Sonata Software Ltd
NSE:SONATSOFTW
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
305
551.6
|
| Price Target |
|
We'll email you a reminder when the closing price reaches INR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Sonata Software Ltd
Income Statement
Sonata Software Ltd
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
8
|
0
|
0
|
0
|
1
|
0
|
4
|
6
|
8
|
11
|
9
|
8
|
7
|
7
|
7
|
7
|
9
|
15
|
28
|
48
|
48
|
48
|
50
|
49
|
61
|
67
|
67
|
64
|
64
|
67
|
67
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
392
|
0
|
0
|
0
|
446
|
0
|
0
|
|
| Revenue |
2 256
N/A
|
761
-66%
|
742
-2%
|
792
+7%
|
2 563
+224%
|
2 553
0%
|
2 222
-13%
|
2 508
+13%
|
3 320
+32%
|
4 197
+26%
|
3 293
-22%
|
3 367
+2%
|
3 703
+10%
|
4 111
+11%
|
5 109
+24%
|
5 340
+5%
|
5 712
+7%
|
7 384
+29%
|
9 176
+24%
|
11 778
+28%
|
13 688
+16%
|
14 385
+5%
|
14 405
+0%
|
15 010
+4%
|
15 805
+5%
|
16 120
+2%
|
15 912
-1%
|
15 702
-1%
|
14 975
-5%
|
14 382
-4%
|
13 804
-4%
|
13 488
-2%
|
13 904
+3%
|
14 098
+1%
|
14 048
0%
|
14 089
+0%
|
14 070
0%
|
15 770
+12%
|
10 350
-34%
|
15 079
+46%
|
14 963
-1%
|
13 646
-9%
|
13 109
-4%
|
14 454
+10%
|
14 925
+3%
|
14 843
-1%
|
15 658
+5%
|
15 697
+0%
|
15 502
-1%
|
16 302
+5%
|
16 821
+3%
|
17 441
+4%
|
17 370
0%
|
17 919
+3%
|
19 405
+8%
|
20 707
+7%
|
21 728
+5%
|
22 259
+2%
|
23 708
+7%
|
23 959
+1%
|
23 223
-3%
|
25 139
+8%
|
24 539
-2%
|
25 077
+2%
|
26 739
+7%
|
27 512
+3%
|
29 609
+8%
|
31 473
+6%
|
32 573
+3%
|
36 502
+12%
|
37 433
+3%
|
38 211
+2%
|
39 218
+3%
|
40 811
+4%
|
42 281
+4%
|
45 442
+7%
|
47 036
+4%
|
51 654
+10%
|
55 534
+8%
|
60 637
+9%
|
65 965
+9%
|
69 993
+6%
|
74 491
+6%
|
76 858
+3%
|
81 024
+5%
|
83 350
+3%
|
86 131
+3%
|
91 250
+6%
|
93 822
+3%
|
97 317
+4%
|
101 573
+4%
|
105 950
+4%
|
105 445
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 101)
|
22
|
17
|
8
|
(1 428)
|
(164)
|
(1 096)
|
(2 080)
|
(2 490)
|
(2 967)
|
(1 706)
|
(1 677)
|
(1 872)
|
(2 100)
|
(2 961)
|
(3 094)
|
(3 406)
|
(3 737)
|
(3 764)
|
(4 727)
|
(4 970)
|
(5 249)
|
(6 307)
|
(5 456)
|
(5 836)
|
(5 946)
|
(5 877)
|
(5 796)
|
(5 286)
|
(4 811)
|
(4 459)
|
(4 145)
|
(4 802)
|
(5 228)
|
(5 420)
|
(5 246)
|
(5 336)
|
(7 212)
|
