Church & Dwight Co Inc
NYSE:CHD
Income Statement
Earnings Waterfall
Church & Dwight Co Inc
Income Statement
Church & Dwight Co Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-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 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-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 |
17
|
22
|
24
|
24
|
23
|
22
|
21
|
20
|
20
|
22
|
35
|
41
|
47
|
51
|
44
|
44
|
45
|
46
|
49
|
54
|
58
|
61
|
61
|
59
|
56
|
53
|
50
|
47
|
43
|
42
|
39
|
36
|
35
|
31
|
31
|
28
|
22
|
20
|
14
|
9
|
9
|
9
|
9
|
14
|
18
|
23
|
27
|
28
|
27
|
27
|
27
|
27
|
28
|
29
|
30
|
31
|
30
|
29
|
28
|
28
|
29
|
31
|
41
|
53
|
65
|
75
|
78
|
79
|
77
|
76
|
75
|
74
|
72
|
70
|
65
|
61
|
59
|
56
|
56
|
55
|
57
|
62
|
73
|
90
|
102
|
110
|
114
|
111
|
107
|
102
|
99
|
95
|
93
|
94
|
94
|
95
|
|
| Revenue |
990
N/A
|
1 019
+3%
|
1 044
+2%
|
1 047
+0%
|
1 039
-1%
|
1 037
0%
|
1 038
+0%
|
1 057
+2%
|
1 105
+5%
|
1 189
+8%
|
1 344
+13%
|
1 462
+9%
|
1 587
+9%
|
1 688
+6%
|
1 710
+1%
|
1 737
+2%
|
1 758
+1%
|
1 775
+1%
|
1 851
+4%
|
1 946
+5%
|
2 018
+4%
|
2 106
+4%
|
2 167
+3%
|
2 221
+2%
|
2 260
+2%
|
2 307
+2%
|
2 357
+2%
|
2 422
+3%
|
2 451
+1%
|
2 480
+1%
|
2 495
+1%
|
2 521
+1%
|
2 575
+2%
|
2 593
+1%
|
2 603
+0%
|
2 589
-1%
|
2 597
+0%
|
2 631
+1%
|
2 675
+2%
|
2 749
+3%
|
2 798
+2%
|
2 819
+1%
|
2 843
+1%
|
2 922
+3%
|
3 011
+3%
|
3 102
+3%
|
3 181
+3%
|
3 194
+0%
|
3 197
+0%
|
3 218
+1%
|
3 255
+1%
|
3 298
+1%
|
3 328
+1%
|
3 367
+1%
|
3 387
+1%
|
3 395
+0%
|
3 432
+1%
|
3 462
+1%
|
3 471
+0%
|
3 493
+1%
|
3 521
+1%
|
3 542
+1%
|
3 639
+3%
|
3 776
+4%
|
3 905
+3%
|
4 035
+3%
|
4 105
+2%
|
4 146
+1%
|
4 185
+1%
|
4 236
+1%
|
4 288
+1%
|
4 358
+2%
|
4 478
+3%
|
4 593
+3%
|
4 745
+3%
|
4 896
+3%
|
4 970
+2%
|
5 046
+2%
|
5 117
+1%
|
5 190
+1%
|
5 248
+1%
|
5 302
+1%
|
5 308
+0%
|
5 376
+1%
|
5 508
+2%
|
5 637
+2%
|
5 776
+2%
|
5 868
+2%
|
5 941
+1%
|
5 998
+1%
|
6 053
+1%
|
6 107
+1%
|
6 071
-1%
|
6 066
0%
|
6 141
+1%
|
6 203
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(701)
|
(724)
|
(740)
|
(736)
|
(727)
|
(721)
|
(724)
|
(739)
|
(764)
|
(808)
|
(883)
|
(929)
|
(990)
|
(1 041)
|
(1 057)
|
(1 100)
|
(1 112)
|
(1 113)
|
(1 154)
|
(1 185)
|
(1 226)
|
(1 282)
|
(1 317)
