Abbott India Ltd
NSE:ABBOTINDIA
Income Statement
Earnings Waterfall
Abbott India Ltd
Income Statement
Abbott India Ltd
| Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Revenue |
3 550
N/A
|
3 605
+2%
|
3 599
0%
|
3 671
+2%
|
3 731
+2%
|
3 841
+3%
|
3 970
+3%
|
3 975
+0%
|
4 051
+2%
|
4 061
+0%
|
4 212
+4%
|
4 427
+5%
|
4 447
+0%
|
4 832
+9%
|
5 006
+4%
|
5 169
+3%
|
5 102
-1%
|
5 519
+8%
|
5 791
+5%
|
5 992
+3%
|
5 943
-1%
|
6 314
+6%
|
6 406
+1%
|
6 614
+3%
|
6 657
+1%
|
7 046
+6%
|
7 302
+4%
|
7 522
+3%
|
7 609
+1%
|
8 211
+8%
|
8 530
+4%
|
9 024
+6%
|
8 079
-10%
|
9 394
+16%
|
10 910
+16%
|
14 902
+37%
|
15 480
+4%
|
15 997
+3%
|
16 101
+1%
|
16 527
+3%
|
16 964
+3%
|
17 248
+2%
|
17 649
+2%
|
18 032
+2%
|
22 759
+26%
|
19 414
-15%
|
20 733
+7%
|
21 603
+4%
|
22 886
+6%
|
24 006
+5%
|
24 609
+3%
|
25 569
+4%
|
26 456
+3%
|
27 465
+4%
|
28 269
+3%
|
29 131
+3%
|
29 387
+1%
|
29 152
-1%
|
31 168
+7%
|
32 426
+4%
|
33 071
+2%
|
34 373
+4%
|
34 860
+1%
|
35 522
+2%
|
36 786
+4%
|
38 326
+4%
|
39 077
+2%
|
40 383
+3%
|
40 931
+1%
|
41 586
+2%
|
41 587
+0%
|
41 758
+0%
|
43 100
+3%
|
44 636
+4%
|
46 308
+4%
|
47 598
+3%
|
49 193
+3%
|
50 059
+2%
|
51 633
+3%
|
52 654
+2%
|
41 850
-21%
|
42 996
+3%
|
44 103
+3%
|
58 489
+33%
|
59 275
+1%
|
60 661
+2%
|
62 432
+3%
|
64 092
+3%
|
65 899
+3%
|
67 144
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 116)
|
(2 881)
|
(2 872)
|
(2 872)
|
(2 218)
|
(2 820)
|
(2 747)
|
(2 598)
|
(2 490)
|
(2 156)
|
(2 297)
|
(2 488)
|
(2 958)
|
(3 172)
|
(3 303)
|
(3 443)
|
(3 533)
|
(3 700)
|
(3 871)
|
(3 958)
|
(4 085)
|
(4 143)
|
(4 256)
|
(4 394)
|
(4 613)
|
(4 671)
|
(4 761)
|
(4 904)
|
(5 111)
|
(5 328)
|
(5 523)
|
(5 764)
|
(4 938)
|
(5 555)
|
(6 273)
|
(8 720)
|
(8 863)
|
(9 145)
|
(9 284)
|
(9 842)
|
(9 884)
|
(10 147)
|
(10 346)
|
(10 497)
|
(13 110)
|
(10 944)
|
(11 730)
|
(12 105)
|
(13 208)
|
(13 731)
|
(13 976)
|
(14 455)
|
(15 343)
|
(15 513)
|
(16 152)
|
(16 855)
|
(17 625)
|
(17 392)
|
(18 311)
|
(19 038)
|
(19 277)
|
(19 427)
|
(19 810)
|
(20 163)
|
(21 067)
|
(21 727)
|
(22 146)
|
(22 642)
|
(23 382)
|
(23 656)
|
(23 388)
|
(23 403)
|
(24 108)
|
(24 603)
|
(25 384)
|
(25 874)
|
(26 821)
|
(26 958)
|
(27 948)
|
(28 910)
|
(23 206)
|
(23 828)
|
(24 147)
|
(32 490)
|
(32 434)
|
(33 308)
|
(34 467)
|
(35 265)
|
(35 925)
|
(36 276)
|
|
