American Vanguard Corp
NYSE:AVD
Income Statement
Earnings Waterfall
American Vanguard Corp
Income Statement
American Vanguard Corp
| 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 |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
5
|
4
|
2
|
1
|
4
|
1
|
2
|
3
|
4
|
5
|
8
|
10
|
13
|
15
|
16
|
17
|
16
|
17
|
17
|
18
|
|
| Revenue |
83
N/A
|
91
+10%
|
92
+1%
|
97
+6%
|
101
+4%
|
109
+8%
|
114
+5%
|
118
+3%
|
125
+6%
|
132
+5%
|
137
+4%
|
144
+5%
|
151
+5%
|
158
+5%
|
164
+4%
|
174
+6%
|
190
+9%
|
193
+2%
|
199
+3%
|
200
+1%
|
194
-3%
|
190
-2%
|
197
+4%
|
203
+3%
|
217
+7%
|
217
0%
|
225
+4%
|
236
+5%
|
238
+1%
|
241
+2%
|
231
-4%
|
230
-1%
|
206
-10%
|
232
+13%
|
237
+2%
|
215
-9%
|
227
+5%
|
225
-1%
|
253
+12%
|
282
+12%
|
301
+7%
|
322
+7%
|
327
+1%
|
343
+5%
|
366
+7%
|
399
+9%
|
401
+1%
|
409
+2%
|
381
-7%
|
341
-11%
|
322
-5%
|
297
-8%
|
299
+1%
|
284
-5%
|
282
-1%
|
283
+0%
|
289
+2%
|
292
+1%
|
299
+2%
|
308
+3%
|
312
+1%
|
313
+0%
|
319
+2%
|
326
+2%
|
355
+9%
|
389
+9%
|
418
+7%
|
439
+5%
|
454
+3%
|
450
-1%
|
456
+1%
|
469
+3%
|
468
0%
|
465
-1%
|
456
-2%
|
449
-2%
|
459
+2%
|
479
+4%
|
509
+6%
|
539
+6%
|
557
+3%
|
590
+6%
|
604
+2%
|
609
+1%
|
610
+0%
|
585
-4%
|
570
-3%
|
567
0%
|
579
+2%
|
590
+2%
|
585
-1%
|
554
-5%
|
547
-1%
|
528
-4%
|
529
+0%
|
530
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(45)
|
(47)
|
(48)
|
(52)
|
(57)
|
(62)
|
(64)
|
(65)
|
(66)
|
(69)
|
(73)
|
(76)
|
(79)
|
(83)
|
(87)
|
(93)
|
(104)
|
(107)
|
(110)
|
(112)
|
(111)
|
(108)
|
(110)
|
(114)
|
(121)
|
(122)
|
(128)
|
(135)
|
(136)
|
(139)
|
(136)
|
(142)
|
(149)
|
(151)
|
(152)
|
(150)
|
(141)
|
(152)
|
(167)
|
(168)
|
(178)
|
(189)
|
(187)
|
(194)
|
(205)
|
(222)
|
(220)
|
(224)
|
(210)
|
(194)
|
(192)
|
(181)
|
(184)
|
(174)
|
(173)
|
(171)
|
(178)
|
(178)
|
(178)
|
(186)
|
(184)
|
(183)
|
(185)
|
(187)
|
(208)
|
(230)
|
(250)
|
(265)
|
(272)
|
(267)
|
(274)
|
(285)
|
(291)
|
(291)
|
(283)
|
(280)
|
(286)
|
(300)
|
(318)
|
(334)
|
(344)
|
(371)
|
(387)
|
(400)
|
(368)
|
(389)
|
(380)
|
(384)
|
(400)
|
(407)
|
(407)
|
(402)
|
(427)
|
(420)
|
(418)
|
(402)
|
|
| Gross Profit |
38
N/A
|
44
+15%
|
44
+0%
|
44
+1%
