Cholamandalam Investment and Finance Company Ltd
NSE:CHOLAFIN
Income Statement
Earnings Waterfall
Cholamandalam Investment and Finance Company Ltd
Income Statement
Cholamandalam Investment and Finance Company Ltd
| 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 |
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
|
118
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
408
|
0
|
0
|
0
|
604
|
0
|
0
|
0
|
|
| Revenue |
4 355
N/A
|
5 448
+25%
|
6 846
+26%
|
8 289
+21%
|
9 455
+14%
|
10 999
+16%
|
11 604
+6%
|
11 608
+0%
|
11 397
-2%
|
10 617
-7%
|
9 912
-7%
|
9 777
-1%
|
9 036
-8%
|
9 764
+8%
|
10 567
+8%
|
11 085
+5%
|
12 063
+9%
|
13 028
+8%
|
14 217
+9%
|
15 954
+12%
|
17 793
+12%
|
19 781
+11%
|
21 699
+10%
|
23 642
+9%
|
25 701
+9%
|
27 750
+8%
|
29 796
+7%
|
31 577
+6%
|
32 793
+4%
|
33 938
+3%
|
35 070
+3%
|
36 302
+4%
|
37 148
+2%
|
38 302
+3%
|
39 273
+3%
|
40 170
+2%
|
42 137
+5%
|
43 381
+3%
|
44 875
+3%
|
46 116
+3%
|
46 935
+2%
|
48 255
+3%
|
49 660
+3%
|
51 862
+4%
|
55 587
+7%
|
59 545
+7%
|
63 442
+7%
|
67 802
+7%
|
70 876
+5%
|
74 901
+6%
|
80 000
+7%
|
84 488
+6%
|
87 120
+3%
|
87 925
+1%
|
90 342
+3%
|
92 653
+3%
|
95 794
+3%
|
99 356
+4%
|
99 779
+0%
|
100 150
+0%
|
101 408
+1%
|
104 291
+3%
|
109 496
+5%
|
117 484
+7%
|
128 841
+10%
|
141 391
+10%
|
157 114
+11%
|
173 396
+10%
|
191 396
+10%
|
207 206
+8%
|
223 411
+8%
|
239 629
+7%
|
256 870
+7%
|
268 016
+4%
|
279 836
+4%
|
291 572
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 890)
|
(2 342)
|
(2 846)
|
(3 280)
|
(3 788)
|
(4 444)
|
(5 118)
|
(5 763)
|
(5 943)
|
(5 934)
|
(5 525)
|
(5 226)
|
(5 038)
|
(4 985)
|
(5 219)
|
(5 434)
|
(5 747)
|
(6 369)
|
(7 374)
|
(8 578)
|
(9 900)
|
(11 051)
|
(12 090)
|
(13 133)
|
(14 100)
|
(14 932)
|
(15 991)
|
(16 949)
|
(17 694)
|
(18 475)
|
(18 967)
|
(19 264)
|
(19 578)
|
(19 779)
|
(19 900)
|
(20 011)
|
(20 479)
|
(21 003)
|
(21 586)
|
(22 135)
|
(22 279)
|
(22 209)
|
(22 083)
|
(22 328)
|
(26 567)
|
(29 114)
|
(32 120)
|
(35 727)
|
(35 881)
|
(38 799)
|
(42 008)
|
(44 423)
|
(45 799)
|
(46 355)
|
(46 430)
|
(45 915)
|
(45 660)
|
(45 487)
|
(44 411)
|
(43 465)
|
(42 888)
|
(43 244)
|
(45 870)
|
(50 846)
|
(57 356)
|
(66 238)
|
(74 879)
|
(83 856)
|
(91 900)
|
(100 209)
|
(108 753)
|
(117 093)
