Quaker Chemical Corp
NYSE:KWR
Income Statement
Earnings Waterfall
Quaker Chemical Corp
Income Statement
Quaker Chemical 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 |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
4
|
9
|
17
|
24
|
31
|
31
|
27
|
24
|
22
|
21
|
22
|
22
|
23
|
26
|
33
|
40
|
47
|
51
|
51
|
48
|
46
|
45
|
41
|
41
|
43
|
42
|
|
| Revenue |
251
N/A
|
247
-2%
|
251
+2%
|
261
+4%
|
275
+5%
|
288
+5%
|
302
+5%
|
318
+5%
|
340
+7%
|
365
+7%
|
380
+4%
|
390
+3%
|
401
+3%
|
407
+2%
|
415
+2%
|
421
+1%
|
424
+1%
|
430
+1%
|
441
+3%
|
452
+2%
|
461
+2%
|
476
+3%
|
494
+4%
|
519
+5%
|
546
+5%
|
568
+4%
|
589
+4%
|
608
+3%
|
582
-4%
|
532
-8%
|
477
-10%
|
436
-9%
|
452
+4%
|
481
+7%
|
515
+7%
|
534
+4%
|
544
+2%
|
576
+6%
|
608
+6%
|
652
+7%
|
683
+5%
|
701
+3%
|
710
+1%
|
709
0%
|
708
0%
|
707
0%
|
715
+1%
|
718
+0%
|
729
+2%
|
735
+1%
|
741
+1%
|
756
+2%
|
766
+1%
|
766
0%
|
758
-1%
|
748
-1%
|
738
-1%
|
734
0%
|
738
+0%
|
739
+0%
|
747
+1%
|
763
+2%
|
778
+2%
|
800
+3%
|
820
+2%
|
837
+2%
|
858
+2%
|
867
+1%
|
868
+0%
|
867
0%
|
851
-2%
|
954
+12%
|
1 134
+19%
|
1 301
+15%
|
1 381
+6%
|
1 423
+3%
|
1 418
0%
|
1 469
+4%
|
1 618
+10%
|
1 700
+5%
|
1 761
+4%
|
1 806
+3%
|
1 863
+3%
|
1 906
+2%
|
1 944
+2%
|
1 970
+1%
|
1 973
+0%
|
1 971
0%
|
1 953
-1%
|
1 923
-2%
|
1 891
-2%
|
1 863
-1%
|
1 840
-1%
|
1 813
-1%
|
1 833
+1%
|
1 864
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(150)
|
(147)
|
(150)
|
(155)
|
(163)
|
(172)
|
(186)
|
(201)
|
(219)
|
(240)
|
(251)
|
(260)
|
(270)
|
(277)
|
(286)
|
(289)
|
(294)
|
(298)
|
(307)
|
(314)
|
(318)
|
(327)
|
(339)
|
(357)
|
(378)
|
(395)
|
(414)
|
(429)
|
(419)
|
(384)
|
(337)
|
(299)
|
(295)
|
(306)
|
(327)
|
(341)
|
(351)
|
(377)
|
(404)
|
(438)
|
(461)
|
(471)
|
(473)
|
(472)
|
(470)
|
(465)
|
(467)
|
(463)
|
(468)
|
(471)
|
(477)
|
(487)
|
(493)
|
(491)
|
(481)
|
(471)
|
(460)
|
(456)
|
(458)
|
(460)
|
(467)
|
(481)
|
(494)
|
(513)
|
(529)
|
(541)
|
(553)
|
(556)
|
(555)
|
(554)
|
(544)
|
(623)
|
(741)
|
(851)
|
(909)
|
(916)
|
(904)
|
(933)
|
(1 025)
|
(1 102)
|
(1 167)
|
(1 221)
|
(1 283)
|
(1 311)
|
(1 331)
|
(1 330)
|
(1 305)
|
(1 280)
|
(1 248)
|
(1 209)
|
(1 179)
|
(1 162)
|
(1 154)
|
(1 147)
|
(1 171)
|
(1 194)
|
|
| Gross Profit |
101
N/A
|
100
-1%
|
102
+2%
|
106
+4%
|
112
+5%
|
116
+4%
|
116
0%
|
117
+1%
|
121
+4%
|
126
+3%
|
129
+3%
|
130
+1%
|
131
+1%
|
129
-1%
|
130
+0%
|
132
+2%
|
130
-1%
|
131
+1%
|
135
+3%
|
138
+2%
|
143
+4%
|
149
+4%
|
155
+4%
|
162
+4%
|
168
+4%
|
173
+3%
|
175
+1%
|
179
+2%
|
163
-9%
|
148
-9%
|
139
-6%
|
137
-1%
|
157
+14%
|
175
+12%
|
188
+7%
|
192
+2%
|
193
+0%
|
198
+3%
|
203
+3%
|
214
+5%
|
223
+4%
|
230
+3%
|
237
+3%
|
236
0%
|
239
+1%
|
242
+1%
|
248
+3%
|
255
+3%
|
261
+2%
|
264
+1%
|
265
+0%
|
269
+2%
|
273
+2%
|
274
+0%
|
