Columbia Sportswear Co
NASDAQ:COLM
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Columbia Sportswear Co
Income Statement
Columbia Sportswear Co
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
1
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
780
N/A
|
785
+1%
|
787
+0%
|
813
+3%
|
816
+0%
|
842
+3%
|
870
+3%
|
912
+5%
|
952
+4%
|
990
+4%
|
1 009
+2%
|
1 051
+4%
|
1 095
+4%
|
1 134
+4%
|
1 150
+1%
|
1 144
-1%
|
1 156
+1%
|
1 170
+1%
|
1 196
+2%
|
1 240
+4%
|
1 288
+4%
|
1 317
+2%
|
1 324
+1%
|
1 341
+1%
|
1 356
+1%
|
1 364
+1%
|
1 358
0%
|
1 340
-1%
|
1 318
-2%
|
1 292
-2%
|
1 259
-3%
|
1 241
-1%
|
1 244
+0%
|
1 273
+2%
|
1 315
+3%
|
1 385
+5%
|
1 484
+7%
|
1 516
+2%
|
1 562
+3%
|
1 625
+4%
|
1 694
+4%
|
1 694
N/A
|
1 716
+1%
|
1 695
-1%
|
1 670
-1%
|
1 685
+1%
|
1 675
-1%
|
1 653
-1%
|
1 685
+2%
|
1 761
+4%
|
1 805
+2%
|
1 957
+8%
|
2 101
+7%
|
2 156
+3%
|
2 212
+3%
|
2 304
+4%
|
2 326
+1%
|
2 372
+2%
|
2 381
+0%
|
2 359
-1%
|
2 377
+1%
|
2 396
+1%
|
2 406
+0%
|
2 408
+0%
|
2 466
+2%
|
2 530
+3%
|
2 612
+3%
|
2 661
+2%
|
2 802
+5%
|
2 850
+2%
|
2 894
+2%
|
3 005
+4%
|
3 043
+1%
|
2 956
-3%
|
2 747
-7%
|
2 541
-7%
|
2 502
-2%
|
2 559
+2%
|
2 809
+10%
|
2 912
+4%
|
3 126
+7%
|
3 262
+4%
|
3 274
+0%
|
3 424
+5%
|
3 464
+1%
|
3 523
+2%
|
3 566
+1%
|
3 597
+1%
|
3 487
-3%
|
3 437
-1%
|
3 386
-1%
|
3 332
-2%
|
3 369
+1%
|
3 377
+0%
|
3 412
+1%
|
3 424
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(422)
|
(426)
|
(427)
|
(439)
|
(438)
|
(448)
|
(465)
|
(489)
|
(511)
|
(532)
|
(542)
|
(567)
|
(597)
|
(623)
|
(638)
|
(640)
|
(652)
|
(662)
|
(680)
|
(714)
|
(747)
|
(761)
|
(759)
|
(771)
|
(776)
|
(780)
|
(780)
|
(762)
|
(750)
|
(745)
|
(722)
|
(718)
|
(720)
|
(732)
|
(752)
|
(795)
|
(854)
|
(865)
|
(895)
|
(923)
|
(959)
|
(960)
|
(977)
|
(961)
|
(1 012)
|
(963)
|
(951)
|
(940)
|
(941)
|
(973)
|
(993)
|
(1 071)
|
(1 146)
|
(1 169)
|
(1 198)
|
(1 240)
|
(1 253)
|
(1 280)
|
(1 281)
|
(1 270)
|
(1 267)
|
(1 274)
|
(1 283)
|
(1 281)
|
(1 306)
|
(1 329)
|
(1 364)
|
(1 378)
|
(1 416)
|
(1 426)
|
(1 446)
|
(1 494)
|
(1 527)
|
(1 505)
|
(1 403)
|
(1 301)
|
(1 278)
|
(1 285)
|
(1 389)
|
(1 427)
|
(1 514)
|
(1 593)
|
(1 613)
|
(1 713)
|
(1 753)
|
(1 791)
|
(1 804)
|
(1 813)
|
(1 757)
|
(1 717)
|
(1 707)
|
(1 665)
|
(1 677)
|
(1 679)
|
(1 691)
|
(1 698)
|
|
| Gross Profit |
357
N/A
|
359
+1%
|
360
+0%
|
374
+4%
|
379
+1%
|
394
+4%
|
405
+3%
|
423