|
(124 341)
|
(131 662)
|
(136 250)
|
(139 958)
|
|
| Gross Profit |
2 465
N/A
|
3 106
+26%
|
4 001
+29%
|
5 010
+25%
|
5 667
+13%
|
6 556
+16%
|
6 485
-1%
|
5 844
-10%
|
5 454
-7%
|
4 682
-14%
|
4 387
-6%
|
4 551
+4%
|
3 997
-12%
|
4 780
+20%
|
5 349
+12%
|
5 652
+6%
|
6 316
+12%
|
6 659
+5%
|
6 843
+3%
|
7 376
+8%
|
7 893
+7%
|
8 730
+11%
|
9 609
+10%
|
10 509
+9%
|
11 602
+10%
|
12 819
+10%
|
13 806
+8%
|
14 628
+6%
|
15 099
+3%
|
15 462
+2%
|
16 102
+4%
|
17 038
+6%
|
17 570
+3%
|
18 523
+5%
|
19 373
+5%
|
20 159
+4%
|
21 658
+7%
|
22 378
+3%
|
23 289
+4%
|
23 982
+3%
|
24 656
+3%
|
26 046
+6%
|
27 577
+6%
|
29 533
+7%
|
29 020
-2%
|
30 430
+5%
|
31 321
+3%
|
32 074
+2%
|
34 995
+9%
|
36 102
+3%
|
37 992
+5%
|
40 065
+5%
|
41 321
+3%
|
41 570
+1%
|
43 912
+6%
|
46 738
+6%
|
50 134
+7%
|
53 870
+7%
|
55 369
+3%
|
56 686
+2%
|
58 519
+3%
|
61 047
+4%
|
63 627
+4%
|
66 639
+5%
|
71 485
+7%
|
75 154
+5%
|
82 235
+9%
|
89 541
+9%
|
99 496
+11%
|
106 997
+8%
|
114 658
+7%
|
122 536
+7%
|
132 529
+8%
|
136 354
+3%
|
143 586
+5%
|
151 614
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 031)
|
(2 611)
|
(3 309)
|
(4 111)
|
(4 891)
|
(5 906)
|
(6 339)
|
(6 571)
|
(5 738)
|
(4 934)
|
(4 347)
|
(3 950)
|
(4 272)
|
(4 146)
|
(4 366)
|
(4 576)
|
(5 078)
|
(5 670)
|
(5 298)
|
(5 570)
|
(5 412)
|
(5 425)
|
(5 943)
|
(6 290)
|
(6 916)
|
(7 943)
|
(8 583)
|
(9 237)
|
(8 664)
|
(9 829)
|
(10 359)
|
(10 975)
|
(9 778)
|
(11 586)
|
(12 056)
|
(12 310)
|
(12 794)
|
(12 767)
|
(12 927)
|
(13 344)
|
(13 028)
|
(14 370)
|
(15 019)
|
(15 691)
|
(11 930)
|
(11 297)
|
(10 437)
|
(9 448)
|
(13 774)
|
(14 186)
|
(15 125)
|
(16 153)
|
(16 337)
|
(16 278)
|
(15 809)
|
(15 250)
|
(16 374)
|
(16 639)
|
(18 337)
|
(20 044)
|
(21 457)
|
(23 665)
|
(25 139)
|
(27 405)
|
(28 920)
|
(31 270)
|
(34 664)
|
(37 848)
|
(42 629)
|
(46 340)
|
(49 439)
|
(52 788)
|
(54 194)
|
(56 897)
|
(59 879)
|
(62 720)
|
|
| Selling, General & Administrative |
(1 602)
|
(1 489)
|
(1 809)
|
(2 132)
|
(3 410)
|
(2 622)
|
(2 582)
|
(2 273)
|
(3 059)
|
(1 557)
|
(1 416)
|
(1 442)
|
(2 099)
|
(1 331)
|
(1 409)
|
(1 493)
|
(3 204)
|
(1 895)
|
(2 050)
|
(2 254)
|
(4 311)
|
(2 732)
|
(2 944)
|
(3 104)
|
(5 539)
|
(3 633)
|
(3 715)
|
(3 936)
|
(6 361)
|
(3 987)
|
(4 154)
|