(7 378)
|
(8 127)
|
(9 024)
|
(8 654)
|
(9 000)
|
(9 966)
|
(10 134)
|
(9 647)
|
(10 166)
|
(9 802)
|
(9 387)
|
(9 945)
|
(10 319)
|
(10 512)
|
(10 173)
|
(10 417)
|
(11 692)
|
(12 574)
|
(13 334)
|
(13 649)
|
(15 102)
|
(15 120)
|
(14 145)
|
(15 804)
|
(14 989)
|
(14 975)
|
(16 165)
|
(16 387)
|
(17 932)
|
(19 171)
|
(19 914)
|
(23 425)
|
(24 284)
|
(25 254)
|
(26 521)
|
(28 372)
|
(30 052)
|
(32 608)
|
(33 491)
|
(37 304)
|
(40 328)
|
(44 092)
|
(48 325)
|
(51 311)
|
(54 675)
|
(54 957)
|
(56 868)
|
(56 935)
|
(58 380)
|
(62 462)
|
(64 353)
|
(67 055)
|
(71 062)
|
(75 031)
|
(74 826)
|
|
| Gross Profit |
1 155
N/A
|
783
-32%
|
759
-3%
|
800
+5%
|
1 135
+42%
|
2 388
+110%
|
1 126
-53%
|
428
-62%
|
830
+94%
|
1 230
+48%
|
1 588
+29%
|
1 690
+6%
|
1 831
+8%
|
2 011
+10%
|
2 148
+7%
|
2 244
+4%
|
2 304
+3%
|
3 645
+58%
|
5 412
+48%
|
7 052
+30%
|
8 719
+24%
|
9 136
+5%
|
8 098
-11%
|
9 552
+18%
|
9 967
+4%
|
10 174
+2%
|
10 034
-1%
|
9 906
-1%
|
9 689
-2%
|
9 570
-1%
|
9 346
-2%
|
9 343
0%
|
9 102
-3%
|
8 870
-3%
|
8 628
-3%
|
8 843
+2%
|
8 734
-1%
|
8 558
-2%
|
2 972
-65%
|
6 954
+134%
|
5 941
-15%
|
4 994
-16%
|
4 110
-18%
|
4 489
+9%
|
4 792
+7%
|
5 197
+8%
|
5 492
+6%
|
5 895
+7%
|
6 115
+4%
|
6 357
+4%
|
6 502
+2%
|
6 929
+7%
|
7 198
+4%
|
7 503
+4%
|
7 713
+3%
|
8 135
+5%
|
8 395
+3%
|
8 611
+3%
|
8 606
0%
|
8 839
+3%
|
9 077
+3%
|
9 335
+3%
|
9 551
+2%
|
10 103
+6%
|
10 576
+5%
|
11 125
+5%
|
11 677
+5%
|
12 300
+5%
|
12 656
+3%
|
13 075
+3%
|
13 148
+1%
|
12 956
-1%
|
12 697
-2%
|
12 439
-2%
|
12 228
-2%
|
12 834
+5%
|
13 545
+6%
|
14 350
+6%
|
15 206
+6%
|
16 546
+9%
|
17 641
+7%
|
18 682
+6%
|
19 817
+6%
|
21 900
+11%
|
24 155
+10%
|
26 415
+9%
|
27 751
+5%
|
28 787
+4%
|
29 470
+2%
|
30 261
+3%
|
30 511
+1%
|
30 919
+1%
|
30 619
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(939)
|
(643)
|
(627)
|
(630)
|
(937)
|
(2 199)
|
(996)
|
(337)
|
(689)
|
(1 045)
|
(1 386)
|
(1 480)
|
(1 596)
|
(1 720)
|
(1 815)
|
(1 858)
|
(1 876)
|
(3 092)
|
(4 723)
|
(6 233)
|
(7 809)
|
(8 152)
|
(7 283)
|
(8 534)
|
(8 814)
|
(9 010)
|
(8 821)
|
(8 719)
|
(8 510)
|
(8 364)
|
(8 182)
|
(8 111)
|
(7 873)
|
(7 705)
|
(7 630)
|
(7 819)
|
(7 929)
|
(8 081)
|
(2 702)
|