|
44
-1%
|
48
+8%
|
50
+6%
|
53
+6%
|
59
+11%
|
63
+7%
|
65
+3%
|
68
+5%
|
72
+6%
|
75
+3%
|
77
+3%
|
80
+5%
|
86
+7%
|
87
+1%
|
88
+2%
|
89
+0%
|
82
-7%
|
83
+0%
|
87
+5%
|
89
+2%
|
96
+8%
|
95
-1%
|
96
+1%
|
101
+5%
|
101
+0%
|
102
+1%
|
95
-7%
|
87
-8%
|
57
-35%
|
82
+44%
|
85
+3%
|
65
-23%
|
86
+33%
|
73
-15%
|
86
+17%
|
115
+34%
|
123
+7%
|
134
+9%
|
140
+5%
|
149
+6%
|
161
+8%
|
178
+10%
|
181
+2%
|
185
+2%
|
171
-7%
|
147
-14%
|
131
-11%
|
116
-11%
|
115
-1%
|
110
-4%
|
109
-1%
|
112
+3%
|
112
0%
|
115
+3%
|
121
+5%
|
123
+1%
|
128
+5%
|
131
+2%
|
134
+2%
|
139
+4%
|
147
+6%
|
158
+7%
|
167
+6%
|
175
+4%
|
183
+5%
|
183
+0%
|
182
-1%
|
184
+1%
|
177
-4%
|
174
-2%
|
173
-1%
|
169
-2%
|
173
+2%
|
179
+4%
|
191
+7%
|
205
+7%
|
213
+4%
|
220
+3%
|
217
-1%
|
209
-3%
|
241
+15%
|
196
-19%
|
190
-3%
|
184
-3%
|
179
-2%
|
183
+2%
|
178
-3%
|
152
-15%
|
120
-21%
|
108
-10%
|
111
+3%
|
128
+15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28)
|
(33)
|
(34)
|
(34)
|
(32)
|
(35)
|
(37)
|
(38)
|
(42)
|
(44)
|
(44)
|
(46)
|
(47)
|
(48)
|
(50)
|
(52)
|
(53)
|
(55)
|
(55)
|
(57)
|
(53)
|
(53)
|
(56)
|
(55)
|
(60)
|
(61)
|
(62)
|
(66)
|
(65)
|
(68)
|
(68)
|
(67)
|
(63)
|
(65)
|
(66)
|
(64)
|
(67)
|
(70)
|
(75)
|
(81)
|
(84)
|
(89)
|
(92)
|
(96)
|
(102)
|
(106)
|
(112)
|
(113)
|
(116)
|
(113)
|
(109)
|
(108)
|
(108)
|
(107)
|
(106)
|
(105)
|
(100)
|
(99)
|
(101)
|
(103)
|
(108)
|
(110)
|
(111)
|
(114)
|
(121)
|
(129)
|
(137)
|
(139)
|
(144)
|
(145)
|
(145)
|
(152)
|
(151)
|
(153)
|
(151)
|
(149)
|
(154)
|
(159)
|
(169)
|
(179)
|
(183)
|
(177)
|
(173)
|
(163)
|
(201)
|
(167)
|
(168)
|
(168)
|
(155)
|
(155)
|
(155)
|
(154)
|
(152)
|
(149)
|
(144)
|
(139)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(24)
|
(37)
|
(53)
|
(54)
|
(54)
|
(57)
|
(56)
|
(58)
|
(58)
|
(57)
|
(52)
|
(55)
|
(54)
|
0
|
(55)
|
(27)
|
(31)
|
(49)
|
(66)
|
(69)
|
(71)
|
(76)
|
(81)
|
(87)
|
(92)
|
(93)
|
(94)
|
(91)
|
(87)
|
(86)
|
(87)
|
(86)
|
(84)
|
(84)
|
(82)
|
(81)
|
(82)
|
(83)
|
(87)
|
(87)
|
(89)
|
(90)
|
(95)
|
(103)
|
(108)
|
(112)
|
(117)
|
(119)
|
(120)
|
(128)
|
(127)
|
(128)
|
(127)
|
(124)
|
(128)
|
(132)
|
(141)
|
(150)
|
(154)
|