(4 151)
|
(7 305)
|
(4 297)
|
(4 459)
|
(4 654)
|
(8 342)
|
(5 147)
|
(5 455)
|
(5 622)
|
(10 020)
|
(6 341)
|
(6 704)
|
(7 299)
|
(11 396)
|
(7 059)
|
(6 707)
|
(6 237)
|
(13 160)
|
(6 172)
|
(6 449)
|
(6 794)
|
(15 078)
|
(7 076)
|
(7 054)
|
(6 808)
|
(15 321)
|
(7 874)
|
(8 523)
|
(9 252)
|
(20 420)
|
(10 625)
|
(11 282)
|
(12 637)
|
(27 634)
|
(14 660)
|
(17 914)
|
(21 135)
|
(40 072)
|
(28 013)
|
(29 703)
|
(31 688)
|
(51 621)
|
(35 695)
|
(38 366)
|
(40 369)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(71)
|
(78)
|
(125)
|
(133)
|
(184)
|
(218)
|
(208)
|
(246)
|
(265)
|
(252)
|
(238)
|
(220)
|
(171)
|
(166)
|
(145)
|
(121)
|
(100)
|
(88)
|
(92)
|
(93)
|
(104)
|
(125)
|
(149)
|
(179)
|
(216)
|
(227)
|
(233)
|
(236)
|
(246)
|
(261)
|
(277)
|
(299)
|
(301)
|
(288)
|
(268)
|
(240)
|
(217)
|
(240)
|
(281)
|
(338)
|
(390)
|
(414)
|
(441)
|
(472)
|
(509)
|
(540)
|
(552)
|
(567)
|
(570)
|
(681)
|
(820)
|
(990)
|
(1 113)
|
(1 128)
|
(1 113)
|
(1 044)
|
(1 023)
|
(1 016)
|
(997)
|
(984)
|
(1 006)
|
(1 033)
|
(1 077)
|
(1 136)
|
(1 211)
|
(1 321)
|
(1 426)
|
(1 584)
|
(1 981)
|
(2 184)
|
(2 426)
|
(2 559)
|
(2 448)
|
(2 533)
|
(2 617)
|
(2 763)
|
|
| Other Operating Expenses |
(359)
|
(1 046)
|
(1 377)
|
(1 846)
|
(1 296)
|
(3 067)
|
(3 550)
|
(4 053)
|
(2 409)
|
(3 125)
|
(2 693)
|
(2 290)
|
(2 000)
|
(2 649)
|
(2 811)
|
(2 961)
|
(1 772)
|
(3 685)
|
(3 156)
|
(3 223)
|
(996)
|
(2 569)
|
(2 851)
|
(3 007)
|
(1 159)
|
(4 084)
|
(4 636)
|
(5 065)
|
(2 055)
|
(5 581)
|
(5 928)
|
(6 526)
|
(2 170)
|
(7 003)
|
(7 329)
|
(7 416)
|
(4 232)
|
(7 381)
|
(7 191)
|
(7 385)
|
(2 615)
|
(7 615)
|
(7 873)
|
(7 918)
|
(21)
|
(3 697)
|
(3 178)
|
(2 644)
|
(40)
|
(7 333)
|
(7 857)
|
(8 371)
|
(144)
|
(8 074)
|
(7 644)
|
(7 399)
|
(27)
|
(7 749)
|
(8 817)
|
(9 808)
|
(29)
|
(12 007)
|
(12 780)
|
(13 630)
|
(76)
|
(15 288)
|
(15 323)
|
(15 129)
|
(576)
|
(16 142)
|
(17 311)
|
(18 541)
|
(124)
|
(18 669)
|
(18 896)
|
(19 588)
|
|
| Operating Income |
434
N/A
|
494
+14%
|
690
+40%
|
897
+30%
|
775
-14%
|
650
-16%
|
147
-77%
|
(726)
N/A
|
(283)
+61%
|
(253)
+11%
|
39
N/A
|
600
+1 438%
|
(275)
N/A
|
634
N/A
|
984
+55%
|
1 078
+10%
|
1 237
+15%
|
991
-20%
|
1 546
+56%
|
1 805
+17%
|
2 481
+37%
|
3 305
+33%
|
3 666
+11%
|
4 220
+15%
|
4 686
+11%
