Castrol India Ltd
NSE:CASTROLIND
Income Statement
Earnings Waterfall
Castrol India Ltd
Income Statement
Castrol India Ltd
| 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
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
0
|
|
| Revenue |
14 304
N/A
|
14 865
+4%
|
15 678
+5%
|
16 530
+5%
|
17 524
+6%
|
18 187
+4%
|
18 820
+3%
|
18 938
+1%
|
18 883
0%
|
19 415
+3%
|
20 252
+4%
|
21 522
+6%
|
22 057
+2%
|
22 376
+1%
|
22 540
+1%
|
22 626
+0%
|
23 182
+2%
|
24 784
+7%
|
25 840
+4%
|
26 603
+3%
|
27 348
+3%
|
28 379
+4%
|
28 853
+2%
|
29 164
+1%
|
29 985
+3%
|
30 243
+1%
|
30 855
+2%
|
31 327
+2%
|
31 209
0%
|
31 213
+0%
|
31 289
+0%
|
31 310
+0%
|
31 796
+2%
|
32 119
+1%
|
32 636
+2%
|
33 425
+2%
|
33 923
+1%
|
33 745
-1%
|
33 844
+0%
|
33 664
-1%
|
32 980
-2%
|
34 804
+6%
|
36 719
+6%
|
37 657
+3%
|
38 760
+3%
|
39 064
+1%
|
37 990
-3%
|
37 823
0%
|
38 516
+2%
|
37 666
-2%
|
37 761
+0%
|
38 416
+2%
|
39 046
+2%
|
39 537
+1%
|
39 761
+1%
|
38 984
-2%
|
38 768
-1%
|
35 886
-7%
|
30 396
-15%
|
30 735
+1%
|
29 969
-2%
|
34 476
+15%
|
38 466
+12%
|
40 367
+5%
|
41 921
+4%
|
42 891
+2%
|
46 412
+8%
|
46 891
+1%
|
47 745
+2%
|
48 327
+1%
|
49 248
+2%
|
49 866
+1%
|
50 746
+2%
|
51 060
+1%
|
51 697
+1%
|
52 750
+2%
|
53 649
+2%
|
54 616
+2%
|
55 609
+2%
|
56 355
+1%
|
57 215
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 480)
|
(9 012)
|
(9 920)
|
(10 831)
|
(11 631)
|
(11 963)
|
(11 929)
|
(11 432)
|
(10 977)
|
(10 820)
|
(11 137)
|
(12 240)
|
(13 131)
|
(13 239)
|
(12 573)
|
(11 800)
|
(11 238)
|
(11 725)
|
(12 536)
|
(13 209)
|
(13 883)
|
(14 588)
|
(15 345)
|
(15 926)
|
(17 691)
|
(17 570)
|
(18 166)
|
(18 552)
|
(18 920)
|
(18 082)
|
(17 746)
|
(17 503)
|
(17 885)
|
(18 338)
|
(18 921)
|
(19 335)
|
(20 116)
|
(18 515)
|
(17 735)
|
(17 049)
|
(16 962)
|
(17 164)
|
(18 345)
|
(19 272)
|
(21 426)
|
(20 534)
|
(20 579)
|
(19 769)
|
(20 404)
|
(18 284)
|
(17 790)
|
(18 586)
|
(20 195)
|
(19 339)
|
(18 958)
|
(18 061)
|
(18 616)
|
(15 865)
|
(13 462)
|
(13 148)
|
(13 474)
|
(14 963)
|
(17 023)
|
(18 911)
|
(21 657)
|
(21 490)
|
(23 329)
|
(24 035)
|
(26 149)
|
(25 692)
|
(26 447)
|
(26 593)
|
(27 614)
|
(26 420)
|
(26 562)
|
(27 027)
|
(28 597)
|
(27 759)
|
(28 293)
|
