(747)
|
(5 016)
|
(5 077)
|
(5 337)
|
(603)
|
(5 448)
|
(5 680)
|
(5 742)
|
(690)
|
(6 526)
|
(6 868)
|
(7 077)
|
(756)
|
(7 614)
|
(7 787)
|
(8 252)
|
(573)
|
(9 074)
|
(9 690)
|
(10 187)
|
(581)
|
(10 817)
|
(11 337)
|
(11 484)
|
(749)
|
(13 125)
|
(13 398)
|
(14 396)
|
(873)
|
(15 349)
|
(16 328)
|
(17 070)
|
(1 079)
|
(18 745)
|
(19 537)
|
(20 611)
|
(922)
|
(22 749)
|
(23 981)
|
(25 054)
|
(1 185)
|
(27 090)
|
(28 740)
|
(29 797)
|
(1 345)
|
(29 278)
|
(27 326)
|
(25 836)
|
(1 301)
|
(26 184)
|
(26 714)
|
(26 630)
|
(1 344)
|
(27 843)
|
(27 879)
|
(27 446)
|
(1 512)
|
(28 008)
|
(28 199)
|
(29 264)
|
(1 047)
|
(28 682)
|
(30 125)
|
(30 676)
|
(1 181)
|
(30 317)
|
(29 223)
|
(30 073)
|
(4 757)
|
(35 581)
|
(39 460)
|
(41 980)
|
(6 333)
|
(46 090)
|
(47 710)
|
(48 509)
|
(7 250)
|
(51 197)
|
(52 028)
|
(53 302)
|
(8 593)
|
(56 656)
|
(56 580)
|
(56 922)
|
(10 389)
|
(58 268)
|
(59 649)
|
(60 554)
|
|
| Operating Income |
2 346
N/A
|
2 320
-1%
|
2 422
+4%
|
2 464
+2%
|
2 347
-5%
|
2 444
+4%
|
2 443
0%
|
2 629
+8%
|
2 754
+5%
|
2 837
+3%
|
3 046
+7%
|
3 127
+3%
|
3 325
+6%
|
3 533
+6%
|
3 782
+7%
|
3 920
+4%
|
4 170
+6%
|
4 412
+6%
|
4 889
+11%
|
5 507
+13%
|
6 014
+9%
|
6 370
+6%
|
6 600
+4%
|
5 789
-12%
|
6 156
+6%
|
6 913
+12%
|
8 041
+16%
|
10 142
+26%
|
11 438
+13%
|
12 092
+6%
|
12 084
0%
|
12 379
+2%
|
12 039
-3%
|
12 627
+5%
|
12 583
0%
|
13 058
+4%
|
13 925
+7%
|
14 330
+3%
|
14 804
+3%
|
15 799
+7%
|
15 979
+1%
|
15 691
-2%
|
16 735
+7%
|
16 735
N/A
|
17 769
+6%
|
18 344
+3%
|
18 532
+1%
|
18 954
+2%
|
19 830
+5%
|
20 898
+5%
|
21 608
+3%
|
23 607
+9%
|
24 936
+6%
|
25 605
+3%
|
26 423
+3%
|
26 512
+0%
|
26 516
+0%
|
24 947
-6%
|
25 848
+4%
|
27 139
+5%
|
28 371
+5%
|
30 573
+8%
|
30 462
0%
|
31 840
+5%
|
31 603
-1%
|
33 491
+6%
|
34 057
+2%
|
34 586
+2%
|
34 104
-1%
|
27 082
-21%
|
30 221
+12%
|
36 245
+20%
|
40 927
+13%
|
44 842
+10%
|
41 143
-8%
|
38 540
-6%
|
40 191
+4%
|
46 221
+15%
|
49 324
+7%
|
49 954
+1%
|
54 919
+10%
|
59 770
+9%
|
64 725
+8%
|
69 108
+7%
|
67 533
-2%
|
62 751
-7%
|
57 651
-8%
|
53 105
-8%
|
49 817
-6%
|
48 379
-3%
|
50 388
+4%
|
51 255