|
4 874
+4%
|
5 221
+7%
|
5 390
+3%
|
6 435
+19%
|
5 634
-12%
|
5 744
+2%
|
6 063
+6%
|
7 793
+29%
|
6 937
-11%
|
7 316
+5%
|
7 848
+7%
|
8 865
+13%
|
9 612
+8%
|
10 364
+8%
|
10 639
+3%
|
11 628
+9%
|
11 677
+0%
|
12 560
+8%
|
13 846
+10%
|
17 090
+23%
|
19 136
+12%
|
20 887
+9%
|
22 628
+8%
|
21 221
-6%
|
21 918
+3%
|
22 868
+4%
|
23 913
+5%
|
24 985
+4%
|
25 291
+1%
|
28 103
+11%
|
31 488
+12%
|
33 760
+7%
|
37 231
+10%
|
37 030
-1%
|
36 640
-1%
|
37 063
+1%
|
37 381
+1%
|
38 488
+3%
|
39 235
+2%
|
42 565
+8%
|
43 885
+3%
|
47 573
+8%
|
51 693
+9%
|
56 868
+10%
|
60 657
+7%
|
65 219
+8%
|
69 748
+7%
|
78 335
+12%
|
79 457
+1%
|
83 707
+5%
|
88 895
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
517
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(121)
|
570
|
905
|
1 135
|
(187)
|
1 493
|
1 613
|
2 651
|
1 015
|
4 988
|
5 531
|
5 447
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
(177)
|
215
|
192
|
268
|
297
|
(200)
|
20
|
79
|
92
|
0
|
300
|
0
|
300
|
300
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(864)
|
0
|
0
|
0
|
(1 129)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(585)
|
0
|
0
|
0
|
(3 084)
|
(3 989)
|
(4 680)
|
(5 641)
|
(3 113)
|
(3 303)
|
(3 564)
|
(3 963)
|
(8 974)
|
(8 440)
|
(10 664)
|
(13 751)
|
(13 221)
|
(18 179)
|
(15 587)
|
(13 623)
|
(8 803)
|
(6 271)
|
(8 469)
|
(7 575)
|
(8 497)
|
(9 234)
|
(10 451)
|
(12 450)
|
(13 176)
|
(15 269)
|
(17 506)
|
(20 557)
|
(24 943)
|
(27 950)
|
(30 687)
|
(33 152)
|
|
| Gain/Loss on Disposition of Assets |
17
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
513
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
1
|
2
|
3
|
3
|
1
|
1
|
3
|
58
|
3
|
2
|
87
|
12
|
260
|
260
|
173
|
29
|
276
|
286
|
300
|
219
|
49
|
53
|
43
|
12
|
8
|
(6)
|
5
|
7
|
(43)
|
(40)
|
(55)
|
4
|
8
|
7
|
7
|
19
|
23
|
27
|
29
|
31
|
32
|
28
|
26
|
2
|
8
|
9
|
211
|
207
|
210
|
209
|
8
|
2
|
6
|
43
|
44
|
2
|
45
|
11
|
10
|
838
|
1 169
|
1 666
|
2 184
|
2 206
|
2 844
|
3 068
|
3 021
|
2 558
|
2 360
|
2 306
|
2 870
|
3 028
|
3 486
|
4 035
|
4 101
|
|
| Pre-Tax Income |
455
N/A
|
495
+9%
|
692
+40%
|
900
+30%
|
782
-13%
|
651
-17%
|
13
-98%
|
(900)
N/A
|
(102)
+89%
|
(58)
+43%
|
309
N/A
|
984
+218%
|
568
-42%
|
914
+61%
|
1 323
+45%
|
1 342
+1%
|
1 227