(145)
|
(138)
|
(127)
|
(153)
|
(114)
|
(115)
|
(115)
|
(103)
|
(103)
|
(99)
|
(93)
|
(106)
|
(140)
|
(140)
|
(140)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
(13)
|
(6)
|
(8)
|
(13)
|
(18)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(22)
|
(21)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(24)
|
(26)
|
(27)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(25)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(36)
|
(38)
|
(35)
|
(34)
|
(36)
|
(33)
|
(33)
|
(30)
|
(24)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(14)
|
(17)
|
0
|
0
|
(13)
|
(3)
|
(7)
|
(10)
|
(13)
|
(13)
|
(13)
|
(12)
|
|
| Other Operating Expenses |
(28)
|
(33)
|
(33)
|
(34)
|
(32)
|
(35)
|
(37)
|
(38)
|
(42)
|
(44)
|
(44)
|
(46)
|
(47)
|
(48)
|
(50)
|
(51)
|
(53)
|
(55)
|
(55)
|
(57)
|
(53)
|
(40)
|
(28)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(64)
|
0
|
(36)
|
(36)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(2)
|
(2)
|
(18)
|
(18)
|
(1)
|
(13)
|
(15)
|
(14)
|
0
|
37
|
38
|
38
|
|
| Operating Income |
10
N/A
|
11
+4%
|
10
-1%
|
11
+2%
|
12
+12%
|
13
+5%
|
13
+5%
|
15
+13%
|
17
+11%
|
18
+12%
|
20
+10%
|
23
+11%
|
25
+11%
|
27
+6%
|
27
+2%
|
29
+7%
|
32
+11%
|
32
-2%
|
33
+4%
|
32
-4%
|
29
-8%
|
30
+2%
|
32
+5%
|
34
+8%
|
36
+6%
|
34
-4%
|
35
+1%
|
36
+2%
|
36
+2%
|
34
-5%
|
27
-21%
|
20
-25%
|
(6)
N/A
|
16
N/A
|
19
+16%
|
1
-96%
|
19
+2 643%
|
4
-81%
|
11
+197%
|
33
+212%
|
39
+17%
|
45
+14%
|
48
+8%
|
53
+10%
|
59
+12%
|
71
+20%
|
70
-2%
|
72
+3%
|
56
-22%
|
33
-40%
|
21
-37%
|
8
-64%
|
7
-12%
|
3
-55%
|
4
+17%
|
7
+109%
|
12
+58%
|
16
+37%
|
20
+25%
|
19
-4%
|
21
+8%
|
21
+2%
|
23
+8%
|
24
+8%
|
27
+10%
|
29
+9%
|
31
+7%
|
36
+17%
|
39
+8%
|
39
-1%
|
36
-6%
|
31
-13%
|
26
-17%
|
21
-19%
|
22
+2%
|
19
-11%
|
18
-6%
|
20
+10%
|
22
+11%
|
27
+18%
|
31
+16%
|
42
+37%
|
44
+4%
|
46
+5%
|
41
-12%
|
29
-29%
|
22
-24%
|
15
-32%
|
24
+61%
|
28
+17%
|
23
-20%
|
(2)
N/A
|
(32)
-1 626%
|
(41)
-29%
|
(33)
+19%
|
(11)
+66%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(20)
|
(20)
|
(21)
|
|
| 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
|
(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