| Gross Profit |
1 434
N/A
|
725
-49%
|
728
+0%
|
799
+10%
|
1 513
+89%
|
1 020
-33%
|
1 222
+20%
|
1 375
+13%
|
1 561
+14%
|
1 904
+22%
|
1 914
+1%
|
1 939
+1%
|
1 489
-23%
|
1 661
+12%
|
1 704
+3%
|
1 727
+1%
|
1 569
-9%
|
1 819
+16%
|
1 919
+5%
|
2 033
+6%
|
1 858
-9%
|
2 170
+17%
|
2 150
-1%
|
2 220
+3%
|
2 044
-8%
|
2 375
+16%
|
2 541
+7%
|
2 618
+3%
|
2 499
-5%
|
2 883
+15%
|
3 007
+4%
|
3 260
+8%
|
3 141
-4%
|
3 839
+22%
|
4 637
+21%
|
6 182
+33%
|
6 617
+7%
|
6 852
+4%
|
6 817
-1%
|
6 685
-2%
|
7 080
+6%
|
7 101
+0%
|
7 303
+3%
|
7 535
+3%
|
9 649
+28%
|
8 469
-12%
|
9 002
+6%
|
9 498
+6%
|
9 679
+2%
|
10 276
+6%
|
10 634
+3%
|
11 114
+5%
|
11 113
0%
|
11 951
+8%
|
12 116
+1%
|
12 275
+1%
|
11 761
-4%
|
11 760
0%
|
12 857
+9%
|
13 388
+4%
|
13 794
+3%
|
14 946
+8%
|
15 051
+1%
|
15 359
+2%
|
15 719
+2%
|
16 599
+6%
|
16 930
+2%
|
17 740
+5%
|
17 549
-1%
|
17 928
+2%
|
18 196
+1%
|
18 353
+1%
|
18 992
+3%
|
20 033
+5%
|
20 925
+4%
|
21 725
+4%
|
22 372
+3%
|
23 101
+3%
|
23 685
+3%
|
23 744
+0%
|
18 644
-21%
|
19 168
+3%
|
19 956
+4%
|
25 999
+30%
|
26 841
+3%
|
27 352
+2%
|
27 965
+2%
|
28 827
+3%
|
29 974
+4%
|
30 867
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(585)
|
56
|
130
|
136
|
(562)
|
40
|
(146)
|
(39)
|
(185)
|
(607)
|
(724)
|
(1 044)
|
(766)
|
(773)
|
(813)
|
(840)
|
(899)
|
(958)
|
(1 003)
|
(1 057)
|
(1 099)
|
(1 149)
|
(1 196)
|
(1 289)
|
(1 352)
|
(1 486)
|
(1 596)
|
(1 624)
|
(1 611)
|
(1 792)
|
(1 978)
|
(2 209)
|
(2 333)
|
(2 997)
|
(3 541)
|
(4 532)
|
(4 857)
|
(4 919)
|
(4 979)
|
(4 837)
|
(5 085)
|
(5 134)
|
(5 225)
|
(5 539)
|
(7 113)
|
(6 134)
|
(6 443)
|
(6 716)
|
(6 661)
|
(7 056)
|
(7 419)
|
(7 767)
|
(7 578)
|
(8 352)
|
(8 329)
|
(8 256)
|
(7 903)
|
(8 388)
|
(8 531)
|
(8 658)
|
(8 655)
|
(9 367)
|
(9 545)
|
(10 019)
|
(9 785)
|
(10 200)
|
(10 539)
|
(10 528)
|
(10 483)
|
(10 362)
|
(10 258)
|
(10 389)
|
(10 307)
|
(11 098)
|
(11 819)
|
(12 367)
|
(12 102)
|
(12 847)
|
(12 608)
|
(12 204)
|
(9 021)
|
(9 173)
|
(9 250)
|
(12 143)
|
(12 674)
|
(12 601)
|
(12 729)
|
(12 554)
|
(13 211)
|
(13 484)
|
|
| Selling, General & Administrative |
(676)
|
0
|
0
|
0
|
(692)
|
(61)
|
(127)
|
(193)
|
(718)
|
(194)
|
(194)
|
(190)
|
(727)
|
(255)
|
(268)
|
(275)
|
(854)
|
(293)
|
(304)
|
(329)
|
(1 042)
|
(381)
|
(403)
|
(438)
|
(1 114)
|
(528)
|
(569)
|
(595)