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(153)
|
(155)
|
(174)
|
(192)
|
(113)
|
(134)
|
(129)
|
(122)
|
(106)
|
(104)
|
(100)
|
(108)
|
(138)
|
(130)
|
(151)
|
(170)
|
(193)
|
(199)
|
(218)
|
(215)
|
79
|
(217)
|
(215)
|
(227)
|
(288)
|
(280)
|
(277)
|
(290)
|
52
|
(254)
|
(236)
|
(225)
|
339
|
(255)
|
(297)
|
(336)
|
22
|
(454)
|
(488)
|
(460)
|
549
|
(345)
|
(343)
|
(364)
|
693
|
(415)
|
(365)
|
(363)
|
1 139
|
(359)
|
(381)
|
(359)
|
1 304
|
(254)
|
(83)
|
30
|
2 245
|
145
|
131
|
167
|
1 936
|
4
|
(239)
|
(449)
|
910
|
(1 098)
|
(1 026)
|
(938)
|
1 373
|
(716)
|
(697)
|
(607)
|
1 374
|
(526)
|
(576)
|
(742)
|
1 842
|
(559)
|
(555)
|
(487)
|
1 494
|
(496)
|
(581)
|
(590)
|
3 913
|
(758)
|
(859)
|
(854)
|
3 509
|
(758)
|
(495)
|
(257)
|
|
| Non-Reccuring Items |
(18)
|
(17)
|
(34)
|
(51)
|
(78)
|
(78)
|
(78)
|
(78)
|
(77)
|
(77)
|
(75)
|
(73)
|
(76)
|
(59)
|
(44)
|
(29)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
(10)
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(225)
|
(352)
|
(352)
|
(352)
|
(397)
|
(24)
|
(24)
|
(549)
|
(525)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(267)
|
0
|
0
|
0
|
(252)
|
0
|
0
|
0
|
(1 433)
|
(1 399)
|
(1 399)
|
(1 399)
|
(459)
|
(247)
|
(247)
|
(247)
|
55
|
0
|
(1 801)
|
(1 801)
|
(3 610)
|
(3 631)
|
(1 830)
|
(3 406)
|
|
| Gain/Loss on Disposition of Assets |
(9)
|
1
|
16
|
17
|
(4)
|
38
|
23
|
22
|
(16)
|
0
|
(5)
|
(5)
|
0
|
8
|
11
|
11
|
0
|
(2)
|
8
|
7
|
(31)
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
183
|
0
|
319
|
0
|
444
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
|
| Total Other Income |
106
|
99
|
107
|
97
|
264
|
258
|
329
|
383
|
324
|
353
|
290
|
261
|
320
|
327
|
357
|
353
|
373
|
399
|
566
|
622
|
268
|
536
|
435
|
415
|
247
|
569
|
1 271
|
1 327
|
989
|
1 433
|
808
|
728
|
193
|
750
|
733
|
807
|
592
|
1 060
|
1 044
|
1 191
|
98
|
1 183
|
1 421
|
1 414
|
34
|
1 590
|
1 616
|
1 636
|
170
|
1 835
|
1 984
|
2 083
|
311
|
2 244
|
2 408
|
2 401
|
562
|
2 690
|
2 431
|
2 515
|
372
|
2 040
|
2 155
|
2 151
|
515
|
2 506
|
2 909
|
3 114
|
988
|
2 779
|
2 553
|
2 834
|
811
|
3 455