-9%
|
1 566
+28%
|
1 831
+17%
|
2 405
+31%
|
2 893
+20%
|
3 355
+16%
|
3 720
+11%
|
4 264
+15%
|
4 522
+6%
|
4 881
+8%
|
5 214
+7%
|
5 394
+3%
|
5 545
+3%
|
5 591
+1%
|
5 704
+2%
|
6 008
+5%
|
6 662
+11%
|
6 944
+4%
|
7 322
+5%
|
7 854
+7%
|
8 794
+12%
|
9 635
+10%
|
10 391
+8%
|
10 668
+3%
|
11 074
+4%
|
11 708
+6%
|
12 587
+8%
|
13 870
+10%
|
14 008
+1%
|
15 154
+8%
|
16 215
+7%
|
17 198
+6%
|
18 315
+6%
|
18 825
+3%
|
19 513
+4%
|
19 958
+2%
|
15 882
-20%
|
16 857
+6%
|
17 481
+4%
|
17 780
+2%
|
20 479
+15%
|
19 096
-7%
|
21 454
+12%
|
23 026
+7%
|
29 076
+26%
|
32 278
+11%
|
31 684
-2%
|
33 843
+7%
|
36 146
+7%
|
38 064
+5%
|
41 093
+8%
|
43 399
+6%
|
46 053
+6%
|
49 240
+7%
|
51 632
+5%
|
54 713
+6%
|
57 415
+5%
|
59 982
+4%
|
62 586
+4%
|
65 292
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(182)
|
(211)
|
(282)
|
(387)
|
(308)
|
(297)
|
(123)
|
98
|
291
|
306
|
325
|
221
|
(170)
|
(224)
|
(454)
|
(465)
|
(382)
|
(551)
|
(718)
|
(957)
|
(1 203)
|
(1 289)
|
(1 315)
|
(1 450)
|
(1 443)
|
(1 580)
|
(1 697)
|
(1 761)
|
(1 862)
|
(1 872)
|
(1 902)
|
(2 009)
|
(2 221)
|
(2 349)
|
(2 501)
|
(2 680)
|
(3 048)
|
(3 328)
|
(3 628)
|
(3 757)
|
(3 895)
|
(4 131)
|
(4 403)
|
(4 818)
|
(4 831)
|
(5 242)
|
(5 595)
|
(5 881)
|
(6 346)
|
(6 509)
|
(7 113)
|
(6 860)
|
(4 056)
|
(3 868)
|
(3 218)
|
(3 308)
|
(5 265)
|
(4 905)
|
(5 507)
|
(5 900)
|
(7 487)
|
(8 308)
|
(8 153)
|
(8 713)
|
(9 379)
|
(9 836)
|
(10 766)
|
(11 230)
|
(11 946)
|
(12 801)
|
(13 283)
|
(14 214)
|
(14 815)
|
(15 477)
|
(16 169)
|
(16 853)
|
|
| Income from Continuing Operations |
274
|
283
|
409
|
512
|
473
|
354
|
(110)
|
(802)
|
189
|
248
|
635
|
1 206
|
397
|
691
|
869
|
877
|
846
|
1 015
|
1 113
|
1 448
|
1 690
|
2 065
|
2 404
|
2 813
|
3 079
|
3 302
|
3 518
|
3 634
|
3 683
|
3 720
|
3 803
|
4 000
|
4 441
|
4 596
|
4 822
|
5 174
|
5 746
|
6 306
|
6 762
|
6 912
|
7 179
|
7 578
|
8 185
|
9 052
|
9 177
|
9 913
|
10 620
|
11 317
|
11 969
|
12 315
|
12 400
|
13 098
|
11 826
|
12 988
|
14 262
|
14 470
|
15 214
|
14 190
|
15 946
|
17 126
|
21 589
|
23 971
|
23 532
|
25 131
|
26 767
|
28 228
|
30 327
|
32 169
|
34 107
|
36 440
|
38 349
|
40 499
|
42 600
|
44 505
|
46 417
|
48 439
|
|
| Income to Minority Interest |
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