|
(1 333)
|
(695)
|
(787)
|
(886)
|
(883)
|
(1 071)
|
(1 297)
|
(4 009)
|
(1 783)
|
(1 881)
|
(1 967)
|
(4 262)
|
(2 142)
|
(2 192)
|
(2 239)
|
(2 312)
|
(6 431)
|
(2 586)
|
(2 735)
|
(2 972)
|
(6 116)
|
(3 168)
|
(3 274)
|
(3 373)
|
(7 011)
|
(3 410)
|
(3 411)
|
(3 410)
|
(7 177)
|
(3 562)
|
(3 676)
|
(3 708)
|
(8 027)
|
(4 118)
|
(4 187)
|
(4 339)
|
(9 145)
|
(4 410)
|
(4 564)
|
(4 691)
|
(9 294)
|
(4 844)
|
(4 871)
|
(4 877)
|
(9 188)
|
(5 097)
|
(5 433)
|
(5 653)
|
(10 869)
|
(5 861)
|
(5 788)
|
(5 724)
|
(4 343)
|
(4 274)
|
(4 313)
|
(11 181)
|
(5 882)
|
(5 929)
|
(5 884)
|
(11 480)
|
(5 945)
|
(6 061)
|
|
| Depreciation & Amortization |
(53)
|
(49)
|
(47)
|
(43)
|
(44)
|
(43)
|
(44)
|
(43)
|
(42)
|
(41)
|
(41)
|
(41)
|
(40)
|
(40)
|
(41)
|
(42)
|
(44)
|
(47)
|
(50)
|
(54)
|
(57)
|
(57)
|
(58)
|
(63)
|
(70)
|
(77)
|
(84)
|
(86)
|
(90)
|
(91)
|
(91)
|
(94)
|
(80)
|
(90)
|
(103)
|
(150)
|
(176)
|
(184)
|
(195)
|
(195)
|
(189)
|
(197)
|
(191)
|
(185)
|
(219)
|
(155)
|
(156)
|
(150)
|
(149)
|
(148)
|
(138)
|
(138)
|
(144)
|
(153)
|
(160)
|
(168)
|
(164)
|
(163)
|
(162)
|
(160)
|
(162)
|
(162)
|
(163)
|
(161)
|
(169)
|
(278)
|
(387)
|
(498)
|
(596)
|
(590)
|
(583)
|
(578)
|
(581)
|
(597)
|
(616)
|
(637)
|
(661)
|
(677)
|
(690)
|
(701)
|
(525)
|
(528)
|
(530)
|
(712)
|
(724)
|
(720)
|
(721)
|
(718)
|
(729)
|
(740)
|
|
| Other Operating Expenses |
145
|
104
|
176
|
179
|
174
|
144
|
24
|
197
|
575
|
(372)
|
(488)
|
(812)
|
0
|
(478)
|
(504)
|
(524)
|
0
|
(616)
|
(649)
|
(674)
|
0
|
(709)
|
(735)
|
(788)
|
(168)
|
(882)
|
(943)
|
(943)
|
(188)
|
(1 005)
|
(1 099)
|
(1 227)
|
(1 369)
|
(1 835)
|
(2 141)
|
(373)
|
(2 897)
|
(2 853)
|
(2 816)
|
(379)
|
(2 754)
|
(2 746)
|
(2 796)
|
(3 043)
|
(462)
|
(3 393)
|
(3 552)
|
(3 594)
|
(395)
|
(3 741)
|
(4 007)
|
(4 257)
|
(422)
|
(4 788)
|
(4 759)
|
(4 679)
|
(561)
|
(4 665)
|
(4 694)
|
(4 789)
|
(467)
|
(5 086)
|
(5 195)
|
(5 520)
|
(470)
|
(5 513)
|
(5 588)
|
(5 339)
|
(593)
|
(4 927)
|
(4 803)
|
(4 932)
|
(538)
|
(5 404)
|
(5 770)
|
(6 078)
|
(573)
|
(6 310)
|
(6 131)
|
(5 780)
|
(4 154)
|
(4 371)
|
(4 407)
|
(251)
|
(6 068)
|
(5 952)
|
(6 125)
|
(356)
|
(6 537)
|
(6 683)
|
|
| Operating Income |
849
N/A
|
780
-8%
|
857
+10%
|
935
+9%
|
952
+2%
|
1 061
+11%
|
1 077
+2%
|
1 338
+24%
|
1 376
+3%
|
1 299
-6%
|
1 192
-8%
|
896
-25%
|
723
-19%
|