+4%
|
441
+4%
|
458
+4%
|
466
+2%
|
484
+4%
|
498
+3%
|
511
+3%
|
512
+0%
|
504
-2%
|
504
+0%
|
508
+1%
|
516
+2%
|
526
+2%
|
541
+3%
|
556
+3%
|
565
+2%
|
571
+1%
|
580
+2%
|
584
+1%
|
579
-1%
|
577
0%
|
568
-2%
|
548
-4%
|
536
-2%
|
523
-3%
|
524
+0%
|
541
+3%
|
564
+4%
|
589
+5%
|
629
+7%
|
652
+4%
|
667
+2%
|
702
+5%
|
735
+5%
|
734
0%
|
739
+1%
|
733
-1%
|
657
-10%
|
722
+10%
|
724
+0%
|
713
-2%
|
744
+4%
|
787
+6%
|
811
+3%
|
886
+9%
|
955
+8%
|
987
+3%
|
1 014
+3%
|
1 064
+5%
|
1 074
+1%
|
1 092
+2%
|
1 100
+1%
|
1 090
-1%
|
1 110
+2%
|
1 122
+1%
|
1 123
+0%
|
1 126
+0%
|
1 160
+3%
|
1 201
+4%
|
1 249
+4%
|
1 283
+3%
|
1 386
+8%
|
1 424
+3%
|
1 449
+2%
|
1 512
+4%
|
1 516
+0%
|
1 451
-4%
|
1 343
-7%
|
1 240
-8%
|
1 224
-1%
|
1 274
+4%
|
1 420
+11%
|
1 485
+5%
|
1 613
+9%
|
1 670
+4%
|
1 661
0%
|
1 711
+3%
|
1 711
0%
|
1 732
+1%
|
1 762
+2%
|
1 784
+1%
|
1 730
-3%
|
1 720
-1%
|
1 679
-2%
|
1 667
-1%
|
1 691
+1%
|
1 698
+0%
|
1 721
+1%
|
1 726
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(209)
|
(210)
|
(211)
|
(216)
|
(215)
|
(222)
|
(229)
|
(237)
|
(251)
|
(261)
|
(269)
|
(282)
|
(287)
|
(299)
|
(306)
|
(312)
|
(318)
|
(326)
|
(336)
|
(347)
|
(361)
|
(367)
|
(369)
|
(373)
|
(381)
|
(394)
|
(406)
|
(414)
|
(424)
|
(446)
|
(446)
|
(450)
|
(436)
|
(451)
|
(472)
|
(495)
|
(526)
|
(543)
|
(562)
|
(580)
|
(599)
|
(606)
|
(608)
|
(600)
|
(522)
|
(581)
|
(583)
|
(582)
|
(612)
|
(633)
|
(664)
|
(717)
|
(756)
|
(779)
|
(799)
|
(814)
|
(824)
|
(842)
|
(853)
|
(851)
|
(854)
|
(861)
|
(868)
|
(872)
|
(897)
|
(927)
|
(947)
|
(976)
|
(1 035)
|
(1 044)
|
(1 062)
|
(1 103)
|
(1 121)
|
(1 146)
|
(1 118)
|
(1 081)
|
(1 082)
|
(1 064)
|
(1 105)
|
(1 123)
|
(1 162)
|
(1 206)
|
(1 224)
|
(1 262)
|
(1 282)
|
(1 366)
|
(1 399)
|
(1 431)
|
(1 395)
|
(1 421)
|
(1 411)
|
(1 420)
|
(1 420)
|
(1 425)
|
(1 448)
|
(1 469)
|
|
| Selling, General & Administrative |
(210)
|
(210)
|
(211)
|
(216)
|
(216)
|
(222)
|
(229)
|
(238)
|
(252)
|
(264)
|
(272)
|
(286)
|
(291)
|
(303)
|
(311)
|
(315)
|
(322)
|
(330)
|
(341)
|
(352)
|
(367)
|
(372)
|
(375)
|
(378)
|
(386)
|
(399)
|
(411)
|
(420)
|
(430)
|
(429)
|
(429)
|
(433)
|
(445)
|
(458)
|
(480)
|
(503)
|
(534)
|
(553)
|
(574)
|
(593)
|
(615)
|
(621)
|
(620)
|
(613)
|
(536)
|
(595)
|
(594)
|
(597)
|
(626)
|
(646)
|
(677)
|
(724)
|
(763)
|
(786)
|
(806)
|
(822)
|
(832)
|
(851)
|
(862)
|
(860)
|
(805)
|
(872)
|
(879)
|
(885)