|
(1 353)
|
(1 367)
|
(1 389)
|
(1 418)
|
(1 451)
|
(1 454)
|
(1 444)
|
(1 425)
|
(1 420)
|
(1 438)
|
(1 446)
|
(1 453)
|
(1 432)
|
(1 437)
|
(1 462)
|
(1 485)
|
(1 535)
|
(1 569)
|
(1 587)
|
(1 594)
|
(1 631)
|
(1 672)
|
(1 715)
|
(1 757)
|
(1 756)
|
(1 770)
|
(1 785)
|
(1 820)
|
(1 845)
|
(1 859)
|
(1 881)
|
(1 883)
|
(1 883)
|
(1 896)
|
(1 892)
|
(1 891)
|
(1 903)
|
(1 910)
|
(1 929)
|
(1 983)
|
(2 047)
|
(2 123)
|
(2 209)
|
(2 257)
|
(2 305)
|
(2 325)
|
(2 349)
|
(2 354)
|
(2 374)
|
(2 433)
|
(2 470)
|
(2 564)
|
(2 682)
|
(2 736)
|
(2 821)
|
(2 877)
|
(2 927)
|
(2 983)
|
(3 044)
|
(3 080)
|
(3 126)
|
(3 189)
|
(3 224)
|
(3 266)
|
(3 279)
|
(3 288)
|
(3 272)
|
(3 290)
|
(3 317)
|
(3 308)
|
(3 368)
|
(3 412)
|
(3 403)
|
|
| Gross Profit |
288
N/A
|
295
+2%
|
304
+3%
|
311
+2%
|
312
+0%
|
315
+1%
|
315
0%
|
318
+1%
|
341
+7%
|
381
+12%
|
461
+21%
|
533
+16%
|
597
+12%
|
646
+8%
|
653
+1%
|
637
-2%
|
646
+1%
|
662
+2%
|
697
+5%
|
761
+9%
|
792
+4%
|
824
+4%
|
850
+3%
|
868
+2%
|
892
+3%
|
918
+3%
|
940
+2%
|
972
+3%
|
997
+3%
|
1 036
+4%
|
1 070
+3%
|
1 101
+3%
|
1 137
+3%
|
1 147
+1%
|
1 151
+0%
|
1 158
+1%
|
1 160
+0%
|
1 169
+1%
|
1 190
+2%
|
1 215
+2%
|
1 229
+1%
|
1 232
+0%
|
1 250
+1%
|
1 291
+3%
|
1 339
+4%
|
1 387
+4%
|
1 425
+3%
|
1 438
+1%
|
1 427
-1%
|
1 433
+0%
|
1 435
+0%
|
1 453
+1%
|
1 469
+1%
|
1 486
+1%
|
1 504
+1%
|
1 512
+1%
|
1 535
+2%
|
1 570
+2%
|
1 580
+1%
|
1 591
+1%
|
1 611
+1%
|
1 613
+0%
|
1 656
+3%
|
1 730
+4%
|
1 782
+3%
|
1 826
+2%
|
1 848
+1%
|
1 841
0%
|
1 860
+1%
|
1 887
+1%
|
1 934
+3%
|
1 984
+3%
|
2 045
+3%
|
2 123
+4%
|
2 181
+3%
|
2 214
+2%
|
2 233
+1%
|
2 226
0%
|
2 240
+1%
|
2 264
+1%
|
2 265
+0%
|
2 258
0%
|
2 229
-1%
|
2 250
+1%
|
2 320
+3%
|
2 413
+4%
|
2 510
+4%
|
2 589
+3%
|
2 654
+3%
|
2 727
+3%
|
2 764
+1%
|
2 790
+1%
|
2 763
-1%
|
2 698
-2%
|
2 729
+1%
|
2 800
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(189)
|
(193)
|
(200)
|
(207)
|
(206)
|
(209)
|
(207)
|
(206)
|
(223)
|
(243)
|
(299)
|
(362)
|
(397)
|
(428)
|
(434)
|
(424)
|
(429)
|
(438)
|
(459)
|
(495)
|
(530)
|
(552)
|
(559)
|
(559)
|
(574)
|
(594)
|
(619)
|
(626)
|
(645)
|
(667)
|
(688)
|
(708)
|
(697)
|
(685)
|
(694)
|
(713)
|
(716)
|
(728)
|
(735)
|
(722)
|
(725)
|
(723)
|