(7 058)
|
(6 004)
|
(4 841)
|
(3 455)
|
(3 830)
|
(4 105)
|
(4 341)
|
(4 518)
|
(4 691)
|
(4 720)
|
(4 866)
|
(4 885)
|
(5 246)
|
(5 456)
|
(5 636)
|
(5 853)
|
(6 271)
|
(6 511)
|
(6 757)
|
(6 799)
|
(6 995)
|
(7 203)
|
(7 362)
|
(7 365)
|
(7 658)
|
(7 934)
|
(8 135)
|
(8 447)
|
(8 971)
|
(9 226)
|
(9 607)
|
(9 554)
|
(9 722)
|
(9 502)
|
(9 240)
|
(8 829)
|
(9 204)
|
(9 574)
|
(10 199)
|
(10 812)
|
(12 004)
|
(12 803)
|
(13 608)
|
(14 364)
|
(16 267)
|
(18 291)
|
(21 984)
|
(23 538)
|
(24 621)
|
(25 500)
|
(24 972)
|
(24 829)
|
(25 334)
|
(25 014)
|
|
| Selling, General & Administrative |
(906)
|
(7)
|
6
|
12
|
(894)
|
0
|
(963)
|
(181)
|
(352)
|
(533)
|
(1 362)
|
(772)
|
(843)
|
(897)
|
(1 707)
|
0
|
0
|
(604)
|
(4 425)
|
(2 127)
|
(2 909)
|
(3 095)
|
(6 849)
|
(3 584)
|
(3 777)
|
(3 986)
|
(8 385)
|
(4 107)
|
(4 153)
|
(4 204)
|
(7 691)
|
(4 152)
|
(4 186)
|
(4 197)
|
(7 243)
|
(4 299)
|
(4 390)
|
(4 487)
|
(2 592)
|
(4 112)
|
(3 515)
|
(2 950)
|
(3 175)
|
(2 532)
|
(2 780)
|
(2 949)
|
(4 264)
|
(3 204)
|
(3 266)
|
(3 420)
|
(4 627)
|
(3 682)
|
(3 831)
|
(3 930)
|
(5 561)
|
(4 245)
|
(4 359)
|
(4 501)
|
(6 415)
|
(4 657)
|
(4 856)
|
(5 011)
|
(6 959)
|
(5 242)
|
(5 385)
|
(5 477)
|
(8 067)
|
(5 983)
|
(6 137)
|
(6 403)
|
(8 961)
|
(6 420)
|
(6 294)
|
(6 276)
|
(8 263)
|
(6 502)
|
(6 760)
|
(6 998)
|
(10 193)
|
(7 836)
|
(8 309)
|
(8 817)
|
(13 529)
|
(10 450)
|
(11 626)
|
(12 602)
|
(20 164)
|
(13 777)
|
(14 426)
|
(15 095)
|
(23 419)
|
(16 465)
|
(16 642)
|
|
| Depreciation & Amortization |
(32)
|
(27)
|
(26)
|
(25)
|
(59)
|
(58)
|
(52)
|
(51)
|
(68)
|
(86)
|
(68)
|
(78)
|
(85)
|
(98)
|
(108)
|
(116)
|
(124)
|
(201)
|
(297)
|
(378)
|
(454)
|
(458)
|
(434)
|
(428)
|
(430)
|
(431)
|
(435)
|
(448)
|
(467)
|
(479)
|
(492)
|
(471)
|
(437)
|
(408)
|
(387)
|
(394)
|
(415)
|
(427)
|
(110)
|
(378)
|
(289)
|
(207)
|
(101)
|
(100)
|
(94)
|
(89)
|
(80)
|
(77)
|
(68)
|
(61)
|
(61)
|
(51)
|
(51)
|
(52)
|
(62)
|
(73)
|
(87)
|
(99)
|
(109)
|
(115)
|
(121)
|
(125)
|
(124)
|
(122)
|
(119)
|
(118)
|
(127)
|
(189)
|
(252)
|
(313)
|
(365)
|
(378)
|
(387)
|
(395)
|
(396)
|
(393)
|
(409)
|
(437)
|
(473)
|
(505)
|
(524)
|
(533)
|
(593)
|
(773)
|
(971)
|
(1 172)
|
(1 319)
|
(1 340)