(28 404)
|
(29 194)
|
|
| Gross Profit |
5 824
N/A
|
5 853
+0%
|
5 758
-2%
|
5 699
-1%
|
5 893
+3%
|
6 224
+6%
|
6 891
+11%
|
7 506
+9%
|
7 906
+5%
|
8 595
+9%
|
9 115
+6%
|
9 282
+2%
|
8 926
-4%
|
9 137
+2%
|
9 967
+9%
|
10 826
+9%
|
11 944
+10%
|
13 059
+9%
|
13 304
+2%
|
13 394
+1%
|
13 465
+1%
|
13 791
+2%
|
13 508
-2%
|
13 238
-2%
|
12 294
-7%
|
12 673
+3%
|
12 689
+0%
|
12 775
+1%
|
12 289
-4%
|
13 131
+7%
|
13 543
+3%
|
13 807
+2%
|
13 911
+1%
|
13 781
-1%
|
13 715
0%
|
14 090
+3%
|
13 807
-2%
|
15 230
+10%
|
16 109
+6%
|
16 615
+3%
|
16 018
-4%
|
17 640
+10%
|
18 374
+4%
|
18 385
+0%
|
17 333
-6%
|
18 529
+7%
|
17 410
-6%
|
18 053
+4%
|
18 112
+0%
|
19 381
+7%
|
19 970
+3%
|
19 829
-1%
|
18 851
-5%
|
20 198
+7%
|
20 803
+3%
|
20 923
+1%
|
20 152
-4%
|
20 022
-1%
|
16 935
-15%
|
17 588
+4%
|
16 495
-6%
|
19 514
+18%
|
21 444
+10%
|
21 457
+0%
|
20 264
-6%
|
21 400
+6%
|
23 082
+8%
|
22 854
-1%
|
21 596
-6%
|
22 634
+5%
|
22 800
+1%
|
23 272
+2%
|
23 133
-1%
|
24 640
+7%
|
25 136
+2%
|
25 723
+2%
|
25 051
-3%
|
26 857
+7%
|
27 316
+2%
|
27 951
+2%
|
28 021
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 896)
|
(3 881)
|
(3 952)
|
(4 011)
|
(3 873)
|
(4 070)
|
(4 192)
|
(4 326)
|
(4 818)
|
(5 003)
|
(5 376)
|
(5 536)
|
(5 172)
|
(5 223)
|
(5 358)
|
(5 706)
|
(6 316)
|
(6 792)
|
(6 748)
|
(6 571)
|
(6 441)
|
(6 710)
|
(6 707)
|
(6 805)
|
(5 719)
|
(6 448)
|
(6 724)
|
(6 927)
|
(6 308)
|
(7 056)
|
(7 268)
|
(7 261)
|
(7 340)
|
(7 478)
|
(7 487)
|
(7 605)
|
(6 992)
|
(8 006)
|
(8 007)
|
(8 125)
|
(7 392)
|
(8 411)
|
(8 789)
|
(8 843)
|
(7 760)
|
(8 942)
|
(8 870)
|
(9 110)
|
(8 197)
|
(9 415)
|
(9 596)
|
(9 741)
|
(8 693)
|
(9 978)
|
(10 291)
|
(10 291)
|
(9 271)
|
(10 348)
|
(9 191)
|
(9 436)
|
(9 008)
|
(10 560)
|
(11 461)
|
(11 720)
|
(10 339)
|
(11 784)
|
(12 577)
|
(12 407)
|
(11 211)
|
(12 585)
|
(12 537)
|
(12 915)
|
(12 055)
|
(13 563)
|
(13 975)
|
(14 403)
|
(13 240)
|
(14 945)
|
(15 139)
|
(15 413)
|
(15 554)
|
|
| Selling, General & Administrative |
(2 076)
|
(2 049)
|
(2 122)
|
(2 193)
|
(2 010)
|
(2 115)
|
(2 255)
|
(2 294)
|
(1 817)
|
(2 512)
|
(2 652)
|
(2 732)
|
(1 937)
|
(2 665)
|
(2 732)
|
(2 968)
|
(2 539)
|
(3 478)
|
(3 767)
|
(3 787)
|
(2 654)
|
(4 510)
|