277
+1%
|
278
+0%
|
278
0%
|
279
+0%
|
279
+0%
|
279
0%
|
280
+0%
|
283
+1%
|
283
+0%
|
287
+1%
|
292
+1%
|
296
+2%
|
305
+3%
|
311
+2%
|
312
+0%
|
313
+0%
|
307
-2%
|
331
+8%
|
392
+18%
|
450
+15%
|
473
+5%
|
508
+7%
|
513
+1%
|
536
+4%
|
593
+11%
|
598
+1%
|
595
-1%
|
585
-2%
|
580
-1%
|
595
+3%
|
613
+3%
|
640
+4%
|
668
+4%
|
691
+3%
|
706
+2%
|
714
+1%
|
712
0%
|
701
-2%
|
686
-2%
|
666
-3%
|
662
-1%
|
670
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(81)
|
(87)
|
(90)
|
(88)
|
(88)
|
(90)
|
(90)
|
(92)
|
(97)
|
(101)
|
(105)
|
(110)
|
(114)
|
(115)
|
(119)
|
(118)
|
(116)
|
(116)
|
(116)
|
(118)
|
(121)
|
(126)
|
(131)
|
(136)
|
(139)
|
(142)
|
(144)
|
(145)
|
(137)
|
(129)
|
(121)
|
(117)
|
(126)
|
(133)
|
(139)
|
(139)
|
(139)
|
(150)
|
(154)
|
(155)
|
(165)
|
(169)
|
(174)
|
(175)
|
(176)
|
(178)
|
(182)
|
(186)
|
(190)
|
(191)
|
(190)
|
(193)
|
(196)
|
(198)
|
(200)
|
(203)
|
(196)
|
(199)
|
(205)
|
(194)
|
(194)
|
(194)
|
(195)
|
(198)
|
(199)
|
(201)
|
(205)
|
(207)
|
(208)
|
(209)
|
(205)
|
(233)
|
(284)
|
(331)
|
(368)
|
(384)
|
(381)
|
(386)
|
(408)
|
(416)
|
(419)
|
(426)
|
(434)
|
(445)
|
(455)
|
(463)
|
(467)
|
(474)
|
(484)
|
(488)
|
(485)
|
(481)
|
(485)
|
(476)
|
(485)
|
(493)
|
|
| Selling, General & Administrative |
(81)
|
(81)
|
(84)
|
(88)
|
(88)
|
(90)
|
(90)
|
(92)
|
(97)
|
(101)
|
(105)
|
(110)
|
(114)
|
(115)
|
(117)
|
(118)
|
(116)
|
(116)
|
(116)
|
(118)
|
(121)
|
(126)
|
(131)
|
(136)
|
(139)
|
(142)
|
(144)
|
(146)
|
(137)
|
(129)
|
(121)
|
(117)
|
(126)
|
(133)
|
(139)
|
(139)
|
(124)
|
(144)
|
(148)
|
(155)
|
(146)
|
(169)
|
(174)
|
(175)
|
(156)
|
(178)
|
(182)
|
(185)
|
(168)
|
(190)
|
(190)
|
(193)
|
(174)
|
(199)
|
(201)
|
(203)
|
(174)
|
(199)
|
(199)
|
(194)
|
(171)
|
(194)
|
(195)
|
(198)
|
(175)
|
(201)
|
(205)
|
(208)
|
(183)
|
(209)
|
(205)
|
(233)
|
(252)
|
(331)
|
(368)
|
(384)
|
(341)
|
(386)
|
(408)
|
(416)
|
(374)
|
(426)
|
(434)
|
(445)
|
(409)
|
(463)
|
(467)
|
(475)
|
(433)
|
(488)
|
(485)
|
(481)
|
(427)
|
(476)
|
(485)
|
(493)
|
|
| 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
|
(16)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
21
N/A
|
13
-39%
|
11
-10%
|
18
+62%
|
24
+33%
|
25
+6%
|
25
N/A
|
25
-2%
|
24
-3%
|
24
+0%
|
24
-2%
|
20
-16%
|
17
-13%
|
14
-18%
|
11
-24%
|
14
+30%
|
14
-4%
|
16
+17%
|
19
+17%
|
20
+8%
|
22
+9%
|
23
+7%
|
24
+4%
|
25
+5%
|
29
+13%
|
31
+9%
|
32
+2%
|
33
+5%
|
26
-21%
|
19
-27%
|
19
-4%
|
20
+9%
|
31
+52%
|
43
+38%
|
49
+15%
|
53
+9%
|
54
+0%
|
49
-9%
|
50
+3%
|
59
+17%
|
58
-1%
|
61
+4%
|
63
+3%
|
61
-3%
|
63
+4%
|
64
+1%
|
67
+4%
|
70
+4%
|
71
+2%
|
73
+3%
|
74
+2%
|
76
+2%
|
77
+2%
|
76
-2%
|
76
+1%
|
75
-2%
|
81
+9%
|
80
-2%
|
74
-8%
|
85
+15%
|
87
+2%
|
89
+3%
|
89
+0%
|
90
+1%
|
93
+3%
|
95
+3%
|
100
+5%
|
104
+4%
|
105
+0%
|