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(9)
|
(18)
|
(70)
|
(71)
|
(65)
|
(65)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
9
N/A
|
9
+4%
|
10
+4%
|
10
+3%
|
11
+12%
|
12
+6%
|
13
+6%
|
14
+13%
|
16
+13%
|
18
+10%
|
19
+8%
|
21
+10%
|
24
+12%
|
25
+6%
|
26
+2%
|
28
+8%
|
31
+11%
|
30
-3%
|
31
+3%
|
30
-5%
|
27
-10%
|
26
-2%
|
26
+2%
|
28
+7%
|
31
+8%
|
30
-2%
|
31
+4%
|
32
+2%
|
32
+2%
|
30
-6%
|
23
-23%
|
17
-28%
|
(10)
N/A
|
13
N/A
|
16
+20%
|
(2)
N/A
|
16
N/A
|
0
-99%
|
7
+3 500%
|
30
+313%
|
35
+19%
|
41
+16%
|
45
+10%
|
50
+12%
|
57
+13%
|
69
+21%
|
68
-2%
|
70
+3%
|
54
-23%
|
31
-42%
|
19
-40%
|
5
-74%
|
4
-27%
|
0
N/A
|
1
N/A
|
5
+650%
|
9
+100%
|
13
+48%
|
18
+32%
|
17
-2%
|
19
+10%
|
20
+4%
|
21
+8%
|
23
+8%
|
25
+8%
|
27
+7%
|
28
+5%
|
32
+16%
|
34
+4%
|
32
-4%
|
29
-10%
|
23
-20%
|
19
-18%
|
14
-26%
|
15
+8%
|
14
-8%
|
18
+32%
|
23
+23%
|
25
+10%
|
29
+15%
|
27
-5%
|
37
+37%
|
39
+5%
|
41
+6%
|
36
-13%
|
23
-36%
|
14
-39%
|
5
-65%
|
10
+106%
|
12
+15%
|
(2)
N/A
|
(35)
-1 714%
|
(120)
-241%
|
(132)
-9%
|
(118)
+10%
|
(98)
+18%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(6)
|
4
|
3
|
2
|
1
|
(5)
|
(7)
|
(10)
|
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(20)
|
(24)
|
(23)
|
(24)
|
(19)
|
(11)
|
(7)
|
(1)
|
1
|
2
|
2
|
0
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(11)
|
(12)
|
(13)
|
(9)
|
(4)
|
(3)
|
(0)
|
(3)
|
(5)
|
(2)
|
6
|
(6)
|
(5)
|
(7)
|
(15)
|
|
| Income from Continuing Operations |
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
11
|
12
|
13
|
15
|
15
|
16
|
17
|
19
|
18
|
19
|
18
|
15
|
15
|
15
|
17
|
19
|
18
|
19
|
20
|
20
|
19
|
15
|
11
|
(6)
|
16
|
18
|
(2)
|
11
|
(7)
|
(2)
|
20
|
22
|
26
|
28
|
32
|
37
|
45
|
45
|
46
|
35
|
20
|
12
|
4
|
4
|
2
|
3
|
5
|
7
|
10
|
13
|
12
|
13
|
14
|
15
|
16
|
17
|
18
|
20
|
24
|
26
|
25
|
22
|
17
|
14
|
10
|
11
|
11
|
15
|
18
|
19
|
22
|
19
|
26
|
27
|
28
|
27
|
19
|
11
|
4
|
8
|
7
|
(3)
|
(29)
|
(126)
|
(136)
|
(125)
|
(112)
|
|
| 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
|
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
|
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