(4 362)
|
(4 402)
|
(5 468)
|
(4 026)
|
(4 228)
|
(4 425)
|
(6 042)
|
(3 337)
|
(3 415)
|
(3 363)
|
(4 570)
|
(4 737)
|
(4 842)
|
(4 923)
|
(6 630)
|
(5 147)
|
(5 048)
|
(5 100)
|
(6 811)
|
(4 216)
|
(3 312)
|
(2 548)
|
(7 088)
|
(1 837)
|
(1 900)
|
(1 904)
|
(7 403)
|
(1 927)
|
(1 963)
|
(1 982)
|
(7 915)
|
(2 066)
|
(2 078)
|
(2 130)
|
(8 373)
|
(2 167)
|
(2 062)
|
(2 061)
|
(7 956)
|
(2 163)
|
(2 324)
|
(2 386)
|
(9 388)
|
(2 521)
|
(2 590)
|
(2 631)
|
(10 248)
|
(2 802)
|
(2 814)
|
(2 871)
|
(10 949)
|
(2 909)
|
(3 009)
|
(3 130)
|
(12 055)
|
(3 032)
|
(3 046)
|
(3 027)
|
(2 962)
|
|
| Depreciation & Amortization |
(189)
|
(183)
|
(178)
|
(175)
|
(180)
|
(185)
|
(190)
|
(196)
|
(208)
|
(222)
|
(240)
|
(250)
|
(257)
|
(260)
|
(259)
|
(269)
|
(272)
|
(265)
|
(258)
|
(250)
|
(243)
|
(248)
|
(251)
|
(250)
|
(251)
|
(248)
|
(245)
|
(249)
|
(266)
|
(277)
|
(290)
|
(303)
|
(305)
|
(318)
|
(329)
|
(334)
|
(361)
|
(388)
|
(398)
|
(408)
|
(390)
|
(365)
|
(420)
|
(433)
|
(450)
|
(487)
|
(456)
|
(460)
|
(455)
|
(475)
|
(489)
|
(513)
|
(556)
|
(575)
|
(609)
|
(660)
|
(697)
|
(757)
|
(797)
|
(826)
|
(866)
|
(859)
|
(852)
|
(841)
|
(827)
|
(814)
|
(811)
|
(815)
|
(814)
|
(839)
|
(861)
|
(882)
|
(924)
|
(934)
|
(977)
|
(994)
|
(998)
|
(1 006)
|
(1 011)
|
(1 018)
|
(1 008)
|
|
| Other Operating Expenses |
(1 631)
|
(1 650)
|
(1 650)
|
(1 641)
|
(1 683)
|
(1 769)
|
(1 747)
|
(1 836)
|
(2 793)
|
(2 269)
|
(2 484)
|
(2 554)
|
(2 977)
|
(2 298)
|
(2 367)
|
(2 469)
|
(3 506)
|
(3 049)
|
(2 723)
|
(2 534)
|
(3 543)
|
(1 952)
|
(2 094)
|
(2 153)
|
0
|
(2 174)
|
(2 251)
|
(2 253)
|
0
|
(3 442)
|
(3 563)
|
(3 595)
|
(2 465)
|
(2 423)
|
(2 316)
|
(2 348)
|
0
|
(2 471)
|
(2 561)
|
(2 617)
|
(192)
|
(3 831)
|
(5 058)
|
(5 863)
|
(222)
|
(6 618)
|
(6 514)
|
(6 746)
|
(340)
|
(7 013)
|
(7 144)
|
(7 246)
|
(222)
|
(7 337)
|
(7 604)
|
(7 501)
|
(200)
|
(7 424)
|
(6 332)
|
(6 549)
|
(185)
|
(7 539)
|
(8 286)
|
(8 494)
|
(125)
|
(8 449)
|
(9 176)
|
(8 961)
|
(150)
|
(8 944)
|
(8 861)
|
(9 162)
|
(182)
|
(9 720)
|
(9 988)
|
(10 280)
|
(188)
|
(10 907)
|
(11 082)
|
(11 369)
|
(11 584)
|
|
| Operating Income |
1 928
N/A
|
1 971
+2%
|
1 806
-8%
|
1 689
-6%
|
2 020
+20%
|
2 155
+7%
|
2 699
+25%
|
3 180
+18%
|
3 088