(722)
|
(746)
|
(763)
|
(794)
|
(810)
|
(816)
|
(814)
|
(820)
|
(812)
|
(807)
|
(812)
|
(826)
|
(830)
|
(836)
|
(854)
|
(856)
|
(860)
|
(866)
|
(870)
|
(925)
|
(965)
|
(997)
|
(1 025)
|
(1 019)
|
(1 035)
|
(1 049)
|
(1 048)
|
(1 053)
|
(1 096)
|
(1 136)
|
(1 127)
|
(1 146)
|
(1 147)
|
(1 188)
|
(1 199)
|
(1 106)
|
(1 051)
|
(1 075)
|
(1 208)
|
(1 238)
|
(1 256)
|
(1 241)
|
(1 711)
|
(1 772)
|
(1 867)
|
(1 531)
|
(1 583)
|
(1 613)
|
(1 640)
|
(1 626)
|
(1 965)
|
(1 975)
|
(1 661)
|
(1 650)
|
|
| Selling, General & Administrative |
(189)
|
(194)
|
(201)
|
(207)
|
(206)
|
(209)
|
(207)
|
(206)
|
(219)
|
(243)
|
(298)
|
(362)
|
(397)
|
(428)
|
(434)
|
(424)
|
(428)
|
(437)
|
(457)
|
(495)
|
(530)
|
(552)
|
(559)
|
(559)
|
(574)
|
(594)
|
(619)
|
(626)
|
(645)
|
(667)
|
(688)
|
(708)
|
(717)
|
(705)
|
(694)
|
(713)
|
(716)
|
(728)
|
(735)
|
(722)
|
(725)
|
(723)
|
(722)
|
(746)
|
(763)
|
(794)
|
(810)
|
(816)
|
(814)
|
(820)
|
(812)
|
(807)
|
(812)
|
(826)
|
(830)
|
(836)
|
(854)
|
(854)
|
(860)
|
(866)
|
(870)
|
(925)
|
(965)
|
(997)
|
(1 005)
|
(978)
|
(971)
|
(959)
|
(957)
|
(962)
|
(995)
|
(1 043)
|
(1 032)
|
(1 052)
|
(1 050)
|
(1 085)
|
(1 094)
|
(1 000)
|
(945)
|
(970)
|
(1 012)
|
(1 078)
|
(1 136)
|
(1 131)
|
(1 187)
|
(1 246)
|
(1 340)
|
(1 409)
|
(1 457)
|
(1 484)
|
(1 506)
|
(1 486)
|
(1 466)
|
(1 473)
|
(1 515)
|
(1 504)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(41)
|
(64)
|
(90)
|
(91)
|
(92)
|
(93)
|
(94)
|
(95)
|
(97)
|
(99)
|
(103)
|
(105)
|
(106)
|
(107)
|
(105)
|
(106)
|
(107)
|
(109)
|
(110)
|
(112)
|
(115)
|
(116)
|
(122)
|
(126)
|
(129)
|
(134)
|
(140)
|
(142)
|
(145)
|
(145)
|
(146)
|
|
| Other Operating Expenses |
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
|
20
|
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
|
(8)
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(52)
|
(11)
|
0
|
(411)
|
(411)
|
(411)
|
0
|
0
|
0
|
0
|
0
|
(357)
|
(357)
|
0
|
0
|
|
| Operating Income |
100
N/A
|
102
+2%
|
104
+2%
|
105
+1%
|
106
+1%
|
107
+1%
|
108
+1%
|
112
+4%
|
117
+5%
|
138
+17%
|
162
+18%
|
172
+6%
|
201
+17%
|
219
+9%
|
219
+0%
|
213
-3%
|
217
+2%
|
224
+3%
|
239
+7%
|
266
+12%
|
262
-2%
|
272
+4%
|
292
+7%
|
309
+6%
|
318
+3%
|
324
+2%
|
321
-1%
|
346
+8%
|