887
+23%
|
890
+0%
|
886
0%
|
670
-24%
|
862
+29%
|
918
+6%
|
979
+7%
|
760
-22%
|
1 024
+35%
|
956
-7%
|
932
-3%
|
692
-26%
|
889
+28%
|
945
+6%
|
994
+5%
|
887
-11%
|
1 091
+23%
|
1 029
-6%
|
1 051
+2%
|
808
-23%
|
843
+4%
|
1 097
+30%
|
1 650
+50%
|
1 761
+7%
|
1 934
+10%
|
1 839
-5%
|
1 848
+0%
|
1 997
+8%
|
1 968
-1%
|
2 079
+6%
|
1 996
-4%
|
2 536
+27%
|
2 336
-8%
|
2 560
+10%
|
2 782
+9%
|
3 018
+8%
|
3 219
+7%
|
3 214
0%
|
3 347
+4%
|
3 536
+6%
|
3 600
+2%
|
3 788
+5%
|
4 020
+6%
|
3 859
-4%
|
3 373
-13%
|
4 327
+28%
|
4 731
+9%
|
5 139
+9%
|
5 580
+9%
|
5 507
-1%
|
5 341
-3%
|
5 934
+11%
|
6 399
+8%
|
6 391
0%
|
7 213
+13%
|
7 067
-2%
|
7 568
+7%
|
7 940
+5%
|
7 965
+0%
|
8 685
+9%
|
8 934
+3%
|
9 105
+2%
|
9 356
+3%
|
10 269
+10%
|
10 253
0%
|
11 076
+8%
|
11 540
+4%
|
9 623
-17%
|
9 996
+4%
|
10 706
+7%
|
13 856
+29%
|
14 167
+2%
|
14 752
+4%
|
15 235
+3%
|
16 273
+7%
|
16 763
+3%
|
17 384
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
94
|
0
|
0
|
0
|
86
|
(1)
|
(1)
|
(1)
|
57
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
0
|
270
|
0
|
0
|
0
|
391
|
0
|
(4)
|
(5)
|
472
|
(25)
|
(21)
|
(20)
|
528
|
(25)
|
(31)
|
(36)
|
664
|
(39)
|
(38)
|
(37)
|
972
|
(36)
|
(49)
|
(64)
|
1 048
|
(110)
|
(140)
|
(164)
|
755
|
(188)
|
(185)
|
(186)
|
712
|
(182)
|
(177)
|
(171)
|
(111)
|
(103)
|
(96)
|
2 209
|
(119)
|
(112)
|
(103)
|
2 560
|
(145)
|
(196)
|
|
| Non-Reccuring Items |
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
104
|
104
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
450
|
0
|
0
|
97
|
96
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(7)
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
204
|
0
|
0
|
0
|
144
|
19
|
64
|
65
|
166
|
71
|
39
|
49
|
232
|
43
|
42
|
50
|
76
|
113
|
146
|
3
|
14
|
22
|
31
|
3
|
234
|
244
|
254
|
389
|
22
|
459
|
511
|
449
|
18
|
500
|
509
|
507
|
(25)
|
519
|
532
|
547
|
(20)
|
597
|
604
|
655
|
(38)
|
1 229
|
1 323
|
1 412
|
(13)
|
1 210
|
1 254
|
1 156
|
(83)
|
1 124
|
1 056
|
928
|
(178)
|
725
|
686
|
723
|
(184)
|
844
|
997
|
1 209
|
1 294
|
1 514
|
1 671
|
111
|
2 596
|
2 646
|
2 807
|
38
|
2 811
|
2 906
|
|
| Pre-Tax Income |
816
N/A
|
779
-5%
|
857
+10%
|
935
+9%
|
951
+2%
|
1 060
+11%
|
1 075
+1%
|
1 336
+24%
|
1 375
+3%
|
1 297
-6%
|
1 191
-8%
|
895
-25%
|
871
-3%
|
887
+2%
|
889
+0%
|
885
0%
|
874