-3%
|
3 592
+16%
|
3 739
+4%
|
3 746
+0%
|
3 754
+0%
|
3 915
+4%
|
4 610
+18%
|
5 121
+11%
|
5 628
+10%
|
6 267
+11%
|
6 556
+5%
|
6 823
+4%
|
7 024
+3%
|
7 081
+1%
|
6 801
-4%
|
6 433
-5%
|
6 575
+2%
|
6 225
-5%
|
5 965
-4%
|
5 848
-2%
|
5 981
+2%
|
6 075
+2%
|
6 275
+3%
|
6 546
+4%
|
6 571
+0%
|
6 303
-4%
|
6 228
-1%
|
6 485
+4%
|
6 815
+5%
|
7 224
+6%
|
8 102
+12%
|
8 490
+5%
|
8 626
+2%
|
9 229
+7%
|
9 585
+4%
|
9 542
0%
|
9 574
+0%
|
9 588
+0%
|
8 541
-11%
|
8 944
+5%
|
9 914
+11%
|
9 966
+1%
|
10 374
+4%
|
10 088
-3%
|
10 157
+1%
|
10 220
+1%
|
10 512
+3%
|
10 632
+1%
|
10 882
+2%
|
9 673
-11%
|
7 743
-20%
|
8 151
+5%
|
7 487
-8%
|
8 953
+20%
|
9 982
+11%
|
9 736
-2%
|
9 924
+2%
|
9 617
-3%
|
10 507
+9%
|
10 450
-1%
|
10 385
-1%
|
10 051
-3%
|
10 264
+2%
|
10 357
+1%
|
11 078
+7%
|
11 077
0%
|
11 161
+1%
|
11 320
+1%
|
11 811
+4%
|
11 912
+1%
|
12 177
+2%
|
12 538
+3%
|
12 467
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
113
|
(13)
|
(20)
|
(27)
|
162
|
(33)
|
(32)
|
(31)
|
150
|
(31)
|
(31)
|
(31)
|
238
|
(23)
|
(19)
|
(22)
|
437
|
(22)
|
(23)
|
(15)
|
413
|
394
|
394
|
394
|
(17)
|
(16)
|
(17)
|
(26)
|
320
|
(23)
|
(21)
|
(12)
|
456
|
(9)
|
(14)
|
(14)
|
615
|
(14)
|
(8)
|
(9)
|
569
|
0
|
0
|
(4)
|
516
|
0
|
0
|
0
|
454
|
0
|
0
|
0
|
474
|
0
|
0
|
0
|
278
|
0
|
0
|
0
|
499
|
(17)
|
(32)
|
(56)
|
587
|
(80)
|
(91)
|
(87)
|
684
|
(96)
|
(97)
|
(97)
|
(93)
|
|
| Non-Reccuring Items |
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
228
|
228
|
228
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(225)
|
|
| 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
|
0
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
201
|
158
|
329
|
348
|
344
|
331
|
77
|
40
|
198
|
342
|
470
|
531
|
208
|
233
|
231
|
232
|
172
|
218
|
225
|
226
|
136
|
533
|
654
|
727
|
196
|
762
|
699
|
684
|
287
|
211
|
274
|
303
|
836
|
780
|
688
|
644
|
137
|
760
|
810
|
844
|
486
|
711
|
732
|
738
|
228
|
872
|
854
|
1 032
|
217
|
864
|
880
|
741
|
311
|
817
|
803
|
730
|
139
|
615
|
597
|
592
|
91
|
529
|
517
|
487
|
100
|
466
|
472
|
569
|
108
|
664
|
718
|
745
|
129
|
852
|
870
|
877
|
90
|
967
|
856
|
770
|
674
|
|
| Pre-Tax Income |
2 106
N/A
|
2 137
+1%
|
2 143
+0%
|
2 045