|
(852)
|
(927)
|
(934)
|
(949)
|
(994)
|
(1 002)
|
(1 035)
|
(1 089)
|
(1 077)
|
(1 161)
|
(1 132)
|
(1 093)
|
(1 031)
|
(1 072)
|
(1 122)
|
(1 141)
|
(1 124)
|
(1 225)
|
(1 244)
|
(1 283)
|
(1 304)
|
(1 353)
|
(1 384)
|
(1 417)
|
(1 416)
|
(1 418)
|
(1 408)
|
(1 418)
|
(1 444)
|
(1 449)
|
(1 472)
|
(1 492)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(59)
|
(14)
|
(29)
|
(43)
|
(58)
|
(57)
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
5
|
6
|
5
|
5
|
5
|
6
|
6
|
(18)
|
(17)
|
(17)
|
8
|
7
|
7
|
8
|
8
|
10
|
11
|
14
|
16
|
15
|
12
|
12
|
14
|
14
|
11
|
15
|
14
|
13
|
13
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
13
|
14
|
15
|
16
|
16
|
16
|
16
|
(27)
|
(13)
|
16
|
16
|
13
|
13
|
12
|
8
|
16
|
17
|
18
|
19
|
21
|
21
|
22
|
(14)
|
(15)
|
(15)
|
22
|
(3)
|
(2)
|
(2)
|
24
|
24
|
23
|
23
|
|
| Operating Income |
148
N/A
|
149
+0%
|
149
+0%
|
158
+6%
|
164
+4%
|
172
+5%
|
176
+2%
|
186
+5%
|
190
+2%
|
197
+3%
|
197
+0%
|
202
+2%
|
211
+5%
|
213
+1%
|
205
-3%
|
192
-6%
|
186
-3%
|
183
-2%
|
180
-2%
|
179
-1%
|
180
+1%
|
189
+5%
|
196
+4%
|
198
+1%
|
199
+1%
|
189
-5%
|
173
-9%
|
163
-6%
|
143
-12%
|
102
-29%
|
90
-11%
|
73
-19%
|
88
+21%
|
90
+2%
|
91
+1%
|
94
+3%
|
103
+10%
|
109
+5%
|
105
-4%
|
123
+17%
|
136
+11%
|
128
-6%
|
132
+3%
|
133
+1%
|
135
+2%
|
141
+4%
|
142
+0%
|
131
-8%
|
132
+1%
|
155
+17%
|
148
-5%
|
169
+14%
|
199
+18%
|
208
+4%
|
216
+4%
|
250
+16%
|
250
+0%
|
250
+0%
|
247
-1%
|
238
-4%
|
257
+8%
|
260
+1%
|
255
-2%
|
254
0%
|
263
+4%
|
274
+4%
|
301
+10%
|
308
+2%
|
351
+14%
|
380
+8%
|
386
+2%
|
409
+6%
|
395
-3%
|
305
-23%
|
225
-26%
|
159
-29%
|
142
-10%
|
210
+48%
|
315
+50%
|
363
+15%
|
451
+24%
|
464
+3%
|
438
-6%
|
449
+3%
|
430
-4%
|
366
-15%
|
363
-1%
|
353
-3%
|
335
-5%
|
299
-11%
|
269
-10%
|
246
-8%
|
271
+10%
|
273
+1%
|
273
+0%
|
257
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
9
|
9
|
9
|
8
|
8
|
6
|
4
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
(1)
|
4
|
6
|
7
|
9
|
5
|
1
|
6
|
7
|
12
|
12
|
7
|
3
|
(1)
|
(3)
|
(3)
|
4
|
4
|
5
|
6
|
0
|
3
|
9
|
12
|
13
|
16
|
11
|
12
|
9
|
8
|
6
|
3
|
0
|
(1)
|
0
|
1
|
1
|
2
|
1
|
2
|
3
|
6
|
9
|
10
|
14
|
20
|
24
|
28
|
28
|
25
|
22
|
19
|
|
| 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
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
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
|
(7)
|
(7)