-1%
|
861
-1%
|
918
+7%
|
979
+7%
|
1 019
+4%
|
1 044
+2%
|
1 021
-2%
|
997
-2%
|
943
-5%
|
959
+2%
|
983
+3%
|
1 042
+6%
|
1 174
+13%
|
1 134
-3%
|
1 071
-6%
|
1 101
+3%
|
884
-20%
|
956
+8%
|
1 243
+30%
|
1 802
+45%
|
1 879
+4%
|
2 059
+10%
|
1 973
-4%
|
2 150
+9%
|
2 229
+4%
|
2 211
-1%
|
2 332
+5%
|
2 384
+2%
|
2 946
+24%
|
2 794
-5%
|
3 070
+10%
|
3 230
+5%
|
3 444
+7%
|
3 718
+8%
|
3 718
N/A
|
3 849
+4%
|
3 980
+3%
|
4 096
+3%
|
4 301
+5%
|
4 548
+6%
|
4 365
-4%
|
3 945
-10%
|
4 900
+24%
|
5 350
+9%
|
6 215
+16%
|
6 770
+9%
|
6 792
+0%
|
6 813
+0%
|
6 989
+3%
|
7 573
+8%
|
7 596
+0%
|
8 305
+9%
|
8 027
-3%
|
8 583
+7%
|
8 857
+3%
|
8 730
-1%
|
9 260
+6%
|
9 471
+2%
|
9 606
+1%
|
9 894
+3%
|
10 797
+9%
|
10 914
+1%
|
11 896
+9%
|
12 577
+6%
|
10 807
-14%
|
11 407
+6%
|
12 281
+8%
|
16 178
+32%
|
16 645
+3%
|
17 285
+4%
|
17 939
+4%
|
18 870
+5%
|
19 429
+3%
|
20 094
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(259)
|
(259)
|
(255)
|
(260)
|
(271)
|
(289)
|
(305)
|
(329)
|
(352)
|
(341)
|
(315)
|
(292)
|
(280)
|
(279)
|
(296)
|
(288)
|
(276)
|
(278)
|
(288)
|
(314)
|
(334)
|
(346)
|
(324)
|
(324)
|
(325)
|
(341)
|
(371)
|
(383)
|
(399)
|
(377)
|
(349)
|
(362)
|
(276)
|
(318)
|
(408)
|
(598)
|
(632)
|
(688)
|
(655)
|
(703)
|
(736)
|
(716)
|
(768)
|
(783)
|
(961)
|
(914)
|
(1 004)
|
(1 054)
|
(1 154)
|
(1 264)
|
(1 291)
|
(1 389)
|
(1 428)
|
(1 477)
|
(1 542)
|
(1 611)
|
(1 598)
|
(1 434)
|
(1 765)
|
(1 917)
|
(2 203)
|
(2 417)
|
(2 437)
|
(2 442)
|
(2 485)
|
(2 724)
|
(2 340)
|
(2 352)
|
(2 098)
|
(2 020)
|
(2 271)
|
(2 239)
|
(2 353)
|
(2 409)
|
(2 428)
|
(2 496)
|
(2 810)
|
(2 829)
|
(3 079)
|
(3 284)
|
(2 782)
|
(2 907)
|
(3 139)
|
(4 165)
|
(4 255)
|
(4 438)
|
(4 595)
|
(4 725)
|
(4 906)
|
(5 004)
|
|
| Income from Continuing Operations |
557
|
519
|
602
|
675
|
680
|
771
|
770
|
1 007
|
1 023
|
955
|
874
|
602
|
592
|
608
|
594
|
597
|
599
|
584
|
631
|
666
|
684
|
697
|
696
|
673
|
619
|
619
|
613
|
659
|
775
|
756
|
721
|
738
|
608
|
638
|
835
|
1 204
|
1 247
|
1 371
|
1 318
|
1 447
|
1 493
|
1 495
|
1 564
|
1 601
|
1 985
|
1 880
|
2 065
|
2 175
|
2 290
|
2 453
|
2 428
|
2 461
|
2 553
|
2 620
|
2 758
|
2 936
|
2 766
|
2 510
|
3 135
|
3 433
|
4 012
|
4 354
|
4 356
|
4 373
|
4 503
|
4 849
|
5 255
|
5 951
|
5 929
|
6 564
|
6 588
|
6 492
|
6 907
|
7 061
|
7 177
|
7 398