352
+2%
|
369
+5%
|
382
+3%
|
393
+3%
|
440
+12%
|
461
+5%
|
456
-1%
|
445
-2%
|
444
0%
|
442
0%
|
455
+3%
|
493
+8%
|
504
+2%
|
509
+1%
|
528
+4%
|
545
+3%
|
576
+6%
|
593
+3%
|
615
+4%
|
622
+1%
|
614
-1%
|
613
0%
|
623
+2%
|
646
+4%
|
657
+2%
|
660
+0%
|
674
+2%
|
676
+0%
|
682
+1%
|
715
+5%
|
720
+1%
|
724
+1%
|
741
+2%
|
689
-7%
|
691
+0%
|
733
+6%
|
757
+3%
|
808
+7%
|
813
+1%
|
792
-3%
|
812
+3%
|
833
+3%
|
838
+1%
|
848
+1%
|
919
+8%
|
977
+6%
|
1 034
+6%
|
1 027
-1%
|
1 034
+1%
|
1 120
+8%
|
1 188
+6%
|
1 188
+0%
|
1 057
-11%
|
1 020
-4%
|
973
-5%
|
1 009
+4%
|
609
-40%
|
641
+5%
|
643
+0%
|
1 057
+64%
|
1 071
+1%
|
1 114
+4%
|
1 124
+1%
|
1 164
+4%
|
797
-32%
|
722
-9%
|
1 068
+48%
|
1 150
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(21)
|
(16)
|
(14)
|
(1)
|
7
|
10
|
10
|
10
|
12
|
0
|
(16)
|
(23)
|
(38)
|
(42)
|
(35)
|
(35)
|
(35)
|
(36)
|
(38)
|
(42)
|
(45)
|
(47)
|
(46)
|
(43)
|
(39)
|
(34)
|
(32)
|
(29)
|
(27)
|
(25)
|
(23)
|
(22)
|
(23)
|
(22)
|
(24)
|
(22)
|
(15)
|
(11)
|
(3)
|
3
|
4
|
3
|
2
|
(3)
|
(14)
|
(20)
|
(24)
|
(22)
|
(20)
|
(18)
|
(17)
|
(18)
|
(20)
|
(36)
|
(38)
|
(34)
|
(35)
|
(18)
|
(18)
|
(17)
|
(18)
|
(19)
|
(28)
|
(40)
|
(52)
|
(63)
|
(67)
|
(68)
|
(66)
|
(66)
|
(66)
|
(65)
|
(64)
|
(62)
|
(57)
|
(54)
|
(51)
|
(47)
|
(47)
|
(45)
|
(48)
|
(52)
|
(59)
|
(74)
|
(84)
|
(95)
|
(102)
|
(102)
|
(102)
|
(96)
|
(80)
|
(60)
|
(55)
|
(47)
|
(56)
|
(64)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(12)
|
(12)
|
(23)
|
(23)
|
(15)
|
(15)
|
(1)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
(3)
|
(6)
|
0
|
0
|
20
|
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
|
(8)
|
0
|
(8)
|
(5)
|
0
|
0
|
3
|
(16)
|
(54)
|
(95)
|
(109)
|
0
|
0
|
0
|
(411)
|
0
|
0
|
0
|
0
|
0
|
0
|
(357)
|
(357)
|
0
|
0
|
0
|
(131)
|
|
| Total Other Income |
1
|
0
|
(1)
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
2
|
1
|
1
|
(0)
|
(1)
|
2
|
2
|
2
|
3
|
0
|
0
|
2
|
3
|
5
|
5
|
0
|
(3)
|
(5)
|
(4)
|
(1)
|
2
|
1
|
1
|
0
|
(5)
|
(4)
|
(4)
|
(6)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(4)
|
(2)
|
(1)
|
(2)
|
0
|
(0)
|
1
|
(0)
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
7
|
12
|
14
|
16
|
12
|
9
|
12
|
9
|
9
|
2
|
|
| Pre-Tax Income |
80
N/A
|
86
+8%
|