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(7)
|
(10)
|
(5)
|
(1)
|
(6)
|
(7)
|
(14)
|
(13)
|
(10)
|
(6)
|
1
|
2
|
4
|
(3)
|
(3)
|
(3)
|
(2)
|
4
|
2
|
(3)
|
(3)
|
(4)
|
(4)
|
1
|
(2)
|
2
|
2
|
1
|
3
|
2
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
2
|
3
|
4
|
4
|
2
|
2
|
2
|
4
|
(0)
|
1
|
3
|
2
|
|
| Pre-Tax Income |
146
N/A
|
146
+0%
|
147
+1%
|
157
+7%
|
164
+4%
|
173
+6%
|
177
+2%
|
186
+5%
|
191
+2%
|
198
+4%
|
199
+1%
|
205
+3%
|
215
+5%
|
217
+1%
|
210
-3%
|
196
-6%
|
191
-3%
|
188
-2%
|
186
-1%
|
185
-1%
|
185
+0%
|
195
+5%
|
203
+4%
|
206
+1%
|
208
+1%
|
198
-5%
|
181
-9%
|
171
-5%
|
126
-26%
|
108
-15%
|
95
-12%
|
76
-20%
|
90
+19%
|
92
+2%
|
93
+1%
|
95
+3%
|
105
+10%
|
110
+5%
|
106
-4%
|
125
+17%
|
138
+11%
|
125
-9%
|
133
+6%
|
133
+1%
|
134
+0%
|
141
+5%
|
141
+0%
|
130
-7%
|
131
+1%
|
154
+17%
|
148
-4%
|
169
+15%
|
199
+17%
|
205
+3%
|
214
+4%
|
246
+15%
|
247
+1%
|
249
+1%
|
246
-1%
|
239
-3%
|
257
+8%
|
262
+2%
|
257
-2%
|
257
+0%
|
267
+4%
|
279
+5%
|
308
+10%
|
316
+3%
|
361
+14%
|
391
+8%
|
399
+2%
|
419
+5%
|
405
-3%
|
315
-22%
|
225
-29%
|
157
-30%
|
140
-11%
|
208
+49%
|
314
+51%
|
363
+16%
|
452
+24%
|
465
+3%
|
438
-6%
|
450
+3%
|
397
-12%
|
374
-6%
|
376
+0%
|
366
-3%
|
326
-11%
|
320
-2%
|
295
-8%
|
278
-6%
|
298
+7%
|
299
+0%
|
297
-1%
|
249
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(57)
|
(57)
|
(57)
|
(60)
|
(62)
|
(65)
|
(66)
|
(69)
|
(71)
|
(73)
|
(73)
|
(74)
|
(76)
|
(77)
|
(74)
|
(63)
|
(60)
|
(59)
|
(58)
|
(64)
|
(62)
|
(65)
|
(68)
|
(68)
|
(64)
|
(60)
|
(55)
|
(49)
|
(31)
|
(26)
|
(21)
|
(13)
|
(23)
|
(22)
|
(24)
|
(21)
|
(28)
|
(30)
|
(29)
|
(32)
|
(34)
|
(30)
|
(32)
|
(36)
|
(34)
|
(34)
|
(34)
|
(34)
|
(38)
|
(47)
|
(40)
|
(48)
|
(57)
|
(59)
|
(67)
|
(74)
|
(68)
|
(63)
|
(62)
|
(61)
|
(59)
|
(58)
|
(57)
|
(53)
|
(145)
|
(147)
|
(153)
|
(149)
|
(81)
|
(86)
|
(81)
|
(85)
|
(70)
|
(55)
|
(38)
|
(27)
|
(32)
|
(45)
|
(59)
|
(70)
|
(97)
|
(100)
|
(106)
|
(107)
|
(86)
|
(83)
|
(84)
|
(82)
|
(75)
|
(72)
|
(68)
|
(64)
|
(75)
|
(76)
|
(73)
|
(62)
|
|
| Income from Continuing Operations |
89
|
89
|
90
|
98
|
103
|
108
|
110
|
117
|
120
|
125
|
127
|
132
|
139
|
140
|
136
|
134
|
131
|
129
|
127
|
121
|
123
|
130
|
135
|
137
|
145
|
138
|
126
|
122
|
95
|
82
|
74
|
63
|
67
|
69
|
69
|
74
|
77
|
81
|
78
|
93
|
104
|
95
|
100
|
97
|
100
|
106
|
107
|
97
|
94
|
107
|
108
|
121
|
142
|
146
|
147
|
172
|
180
|
186
|
184
|
178