|
7 987
|
8 085
|
8 817
|
9 293
|
8 025
|
8 500
|
9 142
|
12 012
|
12 390
|
12 847
|
13 345
|
14 144
|
14 523
|
15 090
|
|
| Net Income (Common) |
557
N/A
|
519
-7%
|
602
+16%
|
675
+12%
|
680
+1%
|
771
+13%
|
770
0%
|
1 007
+31%
|
1 023
+2%
|
955
-7%
|
874
-8%
|
602
-31%
|
592
-2%
|
608
+3%
|
594
-2%
|
597
+1%
|
599
+0%
|
584
-3%
|
631
+8%
|
666
+6%
|
684
+3%
|
697
+2%
|
696
0%
|
673
-3%
|
629
-7%
|
629
N/A
|
623
-1%
|
669
+7%
|
775
+16%
|
753
-3%
|
718
-5%
|
735
+2%
|
608
-17%
|
638
+5%
|
835
+31%
|
1 204
+44%
|
1 247
+4%
|
1 371
+10%
|
1 318
-4%
|
1 447
+10%
|
1 493
+3%
|
1 495
+0%
|
1 564
+5%
|
1 601
+2%
|
1 985
+24%
|
1 880
-5%
|
2 065
+10%
|
2 175
+5%
|
2 290
+5%
|
2 453
+7%
|
2 428
-1%
|
2 461
+1%
|
2 553
+4%
|
2 620
+3%
|
2 758
+5%
|
2 936
+6%
|
2 766
-6%
|
2 510
-9%
|
3 135
+25%
|
3 433
+10%
|
4 012
+17%
|
4 354
+9%
|
4 356
+0%
|
4 373
+0%
|
4 503
+3%
|
4 849
+8%
|
5 255
+8%
|
5 951
+13%
|
5 929
0%
|
6 564
+11%
|
6 588
+0%
|
6 492
-1%
|
6 907
+6%
|
7 061
+2%
|
7 177
+2%
|
7 398
+3%
|
7 987
+8%
|
8 085
+1%
|
8 817
+9%
|
9 293
+5%
|
8 025
-14%
|
8 500
+6%
|
9 142
+8%
|
12 012
+31%
|
12 390
+3%
|
12 847
+4%
|
13 345
+4%
|
14 144
+6%
|
14 523
+3%
|
15 090
+4%
|
|
| EPS (Diluted) |
34.81
N/A
|
32.43
-7%
|
37.62
+16%
|
45
+20%
|
42.5
-6%
|
51.4
+21%
|
51.33
0%
|
67.13
+31%
|
68.2
+2%
|
63.66
-7%
|
58.26
-8%
|
40.13
-31%
|
39.46
-2%
|
40.53
+3%
|
39.6
-2%
|
39.79
+0%
|
39.93
+0%
|
38.93
-3%
|
45.07
+16%
|
47.57
+6%
|
45.6
-4%
|
49.78
+9%
|
49.71
0%
|
48.07
-3%
|
44.92
-7%
|
44.92
N/A
|
44.5
-1%
|
47.78
+7%
|
55.35
+16%
|
53.78
-3%
|
51.28
-5%
|
52.5
+2%
|
43.42
-17%
|
22
-49%
|
39.76
+81%
|
57.33
+44%
|
59.38
+4%
|
65.28
+10%
|
62.76
-4%
|
68.9
+10%
|
71.09
+3%
|
71.19
+0%
|
74.47
+5%
|
76.23
+2%
|
94.52
+24%
|
89.52
-5%
|
98.33
+10%
|
103.57
+5%
|
109.04
+5%
|
116.8
+7%
|
115.61
-1%
|
117.19
+1%
|
121.57
+4%
|
124.76
+3%
|
131.33
+5%
|
139.8
+6%
|
131.71
-6%
|
119.52
-9%
|
149.28
+25%
|
163.47
+10%
|
191.04
+17%
|
207.33
+9%
|
207.42
+0%
|
208.23
+0%
|
214.42
+3%
|
230.9
+8%
|
250.23
+8%
|
283.38
+13%
|
282.33
0%
|
312.57
+11%
|
313.71
+0%
|
309.14
-1%
|
328.9
+6%
|
336.23
+2%
|
341.76
+2%
|
352.28
+3%
|
380.33
+8%
|
385
+1%
|
419.85
+9%
|
442.52
+5%
|
377.65
-15%
|
400.01
+6%
|
430.19
+8%
|
565.3
+31%
|
583.08
+3%
|
604.57
+4%
|
627.98
+4%
|
665.64
+6%
|
683.43
+3%
|
710.08
+4%
|
|