|
3 693
|
3 750
|
834
|
3 894
|
3 467
|
3 615
|
818
|
4 847
|
5 544
|
6 063
|
1 957
|
6 471
|
6 555
|
6 599
|
1 282
|
6 092
|
6 343
|
6 523
|
|
| Pre-Tax Income |
2 271
N/A
|
2 250
-1%
|
2 337
+4%
|
2 335
0%
|
2 416
+3%
|
2 529
+5%
|
2 589
+2%
|
2 835
+10%
|
2 878
+2%
|
3 011
+5%
|
3 157
+5%
|
3 202
+1%
|
3 431
+7%
|
3 678
+7%
|
3 954
+8%
|
4 086
+3%
|
4 271
+5%
|
4 611
+8%
|
5 246
+14%
|
5 921
+13%
|
6 330
+7%
|
6 689
+6%
|
6 820
+2%
|
5 977
-12%
|
6 169
+3%
|
7 204
+17%
|
9 037
+25%
|
11 170
+24%
|
12 570
+13%
|
13 270
+6%
|
12 666
-5%
|
12 882
+2%
|
12 597
-2%
|
13 121
+4%
|
13 017
-1%
|
13 527
+4%
|
14 541
+7%
|
14 935
+3%
|
15 360
+3%
|
16 530
+8%
|
16 552
+0%
|
16 529
0%
|
17 813
+8%
|
17 785
0%
|
18 343
+3%
|
19 166
+4%
|
19 430
+1%
|
19 873
+2%
|
20 769
+5%
|
22 348
+8%
|
23 185
+4%
|
24 781
+7%
|
26 139
+5%
|
27 595
+6%
|
28 748
+4%
|
28 943
+1%
|
29 337
+1%
|
27 782
-5%
|
28 410
+2%
|
29 821
+5%
|
30 685
+3%
|
32 617
+6%
|
32 378
-1%
|
33 542
+4%
|
33 119
-1%
|
34 899
+5%
|
35 940
+3%
|
36 763
+2%
|
36 340
-1%
|
29 146
-20%
|
32 078
+10%
|
38 473
+20%
|
43 044
+12%
|
47 772
+11%
|
44 579
-7%
|
41 548
-7%
|
41 877
+1%
|
48 157
+15%
|
50 837
+6%
|
51 682
+2%
|
56 888
+10%
|
63 872
+12%
|
69 440
+9%
|
74 335
+7%
|
73 478
-1%
|
68 464
-7%
|
61 545
-10%
|
57 049
-7%
|
51 031
-11%
|
50 082
-2%
|
54 406
+9%
|
54 116
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(862)
|
(868)
|
(890)
|
(902)
|
(941)
|
(981)
|
(1 014)
|
(1 101)
|
(1 061)
|
(1 094)
|
(1 151)
|
(1 151)
|
(1 323)
|
(1 394)
|
(1 413)
|
(1 420)
|
(1 467)
|
(1 566)
|
(1 775)
|
(1 955)
|
(2 034)
|
(2 130)
|
(2 168)
|
(1 922)
|
(1 974)
|
(2 300)
|
(2 730)
|
(3 394)
|
(3 731)
|
(3 901)
|
(3 820)
|
(3 830)
|
(3 784)
|
(3 923)
|
(3 891)
|
(4 061)
|
(4 335)
|
(4 457)
|
(4 546)
|
(4 877)
|
(4 957)
|
(5 075)
|
(5 483)
|
(5 557)
|
(5 715)
|
(5 915)
|
(6 007)
|
(6 134)
|
(6 495)
|
(6 953)
|
(7 255)
|
(7 862)
|
(8 445)
|
(8 990)
|
(9 347)
|
(9 503)
|
(9 433)
|
(9 000)
|
(9 259)
|
(9 742)
|
(10 410)
|
(11 013)
|
(10 979)
|
(11 335)
|
(10 981)
|
(11 726)
|
(11 317)
|
(10 824)
|
(10 492)
|
(7 844)
|
(8 764)
|
(10 302)