|
198
|
203
|
200
|
204
|
122
|
133
|
155
|
167
|
280
|
305
|
318
|
334
|
336
|
261
|
187
|
130
|
108
|
164
|
255
|
293
|
354
|
365
|
332
|
343
|
311
|
291
|
292
|
284
|
251
|
248
|
227
|
214
|
223
|
223
|
225
|
187
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(3)
|
(2)
|
(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) |
89
N/A
|
89
+0%
|
90
+1%
|
98
+8%
|
103
+5%
|
108
+6%
|
110
+2%
|
117
+6%
|
120
+3%
|
125
+4%
|
127
+1%
|
132
+4%
|
139
+5%
|
140
+1%
|
136
-3%
|
134
-2%
|
131
-2%
|
129
-1%
|
127
-1%
|
121
-5%
|
123
+1%
|
130
+5%
|
135
+4%
|
137
+2%
|
145
+5%
|
138
-4%
|
126
-9%
|
122
-3%
|
95
-22%
|
82
-14%
|
74
-10%
|
63
-15%
|
67
+7%
|
69
+3%
|
69
-1%
|
74
+8%
|
77
+4%
|
81
+5%
|
78
-4%
|
93
+20%
|
104
+11%
|
95
-9%
|
100
+6%
|
97
-3%
|
100
+3%
|
106
+6%
|
107
+1%
|
97
-9%
|
94
-3%
|
107
+13%
|
107
+1%
|
118
+10%
|
137
+16%
|
141
+3%
|
141
0%
|
167
+18%
|
174
+5%
|
180
+3%
|
178
-1%
|
171
-4%
|
192
+12%
|
196
+2%
|
193
-2%
|
197
+2%
|
105
-47%
|
114
+9%
|
135
+19%
|
148
+9%
|
268
+81%
|
297
+11%
|
311
+4%
|
330
+6%
|
331
+0%
|
257
-22%
|
183
-29%
|
126
-31%
|
108
-14%
|
164
+52%
|
255
+56%
|
293
+15%
|
354
+21%
|
365
+3%
|
332
-9%
|
343
+3%
|
311
-9%
|
291
-7%
|
292
+0%
|
284
-3%
|
251
-11%
|
248
-2%
|
227
-8%
|
214
-6%
|
223
+4%
|
223
0%
|
225
+1%
|
187
-17%
|
|
| EPS (Diluted) |
1.11
N/A
|
1.11
N/A
|
1.12
+1%
|
1.21
+8%
|
1.28
+6%
|
1.34
+5%
|
1.37
+2%
|
1.44
+5%
|
1.48
+3%
|
1.53
+3%
|
1.54
+1%
|
1.6
+4%
|
1.7
+6%
|
1.71
+1%
|
1.72
+1%
|
1.74
+1%
|
1.68
-3%
|
1.72
+2%
|
1.72
N/A
|
1.68
-2%
|
1.68
N/A
|
1.77
+5%
|
1.84
+4%
|
1.89
+3%
|
1.98
+5%
|
1.94
-2%
|
1.81
-7%
|
1.76
-3%
|
1.37
-22%
|
1.2
-12%
|
1.08
-10%
|
0.91
-16%
|
0.99
+9%
|
1.02
+3%
|
1.01
-1%
|
1.09
+8%
|
1.13
+4%
|
1.18
+4%
|
1.14
-3%
|
1.36
+19%
|
1.51
+11%
|
1.39
-8%
|
1.47
+6%
|
1.42
-3%
|
1.46
+3%
|
1.55
+6%
|
1.57
+1%
|
1.39
-11%
|
1.36
-2%
|
1.51
+11%
|
1.55
+3%
|
1.69
+9%
|
1.94
+15%
|
2
+3%
|
2
N/A
|
2.35
+18%
|
2.45
+4%
|
2.54
+4%
|
2.55
+0%
|
2.41
-5%
|
2.72
+13%
|
2.77
+2%
|
2.76
0%
|
2.79
+1%
|
1.49
-47%
|
1.61
+8%
|
1.91
+19%
|
2.1
+10%
|
3.81
+81%
|
4.3
+13%
|
4.53
+5%
|
4.84
+7%
|
4.82
0%
|
3.82
-21%
|
2.76
-28%
|
1.9
-31%
|
1.62
-15%
|
2.45
+51%
|
3.83
+56%
|
4.41
+15%
|
5.33
+21%
|
5.65
+6%
|
5.28
-7%
|
5.51
+4%
|
4.95
-10%
|
4.67
-6%
|
4.72
+1%
|
4.66
-1%
|
4.09
-12%
|
4.12
+1%
|
3.84
-7%
|
3.69
-4%
|
3.82
+4%
|
3.98
+4%
|
4.1
+3%
|
3.42
-17%
|
|