|
(1 336)
|
(1 321)
|
(1 215)
|
(1 143)
|
(1 076)
|
|
| Other Operating Expenses |
0
|
(610)
|
(608)
|
(618)
|
15
|
(2 141)
|
19
|
(105)
|
(271)
|
(428)
|
44
|
(632)
|
(669)
|
(726)
|
0
|
(1 742)
|
(1 752)
|
(2 287)
|
0
|
(3 728)
|
(4 446)
|
(4 598)
|
0
|
(4 521)
|
(4 607)
|
(4 594)
|
0
|
(4 165)
|
(3 890)
|
(3 681)
|
0
|
(3 489)
|
(3 250)
|
(3 100)
|
0
|
(3 125)
|
(3 124)
|
(3 166)
|
0
|
(2 568)
|
(2 200)
|
(1 685)
|
(180)
|
(1 198)
|
(1 232)
|
(1 304)
|
(174)
|
(1 412)
|
(1 385)
|
(1 384)
|
(198)
|
(1 513)
|
(1 573)
|
(1 653)
|
(230)
|
(1 953)
|
(2 065)
|
(2 157)
|
(276)
|
(2 221)
|
(2 226)
|
(2 224)
|
(282)
|
(2 296)
|
(2 430)
|
(2 542)
|
(252)
|
(2 799)
|
(2 837)
|
(2 892)
|
(227)
|
(2 925)
|
(2 823)
|
(2 570)
|
(170)
|
(2 311)
|
(2 407)
|
(2 764)
|
(147)
|
(3 663)
|
(3 972)
|
(4 259)
|
(242)
|
(5 043)
|
(5 695)
|
(8 210)
|
(2 055)
|
(9 504)
|
(9 738)
|
(8 556)
|
(195)
|
(7 727)
|
(7 295)
|
|
| Operating Income |
217
N/A
|
140
-35%
|
132
-6%
|
170
+29%
|
198
+16%
|
189
-5%
|
130
-31%
|
90
-31%
|
140
+56%
|
184
+31%
|
202
+10%
|
210
+4%
|
235
+12%
|
291
+24%
|
333
+14%
|
388
+17%
|
429
+11%
|
555
+29%
|
689
+24%
|
819
+19%
|
911
+11%
|
985
+8%
|
815
-17%
|
1 021
+25%
|
1 155
+13%
|
1 165
+1%
|
1 214
+4%
|
1 186
-2%
|
1 179
-1%
|
1 206
+2%
|
1 163
-4%
|
1 232
+6%
|
1 229
0%
|
1 164
-5%
|
998
-14%
|
1 023
+3%
|
805
-21%
|
478
-41%
|
270
-44%
|
(104)
N/A
|
(64)
+38%
|
152
N/A
|
654
+330%
|
658
+1%
|
686
+4%
|
855
+25%
|
974
+14%
|
1 204
+24%
|
1 396
+16%
|
1 491
+7%
|
1 617
+8%
|
1 683
+4%
|
1 740
+3%
|
1 865
+7%
|
1 860
0%
|
1 862
+0%
|
1 883
+1%
|
1 854
-2%
|
1 807
-3%
|
1 845
+2%
|
1 876
+2%
|
1 974
+5%
|
2 185
+11%
|
2 444
+12%
|
2 640
+8%
|
2 990
+13%
|
3 230
+8%
|
3 332
+3%
|
3 434
+3%
|
3 470
+1%
|
3 595
+4%
|
3 235
-10%
|
3 194
-1%
|
3 199
+0%
|
3 400
+6%
|
3 630
+7%
|
3 972
+9%
|
4 152
+5%
|
4 393
+6%
|
4 541
+3%
|
4 837
+7%
|
5 073
+5%
|
5 453
+7%
|
5 634
+3%
|
5 863
+4%
|
4 431
-24%
|
4 213
-5%
|
4 167
-1%
|
3 970
-5%
|
5 290
+33%
|
5 682
+7%
|
5 584
-2%
|
5 606
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
(6)
|
(8)
|
(11)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(10)
|
(16)
|
(28)
|
(48)
|
(49)
|
(48)
|
130
|
(50)
|
(62)
|