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
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
|
|
| Net Income (Common) |
6
N/A
|
6
+4%
|
6
+5%
|
6
+5%
|
7
+11%
|
8
+6%
|
8
+8%
|
9
+12%
|
10
+13%
|
11
+9%
|
12
+6%
|
13
+10%
|
15
+11%
|
15
+6%
|
16
+2%
|
17
+8%
|
19
+12%
|
18
-3%
|
19
+3%
|
18
-6%
|
15
-14%
|
15
-3%
|
15
+2%
|
17
+8%
|
19
+13%
|
18
-2%
|
19
+4%
|
20
+3%
|
20
+2%
|
19
-6%
|
15
-23%
|
11
-27%
|
(6)
N/A
|
16
N/A
|
18
+10%
|
(2)
N/A
|
11
N/A
|
(7)
N/A
|
(2)
+65%
|
20
N/A
|
22
+13%
|
26
+16%
|
28
+11%
|
32
+12%
|
37
+16%
|
45
+22%
|
45
-1%
|
46
+2%
|
34
-24%
|
20
-42%
|
12
-42%
|
3
-71%
|
5
+45%
|
3
-44%
|
3
+26%
|
6
+62%
|
7
+20%
|
9
+42%
|
12
+26%
|
12
+1%
|
13
+8%
|
14
+5%
|
15
+8%
|
16
+8%
|
20
+28%
|
22
+6%
|
23
+6%
|
25
+11%
|
24
-4%
|
23
-3%
|
21
-11%
|
18
-16%
|
14
-23%
|
10
-25%
|
11
+8%
|
11
-3%
|
15
+42%
|
18
+17%
|
19
+7%
|
22
+14%
|
19
-14%
|
25
+37%
|
27
+7%
|
28
+4%
|
27
-3%
|
19
-30%
|
11
-41%
|
4
-61%
|
8
+71%
|
7
-5%
|
(3)
N/A
|
(29)
-729%
|
(126)
-337%
|
(136)
-8%
|
(125)
+8%
|
(112)
+11%
|
|
| EPS (Diluted) |
0.24
N/A
|
0.24
N/A
|
0.26
+8%
|
0.27
+4%
|
0.29
+7%
|
0.31
+7%
|
0.33
+6%
|
0.37
+12%
|
0.41
+11%
|
0.45
+10%
|
0.47
+4%
|
0.52
+11%
|
0.57
+10%
|
0.6
+5%
|
0.62
+3%
|
0.66
+6%
|
0.74
+12%
|
0.7
-5%
|
0.71
+1%
|
0.67
-6%
|
0.57
-15%
|
0.56
-2%
|
0.57
+2%
|
0.61
+7%
|
0.68
+11%
|
0.67
-1%
|
0.7
+4%
|
0.72
+3%
|
0.73
+1%
|
0.66
-10%
|
0.53
-20%
|
0.39
-26%
|
-0.21
N/A
|
0.59
N/A
|
0.65
+10%
|
-0.06
N/A
|
0.4
N/A
|
-0.25
N/A
|
-0.09
+64%
|
0.7
N/A
|
0.79
+13%
|
0.92
+16%
|
1
+9%
|
1.12
+12%
|
1.28
+14%
|
1.56
+22%
|
1.55
-1%
|
1.58
+2%
|
1.19
-25%
|
0.68
-43%
|
0.4
-41%
|
0.12
-70%
|
0.17
+42%
|
0.1
-41%
|
0.12
+20%
|
0.18
+50%
|
0.23
+28%
|
0.32
+39%
|
0.4
+25%
|
0.41
+2%
|
0.44
+7%
|
0.46
+5%
|
0.5
+9%
|
0.54
+8%
|
0.68
+26%
|
0.71
+4%
|
0.75
+6%
|
0.83
+11%
|
0.8
-4%
|
0.79
-1%
|
0.7
-11%
|
0.6
-14%
|
0.46
-23%
|
0.36
-22%
|
0.38
+6%
|
0.37
-3%
|
0.51
+38%
|
0.59
+16%
|
0.63
+7%
|
0.71
+13%
|
0.61
-14%
|
0.84
+38%
|
0.9
+7%
|
0.95
+6%
|
0.92
-3%
|
0.66
-28%
|
0.39
-41%
|
0.15
-62%
|
0.26
+73%
|
0.25
-4%
|
-0.13
N/A
|
-1.03
-692%
|
-4.5
-337%
|
-4.84
-8%
|
-4.42
+9%
|
-3.93
+11%
|
|