-5%
|
2 322
+14%
|
2 486
+7%
|
2 776
+12%
|
3 220
+16%
|
3 398
+6%
|
3 920
+15%
|
4 188
+7%
|
4 249
+1%
|
4 122
-3%
|
4 115
0%
|
4 809
+17%
|
5 322
+11%
|
5 808
+9%
|
6 454
+11%
|
6 750
+5%
|
7 018
+4%
|
7 378
+5%
|
7 590
+3%
|
7 435
-2%
|
7 137
-4%
|
7 160
+0%
|
6 965
-3%
|
6 641
-5%
|
6 517
-2%
|
6 663
+2%
|
6 680
+0%
|
7 141
+7%
|
7 471
+5%
|
7 618
+2%
|
7 295
-4%
|
6 929
-5%
|
7 103
+3%
|
7 263
+2%
|
7 961
+10%
|
8 891
+12%
|
9 322
+5%
|
9 510
+2%
|
9 931
+4%
|
10 303
+4%
|
10 266
0%
|
10 403
+1%
|
10 446
+0%
|
9 387
-10%
|
9 967
+6%
|
10 701
+7%
|
10 830
+1%
|
11 254
+4%
|
10 825
-4%
|
10 984
+1%
|
11 039
+1%
|
11 317
+3%
|
11 362
+0%
|
11 469
+1%
|
10 288
-10%
|
8 340
-19%
|
8 743
+5%
|
7 854
-10%
|
9 482
+21%
|
10 499
+11%
|
10 223
-3%
|
10 293
+1%
|
10 083
-2%
|
10 978
+9%
|
11 017
+0%
|
10 928
-1%
|
10 697
-2%
|
10 950
+2%
|
11 047
+1%
|
11 811
+7%
|
11 849
+0%
|
11 941
+1%
|
12 110
+1%
|
12 576
+4%
|
12 783
+2%
|
12 937
+1%
|
13 211
+2%
|
12 823
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(638)
|
(667)
|
(665)
|
(564)
|
(778)
|
(848)
|
(982)
|
(1 222)
|
(1 214)
|
(1 422)
|
(1 521)
|
(1 529)
|
(1 498)
|
(1 457)
|
(1 695)
|
(1 848)
|
(1 997)
|
(2 234)
|
(2 311)
|
(2 366)
|
(2 475)
|
(2 493)
|
(2 416)
|
(2 336)
|
(2 349)
|
(2 292)
|
(2 184)
|
(2 154)
|
(2 189)
|
(2 192)
|
(2 326)
|
(2 468)
|
(2 532)
|
(2 450)
|
(2 376)
|
(2 416)
|
(2 518)
|
(2 751)
|
(3 080)
|
(3 258)
|
(3 357)
|
(3 521)
|
(3 669)
|
(3 666)
|
(3 699)
|
(3 676)
|
(3 307)
|
(3 503)
|
(3 783)
|
(3 884)
|
(4 045)
|
(3 894)
|
(3 901)
|
(3 924)
|
(4 017)
|
(3 682)
|
(3 195)
|
(2 612)
|
(1 837)
|
(2 078)
|
(2 024)
|
(2 468)
|
(2 739)
|
(2 650)
|
(2 712)
|
(2 654)
|
(2 887)
|
(2 914)
|
(2 776)
|
(2 806)
|
(2 868)
|
(2 892)
|
(3 170)
|
(3 070)
|
(3 093)
|
(3 132)
|
(3 304)
|
(3 338)
|
(3 374)
|
(3 444)
|
(3 324)
|
|
| Income from Continuing Operations |
1 468
|
1 470
|
1 478
|
1 482
|
1 545
|
1 639
|
1 795
|
1 998
|
2 184
|
2 498
|
2 667
|
2 720
|
2 624
|
2 658
|
3 114
|
3 474
|
3 811
|
4 220
|
4 439
|
4 652
|
4 903
|
5 097
|
5 019
|
4 801
|
4 810
|
4 673
|
4 457
|
4 363
|
4 474
|
4 488
|
4 815
|
5 003
|
5 086
|
4 845
|
4 553
|
4 687
|
4 746
|
5 211
|
5 812
|
6 065
|
6 153
|
6 410
|
6 634
|
6 600
|
6 704
|