(68)
|
(178)
|
(64)
|
(64)
|
(67)
|
(98)
|
(67)
|
(64)
|
(66)
|
139
|
(69)
|
(87)
|
(95)
|
(67)
|
(142)
|
(186)
|
(210)
|
(216)
|
(250)
|
(146)
|
(144)
|
23
|
(67)
|
(78)
|
(24)
|
152
|
(1)
|
38
|
6
|
278
|
(177)
|
(215)
|
(213)
|
338
|
(67)
|
(65)
|
(50)
|
403
|
(38)
|
(36)
|
(38)
|
167
|
(66)
|
(91)
|
(123)
|
437
|
(147)
|
(150)
|
(153)
|
116
|
(164)
|
(173)
|
(174)
|
354
|
(173)
|
(164)
|
(156)
|
444
|
(357)
|
(526)
|
(706)
|
237
|
(842)
|
(827)
|
(767)
|
91
|
(503)
|
(454)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
(119)
|
0
|
(581)
|
(538)
|
(556)
|
(488)
|
96
|
96
|
72
|
19
|
18
|
32
|
32
|
43
|
51
|
37
|
37
|
31
|
21
|
21
|
77
|
65
|
67
|
67
|
12
|
21
|
19
|
19
|
28
|
9
|
9
|
9
|
(232)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(229)
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
17
|
90
|
2
|
(11)
|
(13)
|
92
|
2
|
6
|
15
|
(8)
|
68
|
68
|
73
|
87
|
97
|
115
|
115
|
(28)
|
52
|
49
|
50
|
4
|
124
|
136
|
168
|
19
|
214
|
251
|
272
|
77
|
592
|
611
|
643
|
41
|
425
|
449
|
412
|
4
|
375
|
430
|
318
|
72
|
363
|
404
|
537
|
(5)
|
447
|
263
|
210
|
8
|
528
|
639
|
759
|
485
|
920
|
896
|
909
|
33
|
808
|
929
|
958
|
119
|
1 163
|
1 123
|
1 143
|
(33)
|
765
|
887
|
|
| Pre-Tax Income |
222
N/A
|
140
-37%
|
132
-6%
|
170
+29%
|
197
+16%
|
189
-4%
|
125
-34%
|
85
-32%
|
133
+56%
|
175
+32%
|
192
+10%
|
202
+5%
|
228
+13%
|
284
+25%
|
327
+15%
|
381
+17%
|
420
+10%
|
540
+29%
|
662
+23%
|
771
+16%
|
861
+12%
|
936
+9%
|
942
+1%
|
971
+3%
|
1 107
+14%
|
1 114
+1%
|
1 126
+1%
|
1 124
0%
|
1 104
-2%
|
1 127
+2%
|
1 152
+2%
|
1 167
+1%
|
1 171
+0%
|
1 113
-5%
|
1 127
+1%
|
1 022
-9%
|
786
-23%
|
412
-48%
|
171
-58%
|
(150)
N/A
|
(716)
-377%
|
(480)
+33%
|
(145)
+70%
|
(27)
+81%
|
684
N/A
|
856
+25%
|
1 071
+25%
|
1 278
+19%
|
1 471
+15%
|
1 666
+13%
|
1 819
+9%
|
1 938
+7%
|
2 079
+7%
|
2 179
+5%
|
2 252
+3%
|
2 307
+2%
|
2 300
0%
|
2 305
+0%
|
2 262
-2%
|
2 270
+0%
|
2 328
+3%
|
2 404
+3%
|
2 604
+8%
|
2 802
+8%
|
3 054
+9%
|
3 290
+8%
|
3 495
+6%
|
3 637
+4%
|
3 754
+3%
|
3 891
+4%
|
3 795
-2%
|
3 534
-7%
|
3 307
-6%
|
3 255
-2%
|
3 521
+8%
|
3 994
+13%
|
4 437
+11%
|
4 737
+7%
|
5 004
+6%
|
5 287
+6%
|
5 568
+5%
|
5 825
+5%
|
5 973