|
1
|
4
|
8
|
15
|
17
|
16
|
17
|
16
|
19
|
25
|
20
|
15
|
8
|
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
|
|
| 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
|
(2)
|
(4)
|
(3)
|
(6)
|
(4)
|
(4)
|
(5)
|
(2)
|
(4)
|
(5)
|
(10)
|
(6)
|
(7)
|
(54)
|
(100)
|
(139)
|
(167)
|
(118)
|
(100)
|
(99)
|
(69)
|
93
|
133
|
173
|
185
|
27
|
29
|
35
|
30
|
|
| Net Income (Common) |
274
N/A
|
283
+3%
|
409
+45%
|
512
+25%
|
473
-8%
|
354
-25%
|
(110)
N/A
|
(802)
-629%
|
(190)
+76%
|
(131)
+31%
|
256
N/A
|
827
+223%
|
493
-40%
|
691
+40%
|
869
+26%
|
877
+1%
|
841
-4%
|
1 010
+20%
|
1 108
+10%
|
1 443
+30%
|
1 690
+17%
|
2 065
+22%
|
2 404
+16%
|
2 813
+17%
|
3 079
+9%
|
3 302
+7%
|
3 518
+7%
|
3 634
+3%
|
3 683
+1%
|
3 720
+1%
|
3 803
+2%
|
4 000
+5%
|
4 407
+10%
|
4 561
+3%
|
4 787
+5%
|
5 139
+7%
|
5 721
+11%
|
6 282
+10%
|
6 742
+7%
|
6 896
+2%
|
7 194
+4%
|
7 597
+6%
|
8 202
+8%
|
9 070
+11%
|
9 193
+1%
|
9 932
+8%
|
10 646
+7%
|
11 336
+6%
|
11 981
+6%
|
12 321
+3%
|
12 394
+1%
|
13 094
+6%
|
10 537
-20%
|
11 699
+11%
|
12 976
+11%
|
13 182
+2%
|
15 209
+15%
|
14 181
-7%
|
15 940
+12%
|
17 119
+7%
|
21 535
+26%
|
23 869
+11%
|
23 392
-2%
|
24 963
+7%
|
26 649
+7%
|
28 127
+6%
|
30 228
+7%
|
32 100
+6%
|
34 201
+7%
|
36 573
+7%
|
38 522
+5%
|
40 684
+6%
|
42 627
+5%
|
44 534
+4%
|
46 452
+4%
|
48 470
+4%
|
|
| EPS (Diluted) |
1.35
N/A
|
1.37
+1%
|
1.98
+45%
|
1.95
-2%
|
1.95
N/A
|
1.33
-32%
|
-0.44
N/A
|
-2.41
-448%
|
-0.6
+75%
|
-0.39
+35%
|
0.77
N/A
|
2.49
+223%
|
1.48
-41%
|
1.52
+3%
|
1.58
+4%
|
1.47
-7%
|
1.55
+5%
|
1.69
+9%
|
1.87
+11%
|
2.43
+30%
|
2.82
+16%
|
3.1
+10%
|
3.62
+17%
|
4.23
+17%
|
4.59
+9%
|
4.6
+0%
|
4.9
+7%
|
5.07
+3%
|
5.14
+1%
|
5.18
+1%
|
5.29
+2%
|
5.44
+3%
|
6.07
+12%
|
6.21
+2%
|
5.92
-5%
|
6.57
+11%
|
7.57
+15%
|
8.05
+6%
|
8.63
+7%
|
9.06
+5%
|
9.21
+2%
|
9.72
+6%
|
10.5
+8%
|
11.6
+10%
|
11.75
+1%
|
12.69
+8%
|
13.59
+7%
|
14.49
+7%
|
15.31
+6%
|
15.74
+3%
|
15.84
+1%
|
16.73
+6%
|
13.37
-20%
|
14.26
+7%
|
15.82
+11%
|
16.07
+2%
|
18.52
+15%
|
17.28
-7%
|
19.41
+12%
|
20.83
+7%
|
26.19
+26%
|
29.02
+11%
|
28.44
-2%
|
30.34
+7%
|
32.38
+7%
|
34.15
+5%
|
36.64
+7%
|
38.17
+4%
|
41.06
+8%
|
43.51
+6%
|
45.73
+5%
|
48.26
+6%
|
50.6
+5%
|
52.85
+4%
|
55.08
+4%
|
57.45
+4%
|
|