6 770
|
6 080
|
6 464
|
6 918
|
6 946
|
7 209
|
6 931
|
7 084
|
7 116
|
7 301
|
7 681
|
8 274
|
7 676
|
6 503
|
6 665
|
5 829
|
7 013
|
7 759
|
7 572
|
7 581
|
7 429
|
8 092
|
8 105
|
8 152
|
7 893
|
8 083
|
8 155
|
8 641
|
8 779
|
8 848
|
8 978
|
9 272
|
9 445
|
9 563
|
9 767
|
9 499
|
|
| Net Income (Common) |
1 468
N/A
|
1 470
+0%
|
1 478
+1%
|
1 482
+0%
|
1 545
+4%
|
1 639
+6%
|
1 795
+10%
|
1 998
+11%
|
2 184
+9%
|
2 498
+14%
|
2 667
+7%
|
2 720
+2%
|
2 624
-4%
|
2 658
+1%
|
3 114
+17%
|
3 474
+12%
|
3 811
+10%
|
4 220
+11%
|
4 439
+5%
|
4 652
+5%
|
4 903
+5%
|
5 097
+4%
|
5 019
-2%
|
4 801
-4%
|
4 810
+0%
|
4 673
-3%
|
4 457
-5%
|
4 363
-2%
|
4 474
+3%
|
4 488
+0%
|
4 815
+7%
|
5 003
+4%
|
5 086
+2%
|
4 845
-5%
|
4 553
-6%
|
4 687
+3%
|
4 746
+1%
|
5 211
+10%
|
5 812
+12%
|
6 065
+4%
|
6 153
+1%
|
6 410
+4%
|
6 634
+3%
|
6 600
-1%
|
6 704
+2%
|
6 770
+1%
|
6 080
-10%
|
6 464
+6%
|
6 918
+7%
|
6 946
+0%
|
7 209
+4%
|
6 931
-4%
|
7 084
+2%
|
7 116
+0%
|
7 301
+3%
|
7 681
+5%
|
8 274
+8%
|
7 676
-7%
|
6 503
-15%
|
6 665
+2%
|
5 829
-13%
|
7 013
+20%
|
7 759
+11%
|
7 572
-2%
|
7 581
+0%
|
7 429
-2%
|
8 092
+9%
|
8 105
+0%
|
8 152
+1%
|
7 893
-3%
|
8 083
+2%
|
8 155
+1%
|
8 641
+6%
|
8 779
+2%
|
8 848
+1%
|
8 978
+1%
|
9 272
+3%
|
9 445
+2%
|
9 563
+1%
|
9 767
+2%
|
9 499
-3%
|
|
| EPS (Diluted) |
1.48
N/A
|
1.48
N/A
|
1.49
+1%
|
1.49
N/A
|
1.56
+5%
|
1.66
+6%
|
1.79
+8%
|
2.03
+13%
|
2.21
+9%
|
2.53
+14%
|
2.7
+7%
|
2.75
+2%
|
2.65
-4%
|
2.69
+2%
|
3.15
+17%
|
3.52
+12%
|
3.85
+9%
|
4.28
+11%
|
4.43
+4%
|
4.71
+6%
|
4.96
+5%
|
5.15
+4%
|
5.07
-2%
|
4.85
-4%
|
4.86
+0%
|
4.73
-3%
|
4.51
-5%
|
4.42
-2%
|
4.52
+2%
|
4.54
+0%
|
4.87
+7%
|
5.06
+4%
|
5.14
+2%
|
4.9
-5%
|
4.61
-6%
|
4.74
+3%
|
4.8
+1%
|
5.27
+10%
|
5.88
+12%
|
6.14
+4%
|
6.22
+1%
|
6.49
+4%
|
6.71
+3%
|
6.68
0%
|
6.78
+1%
|
6.85
+1%
|
6.16
-10%
|
6.54
+6%
|
6.99
+7%
|
7.03
+1%
|
7.29
+4%
|
7.01
-4%
|
7.16
+2%
|
7.19
+0%
|
7.38
+3%
|
7.76
+5%
|
8.36
+8%
|
7.78
-7%
|
6.57
-16%
|
6.74
+3%
|
5.89
-13%
|
7.08
+20%
|
7.86
+11%
|
7.65
-3%
|
7.66
+0%
|
7.51
-2%
|
8.18
+9%
|
8.19
+0%
|
8.24
+1%
|
7.98
-3%
|
8.17
+2%
|
8.25
+1%
|
8.74
+6%
|
8.89
+2%
|
8.96
+1%
|
9.09
+1%
|
9.37
+3%
|
9.55
+2%
|
9.67
+1%
|
9.87
+2%
|
9.6
-3%
|
|