+3%
|
6 085
+2%
|
6 267
+3%
|
4 683
-25%
|
4 614
-1%
|
4 487
-3%
|
4 266
-5%
|
5 665
+33%
|
5 737
+1%
|
5 846
+2%
|
6 039
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(9)
|
(24)
|
(34)
|
(44)
|
(43)
|
(25)
|
(21)
|
(30)
|
(38)
|
(32)
|
(35)
|
(37)
|
(41)
|
(51)
|
(58)
|
(61)
|
(55)
|
(84)
|
(121)
|
(140)
|
(195)
|
(125)
|
(124)
|
(160)
|
(159)
|
(222)
|
(213)
|
(204)
|
(205)
|
(198)
|
(207)
|
(195)
|
(181)
|
(167)
|
(216)
|
(135)
|
(106)
|
(65)
|
(11)
|
(72)
|
(95)
|
(136)
|
(179)
|
(203)
|
(245)
|
(294)
|
(327)
|
(391)
|
(447)
|
(486)
|
(544)
|
(601)
|
(654)
|
(667)
|
(685)
|
(691)
|
(693)
|
(693)
|
(687)
|
(671)
|
(659)
|
(682)
|
(738)
|
(822)
|
(911)
|
(1 006)
|
(1 052)
|
(1 069)
|
(1 088)
|
(1 026)
|
(937)
|
(860)
|
(1 028)
|
(1 082)
|
(1 186)
|
(1 289)
|
(1 150)
|
(1 239)
|
(1 312)
|
(1 378)
|
(1 436)
|
(1 454)
|
(1 443)
|
(1 510)
|
(1 564)
|
(1 529)
|
(1 547)
|
(1 503)
|
(1 390)
|
(1 490)
|
(1 563)
|
(1 618)
|
|
| Income from Continuing Operations |
209
|
131
|
108
|
136
|
153
|
146
|
100
|
63
|
102
|
135
|
161
|
166
|
190
|
242
|
275
|
322
|
358
|
485
|
578
|
650
|
721
|
740
|
817
|
846
|
946
|
956
|
904
|
912
|
900
|
921
|
954
|
960
|
977
|
933
|
960
|
806
|
652
|
307
|
106
|
(160)
|
(788)
|
(575)
|
(281)
|
(206)
|
481
|
611
|
777
|
952
|
1 081
|
1 220
|
1 333
|
1 395
|
1 479
|
1 526
|
1 586
|
1 622
|
1 609
|
1 611
|
1 569
|
1 582
|
1 656
|
1 745
|
1 921
|
2 064
|
2 232
|
2 378
|
2 489
|
2 586
|
2 686
|
2 806
|
2 769
|
2 598
|
2 448
|
2 227
|
2 440
|
2 808
|
3 148
|
3 587
|
3 764
|
3 976
|
4 191
|
4 391
|
4 519
|
4 643
|
4 758
|
3 119
|
3 085
|
2 940
|
2 763
|
4 275
|
4 247
|
4 284
|
4 421
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(107)
|
(135)
|
(186)
|
(206)
|
(238)
|
(230)
|
(232)
|
(199)
|
(141)
|
(148)
|
(140)
|
(140)
|
(140)
|
(141)
|
(120)
|
(104)
|
(108)
|
(49)
|
(55)
|
29
|
124
|
92
|
122
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
4
|
8
|
8
|
9
|
4
|
1
|
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
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
6
|
6
|
6
|
6
|
3
|
3
|
3
|
3
|
(15)
|
0
|
0
|
(15)
|
4
|
4
|
4
|
4
|
23
|
23
|
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
|
0
|
|
| Net Income (Common) |