89
+4%
|
101
+14%
|
111
+10%
|
116
+4%
|
118
+2%
|
117
-1%
|
130
+11%
|
125
-3%
|
134
+7%
|
127
-5%
|
141
+11%
|
163
+16%
|
169
+4%
|
175
+3%
|
183
+5%
|
190
+3%
|
202
+7%
|
213
+5%
|
217
+2%
|
225
+4%
|
248
+10%
|
265
+7%
|
282
+6%
|
291
+3%
|
287
-2%
|
308
+8%
|
320
+4%
|
340
+6%
|
378
+11%
|
392
+4%
|
418
+7%
|
440
+5%
|
433
-2%
|
418
-3%
|
425
+1%
|
427
+1%
|
447
+5%
|
495
+11%
|
506
+2%
|
510
+1%
|
530
+4%
|
543
+2%
|
563
+4%
|
572
+2%
|
589
+3%
|
598
+2%
|
591
-1%
|
594
+0%
|
604
+2%
|
625
+3%
|
634
+1%
|
618
-2%
|
631
+2%
|
635
+1%
|
643
+1%
|
695
+8%
|
701
+1%
|
706
+1%
|
723
+2%
|
669
-7%
|
664
-1%
|
693
+4%
|
703
+2%
|
742
+5%
|
742
+0%
|
720
-3%
|
744
+3%
|
759
+2%
|
772
+2%
|
774
+0%
|
848
+10%
|
914
+8%
|
975
+7%
|
974
0%
|
965
-1%
|
1 017
+5%
|
1 045
+3%
|
1 032
-1%
|
1 007
-2%
|
966
-4%
|
911
-6%
|
523
-43%
|
526
+0%
|
549
+4%
|
548
0%
|
967
+76%
|
983
+2%
|
1 034
+5%
|
698
-32%
|
756
+8%
|
754
0%
|
684
-9%
|
1 022
+49%
|
957
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(31)
|
(32)
|
(34)
|
(38)
|
(37)
|
(38)
|
(36)
|
(40)
|
(40)
|
(41)
|
(39)
|
(44)
|
(52)
|
(51)
|
(52)
|
(58)
|
(62)
|
(71)
|
(74)
|
(73)
|
(77)
|
(86)
|
(96)
|
(102)
|
(106)
|
(104)
|
(113)
|
(119)
|
(126)
|
(143)
|
(149)
|
(157)
|
(162)
|
(156)
|
(148)
|
(150)
|
(145)
|
(155)
|
(185)
|
(184)
|
(192)
|
(198)
|
(193)
|
(201)
|
(203)
|
(206)
|
(203)
|
(202)
|
(203)
|
(205)
|
(211)
|
(215)
|
(215)
|
(223)
|
(225)
|
(227)
|
(241)
|
(244)
|
(247)
|
(246)
|
(230)
|
(215)
|
(222)
|
(206)
|
(196)
|
(184)
|
(151)
|
(157)
|
(156)
|
(158)
|
(158)
|
(178)
|
(193)
|
(195)
|
(188)
|
(189)
|
(211)
|
(225)
|
(204)
|
(196)
|
(186)
|
(175)
|
(109)
|
(113)
|
(102)
|
(111)
|
(212)
|
(203)
|
(231)
|
(149)
|
(171)
|
(177)
|
(159)
|
(239)
|
(220)
|
|
| Income from Continuing Operations |
52
|
55
|
58
|
67
|
73
|
79
|
81
|
81
|
90
|
85
|
93
|
89
|
97
|
111
|
119
|
123
|
125
|
127
|
131
|
139
|
144
|
148
|
161
|
169
|
180
|
185
|
183
|
195
|
202
|
214
|
235
|
244
|
261
|
277
|
277
|
271
|
274
|
283
|
293
|
310
|
322
|
319
|
333
|
350
|
362
|
369
|
383
|
394
|
389
|
392
|
400
|
414
|
419
|
403
|
408
|
410
|
416
|
454
|
458
|
459
|
478
|
439
|
448
|
471
|
497
|
546
|
559
|
569
|
587
|
603
|
614
|
616
|
670
|
721
|
780
|
786
|
777
|