|
(10 976)
|
(12 157)
|
(11 432)
|
(10 742)
|
(11 029)
|
(12 692)
|
(13 384)
|
(13 571)
|
(14 935)
|
(16 530)
|
(17 812)
|
(18 927)
|
(17 901)
|
(16 768)
|
(15 236)
|
(14 207)
|
(13 934)
|
(13 682)
|
(14 761)
|
(15 015)
|
|
| Income from Continuing Operations |
1 410
|
1 383
|
1 448
|
1 434
|
1 475
|
1 549
|
1 576
|
1 734
|
1 818
|
1 916
|
2 005
|
2 051
|
2 109
|
2 283
|
2 541
|
2 664
|
2 804
|
3 045
|
3 470
|
3 966
|
4 296
|
4 558
|
4 651
|
4 055
|
4 195
|
4 905
|
6 308
|
7 776
|
8 839
|
9 369
|
8 846
|
9 052
|
8 814
|
9 199
|
9 128
|
9 468
|
10 206
|
10 479
|
10 814
|
11 653
|
11 595
|
11 456
|
12 332
|
12 230
|
12 628
|
13 252
|
13 425
|
13 741
|
14 273
|
15 396
|
15 929
|
16 918
|
17 694
|
18 603
|
19 400
|
19 438
|
19 904
|
18 780
|
19 149
|
20 077
|
20 275
|
21 603
|
21 398
|
22 207
|
22 138
|
23 174
|
24 623
|
25 939
|
25 848
|
21 302
|
23 315
|
28 172
|
32 068
|
35 615
|
33 148
|
30 807
|
30 848
|
35 466
|
37 452
|
38 110
|
41 953
|
47 342
|
51 627
|
55 408
|
55 577
|
51 696
|
46 309
|
42 842
|
37 097
|
36 400
|
39 645
|
39 100
|
|
| Income to Minority Interest |
(9)
|
4
|
(3)
|
(29)
|
(28)
|
(41)
|
(47)
|
(41)
|
(72)
|
(60)
|
(32)
|
(16)
|
23
|
(14)
|
(52)
|
(86)
|
(21)
|
(49)
|
(89)
|
(109)
|
(189)
|
(204)
|
(196)
|
(198)
|
(216)
|
(228)
|
(262)
|
(335)
|
(483)
|
(552)
|
(566)
|
(553)
|
(381)
|
(351)
|
(339)
|
(315)
|
(319)
|
(345)
|
(376)
|
(431)
|
(456)
|
(449)
|
(449)
|
(405)
|
(440)
|
(429)
|
(397)
|
(325)
|
(322)
|
(362)
|
(424)
|
(519)
|
(576)
|
(625)
|
(661)
|
(762)
|
(768)
|
(726)
|
(716)
|
(611)
|
(586)
|
(585)
|
(539)
|
(528)
|
(521)
|
(554)
|
(609)
|
(647)
|
(690)
|
(536)
|
(564)
|
(681)
|
(675)
|
(721)
|
(598)
|
(484)
|
(542)
|
(675)
|
(794)
|
(882)
|
(889)
|
(942)
|
(1 001)
|
(1 032)
|
(975)
|
(898)
|
(619)
|
(524)
|
(425)
|
(430)
|
(686)
|
(647)
|
|
| 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
|
0
|
0
|
0
|
0
|
68
|
160
|
274
|
334
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
1 391
N/A
|
1 367
-2%
|
1 427
+4%
|
1 387
-3%
|
1 449
+4%
|
1 511
+4%
|
1 525
+1%
|
1 688
+11%
|
1 741
+3%
|
1 852
+6%
|
1 957
+6%
|
2 023
+3%
|
2 121
+5%
|