209
N/A
|
131
-37%
|
108
-18%
|
136
+26%
|
153
+13%
|
146
-5%
|
100
-32%
|
63
-37%
|
102
+62%
|
135
+32%
|
161
+19%
|
166
+3%
|
190
+14%
|
242
+27%
|
114
-53%
|
484
+325%
|
520
+7%
|
592
+14%
|
480
-19%
|
524
+9%
|
544
+4%
|
544
N/A
|
585
+8%
|
623
+6%
|
720
+16%
|
762
+6%
|
766
+1%
|
765
0%
|
763
0%
|
784
+3%
|
799
+2%
|
804
+1%
|
840
+4%
|
813
-3%
|
856
+5%
|
762
-11%
|
603
-21%
|
341
-43%
|
(26)
N/A
|
(291)
-1 019%
|
(642)
-121%
|
(486)
+24%
|
(281)
+42%
|
42
N/A
|
483
+1 050%
|
612
+27%
|
778
+27%
|
953
+22%
|
1 083
+14%
|
1 224
+13%
|
1 337
+9%
|
1 398
+5%
|
1 480
+6%
|
1 525
+3%
|
1 586
+4%
|
1 622
+2%
|
1 609
-1%
|
1 611
+0%
|
1 563
-3%
|
1 574
+1%
|
1 647
+5%
|
1 736
+5%
|
1 925
+11%
|
2 071
+8%
|
2 240
+8%
|
2 388
+7%
|
2 493
+4%
|
2 588
+4%
|
2 688
+4%
|
2 806
+4%
|
2 769
-1%
|
2 598
-6%
|
2 448
-6%
|
2 227
-9%
|
2 440
+10%
|
2 808
+15%
|
3 148
+12%
|
3 587
+14%
|
3 764
+5%
|
3 976
+6%
|
4 191
+5%
|
4 391
+5%
|
4 519
+3%
|
4 643
+3%
|
4 758
+2%
|
3 119
-34%
|
3 085
-1%
|
2 940
-5%
|
2 763
-6%
|
4 275
+55%
|
4 247
-1%
|
4 284
+1%
|
4 421
+3%
|
|
| EPS (Diluted) |
0
N/A
|
0.93
N/A
|
0.77
-17%
|
0.97
+26%
|
1.09
+12%
|
1.04
-5%
|
0.72
-31%
|
0.45
-37%
|
0.72
+60%
|
0.96
+33%
|
1.15
+20%
|
1.18
+3%
|
1.36
+15%
|
1.73
+27%
|
0.81
-53%
|
3.43
+323%
|
3.71
+8%
|
4.19
+13%
|
3.43
-18%
|
3.76
+10%
|
3.83
+2%
|
3.9
+2%
|
4.17
+7%
|
4.44
+6%
|
5.1
+15%
|
5.44
+7%
|
5.46
+0%
|
5.47
+0%
|
5.44
-1%
|
5.59
+3%
|
5.7
+2%
|
5.73
+1%
|
5.91
+3%
|
5.81
-2%
|
6.11
+5%
|
5.44
-11%
|
4.24
-22%
|
2.43
-43%
|
-0.18
N/A
|
-2.07
-1 050%
|
-4.52
-118%
|
-3.46
+23%
|
-2
+42%
|
0.3
N/A
|
3.45
+1 050%
|
4.38
+27%
|
5.55
+27%
|
6.81
+23%
|
7.74
+14%
|
8.74
+13%
|
9.54
+9%
|
9.98
+5%
|
10.57
+6%
|
10.73
+2%
|
11.31
+5%
|
11.66
+3%
|
11.57
-1%
|
11.42
-1%
|
11.32
-1%
|
11.25
-1%
|
11.75
+4%
|
12.4
+6%
|
13.84
+12%
|
15
+8%
|
16.13
+8%
|
17.17
+6%
|
17.93
+4%
|
18.61
+4%
|
19.33
+4%
|
20.18
+4%
|
19.92
-1%
|
18.69
-6%
|
17.61
-6%
|
16.13
-8%
|
17.55
+9%
|
20.2
+15%
|
22.64
+12%
|
25.8
+14%
|
27.07
+5%
|
28.6
+6%
|
30.15
+5%
|
31.58
+5%
|
16.29
-48%
|
16.71
+3%
|
17.12
+2%
|
11.24
-34%
|
11.1
-1%
|
10.58
-5%
|
9.94
-6%
|
15.38
+55%
|
15.28
-1%
|
15.42
+1%
|
15.92
+3%
|
|