805
|
820
|
828
|
811
|
780
|
737
|
414
|
413
|
447
|
437
|
756
|
780
|
802
|
550
|
585
|
578
|
525
|
783
|
737
|
|
| Income to Minority Interest |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
50
N/A
|
55
+10%
|
57
+4%
|
67
+16%
|
73
+9%
|
79
+8%
|
81
+2%
|
81
+1%
|
90
+11%
|
85
-6%
|
93
+9%
|
89
-4%
|
97
+9%
|
111
+15%
|
119
+6%
|
123
+4%
|
125
+2%
|
127
+2%
|
131
+3%
|
139
+6%
|
144
+4%
|
148
+3%
|
161
+9%
|
169
+5%
|
180
+7%
|
185
+3%
|
183
-1%
|
195
+7%
|
202
+3%
|
214
+6%
|
235
+10%
|
244
+4%
|
261
+7%
|
277
+6%
|
277
0%
|
271
-2%
|
274
+1%
|
283
+3%
|
293
+4%
|
310
+6%
|
322
+4%
|
319
-1%
|
333
+4%
|
350
+5%
|
362
+3%
|
369
+2%
|
383
+4%
|
394
+3%
|
389
-1%
|
392
+1%
|
400
+2%
|
414
+4%
|
419
+1%
|
403
-4%
|
408
+1%
|
410
+1%
|
416
+1%
|
454
+9%
|
458
+1%
|
459
+0%
|
478
+4%
|
439
-8%
|
448
+2%
|
743
+66%
|
770
+4%
|
819
+6%
|
831
+2%
|
569
-32%
|
587
+3%
|
603
+3%
|
614
+2%
|
616
+0%
|
670
+9%
|
721
+8%
|
780
+8%
|
786
+1%
|
777
-1%
|
805
+4%
|
820
+2%
|
828
+1%
|
811
-2%
|
780
-4%
|
737
-6%
|
414
-44%
|
413
0%
|
447
+8%
|
437
-2%
|
756
+73%
|
780
+3%
|
802
+3%
|
550
-31%
|
585
+6%
|
578
-1%
|
525
-9%
|
783
+49%
|
737
-6%
|
|
| EPS (Diluted) |
0.19
N/A
|
0.21
+11%
|
0.22
+5%
|
0.27
+23%
|
0.28
+4%
|
0.31
+11%
|
0.32
+3%
|
0.32
N/A
|
0.35
+9%
|
0.33
-6%
|
0.36
+9%
|
0.34
-6%
|
0.35
+3%
|
0.4
+14%
|
0.42
+5%
|
0.46
+10%
|
0.47
+2%
|
0.48
+2%
|
0.49
+2%
|
0.52
+6%
|
0.51
-2%
|
0.52
+2%
|
0.57
+10%
|
0.62
+9%
|
0.63
+2%
|
0.65
+3%
|
0.66
+2%
|
0.69
+5%
|
0.72
+4%
|
0.75
+4%
|
0.82
+9%
|
0.85
+4%
|
0.9
+6%
|
0.96
+7%
|
0.96
N/A
|
0.94
-2%
|
0.95
+1%
|
0.97
+2%
|
1
+3%
|
1.06
+6%
|
1.1
+4%
|
1.1
N/A
|
1.16
+5%
|
1.23
+6%
|
1.28
+4%
|
1.31
+2%
|
1.36
+4%
|
1.4
+3%
|
1.38
-1%
|
1.42
+3%
|
1.46
+3%
|
1.51
+3%
|
1.54
+2%
|
1.5
-3%
|
1.52
+1%
|
1.54
+1%
|
1.57
+2%
|
1.72
+10%
|
1.74
+1%
|
1.75
+1%
|
1.83
+5%
|
1.71
-7%
|
1.74
+2%
|
2.9
+67%
|
3.07
+6%
|
3.28
+7%
|
3.31
+1%
|
2.27
-31%
|
2.34
+3%
|
2.4
+3%
|
2.44
+2%
|
2.44
N/A
|
2.67
+9%
|
2.87
+7%
|
3.07
+7%
|
3.12
+2%
|
3.1
-1%
|
3.22
+4%
|
3.27
+2%
|
3.32
+2%
|
3.28
-1%
|
3.15
-4%
|
2.98
-5%
|
1.68
-44%
|
1.67
-1%
|
1.81
+8%
|
1.76
-3%
|
3.05
+73%
|
3.15
+3%
|
3.25
+3%
|
2.24
-31%
|
2.37
+6%
|
2.33
-2%
|
2.12
-9%
|
3.21
+51%
|
3.02
-6%
|
|