2 279
+7%
|
2 514
+10%
|
2 602
+4%
|
2 810
+8%
|
3 026
+8%
|
3 338
+10%
|
3 813
+14%
|
4 092
+7%
|
4 335
+6%
|
4 511
+4%
|
3 912
-13%
|
3 978
+2%
|
4 677
+18%
|
6 046
+29%
|
7 442
+23%
|
8 356
+12%
|
8 818
+6%
|
8 281
-6%
|
8 498
+3%
|
8 432
-1%
|
8 847
+5%
|
8 787
-1%
|
9 153
+4%
|
9 887
+8%
|
10 135
+3%
|
10 440
+3%
|
11 223
+8%
|
11 139
-1%
|
11 007
-1%
|
11 883
+8%
|
11 825
0%
|
12 188
+3%
|
12 823
+5%
|
13 028
+2%
|
13 416
+3%
|
13 952
+4%
|
15 102
+8%
|
15 666
+4%
|
16 675
+6%
|
17 452
+5%
|
18 266
+5%
|
18 988
+4%
|
18 959
0%
|
19 394
+2%
|
18 317
-6%
|
19 317
+5%
|
20 201
+5%
|
20 389
+1%
|
21 684
+6%
|
20 841
-4%
|
21 653
+4%
|
21 559
0%
|
22 523
+4%
|
25 841
+15%
|
27 127
+5%
|
27 052
0%
|
22 682
-16%
|
22 752
+0%
|
27 491
+21%
|
31 393
+14%
|
34 893
+11%
|
32 549
-7%
|
30 323
-7%
|
30 306
0%
|
34 790
+15%
|
36 657
+5%
|
37 227
+2%
|
41 065
+10%
|
46 399
+13%
|
50 626
+9%
|
54 377
+7%
|
54 602
+0%
|
50 798
-7%
|
45 691
-10%
|
42 318
-7%
|
36 672
-13%
|
35 970
-2%
|
38 960
+8%
|
38 454
-1%
|
|
| EPS (Diluted) |
1.45
N/A
|
1.41
-3%
|
1.48
+5%
|
1.44
-3%
|
1.51
+5%
|
1.57
+4%
|
1.59
+1%
|
1.76
+11%
|
1.81
+3%
|
1.93
+7%
|
2.04
+6%
|
2.11
+3%
|
2.21
+5%
|
2.38
+8%
|
2.59
+9%
|
2.71
+5%
|
2.93
+8%
|
3.14
+7%
|
3.44
+10%
|
3.97
+15%
|
4.27
+8%
|
4.52
+6%
|
4.65
+3%
|
4.07
-12%
|
4.15
+2%
|
4.88
+18%
|
6.23
+28%
|
7.76
+25%
|
8.71
+12%
|
9.2
+6%
|
8.64
-6%
|
8.76
+1%
|
8.79
+0%
|
9.23
+5%
|
9.17
-1%
|
9.43
+3%
|
10.31
+9%
|
10.58
+3%
|
10.76
+2%
|
11.71
+9%
|
11.61
-1%
|
11.48
-1%
|
12.4
+8%
|
12.33
-1%
|
12.71
+3%
|
13.37
+5%
|
13.58
+2%
|
13.99
+3%
|
14.54
+4%
|
15.74
+8%
|
16.33
+4%
|
17.38
+6%
|
18.19
+5%
|
19.03
+5%
|
19.79
+4%
|
19.76
0%
|
20.22
+2%
|
19.1
-6%
|
20.14
+5%
|
21.06
+5%
|
21.26
+1%
|
22.58
+6%
|
21.7
-4%
|
22.59
+4%
|
22.48
0%
|
23.46
+4%
|
26.91
+15%
|
28.28
+5%
|
28.2
0%
|
23.67
-16%
|
23.72
+0%
|
28.66
+21%
|
32.73
+14%
|
36.39
+11%
|
33.9
-7%
|
31.62
-7%
|
31.6
0%
|
36.27
+15%
|
38.22
+5%
|
38.82
+2%
|
42.82
+10%
|
48.39
+13%
|
52.8
+9%
|
56.71
+7%
|
56.94
+0%
|
52.98
-7%
|
47.62
-10%
|
44.13
-7%
|
38.25
-13%
|
37.51
-2%
|
40.63
+8%
|
40.1
-1%
|
|