103
-1%
|
102
-2%
|
98
-4%
|
108
+11%
|
119
+10%
|
105
-12%
|
124
+18%
|
133
+7%
|
150
+13%
|
185
+23%
|
182
-1%
|
176
-4%
|
158
-10%
|
146
-8%
|
151
+3%
|
157
+4%
|
177
+13%
|
201
+14%
|
216
+8%
|
222
+3%
|
225
+2%
|
226
+0%
|
220
-3%
|
201
-9%
|
189
-6%
|
177
-7%
|
177
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(8)
|
(17)
|
(23)
|
(31)
|
(34)
|
(33)
|
(32)
|
(30)
|
(26)
|
(26)
|
(27)
|
(29)
|
(34)
|
(42)
|
(51)
|
(60)
|
(65)
|
(65)
|
(60)
|
(55)
|
(52)
|
(43)
|
(45)
|
(47)
|
(47)
|
|
| Non-Reccuring Items |
(6)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(10)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(6)
|
(9)
|
(8)
|
(8)
|
(5)
|
(3)
|
(1)
|
(5)
|
(5)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
(8)
|
(1)
|
(10)
|
(15)
|
(23)
|
(30)
|
(26)
|
(26)
|
(19)
|
(17)
|
(16)
|
(16)
|
(52)
|
(62)
|
(105)
|
(109)
|
(79)
|
(73)
|
(33)
|
(31)
|
(28)
|
(25)
|
(23)
|
(25)
|
(20)
|
(110)
|
(109)
|
(102)
|
(103)
|
(5)
|
(3)
|
(3)
|
(3)
|
(8)
|
(20)
|
(119)
|
(124)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
5
|
5
|
4
|
5
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
3
|
2
|
2
|
|
| Total Other Income |
1
|
1
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
6
|
7
|
7
|
6
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
5
|
6
|
5
|
4
|
2
|
4
|
3
|
6
|
5
|
5
|
4
|
1
|
3
|
2
|
2
|
2
|
1
|
(2)
|
1
|
1
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(22)
|
(21)
|
(19)
|
1
|
24
|
38
|
37
|
18
|
17
|
2
|
3
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
3
|
3
|
0
|
(1)
|
(3)
|
|
| Pre-Tax Income |
14
N/A
|
12
-16%
|
11
-12%
|
16
+47%
|
24
+56%
|
26
+5%
|
26
+2%
|
25
-3%
|
24
-4%
|
25
+2%
|
24
-3%
|
20
-16%
|
18
-13%
|
17
-1%
|
16
-10%
|
17
+6%
|
7
-60%
|
7
N/A
|
9
+29%
|
10
+12%
|
18
+94%
|
20
+7%
|
21
+6%
|
19
-11%
|
23
+22%
|
25
+11%
|
25
0%
|
28
+13%
|
17
-41%
|
9
-48%
|
7
-20%
|
9
+30%
|
24
+160%
|
37
+56%
|
46
+24%
|
46
+1%
|
46
+0%
|
47
+1%
|
48
+3%
|
59
+23%
|
59
+1%
|
62
+4%
|
63
+2%
|
59
-6%
|
63
+7%
|
64
+2%
|
70
+9%
|
72
+3%
|
73
+1%
|
75
+2%
|
74
0%
|
78
+5%
|
78
+0%
|
77
-2%
|
77
0%
|
74
-4%
|
70
-5%
|
72
+3%
|
73
+2%
|
76
+4%
|
84
+10%
|
78
-7%
|
72
-8%
|
64
-10%
|
61
-6%
|
66
+8%
|
72
+9%
|
81
+13%
|
83
+3%
|
83
0%
|
81
-2%
|
37
-54%
|
29
-22%
|
(32)
N/A
|
(57)
-80%
|
(9)
+84%
|
27
N/A
|
113
+318%
|
166
+47%
|
169
+2%
|
147
-13%
|
125
-15%
|
95
-24%
|
100
+6%
|
7
-93%
|
20
+177%
|
43
+119%
|
51
+18%
|
153
+201%
|
164
+7%
|
172
+5%
|
170
-1%
|
155
-9%
|
127
-18%
|
13
-90%
|
6
-53%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(4)
|
(3)
|
(5)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(4)
|
(7)
|
(8)
|
(7)
|
(10)
|
(5)
|
(2)
|
(1)
|
(3)
|
(7)
|
(11)
|
(13)
|
(12)
|
(13)
|
(12)
|
(13)
|
(17)
|
(14)
|
(15)
|
(15)
|
(14)
|
(16)
|
(16)
|
(18)
|
(20)
|
(21)
|
(23)
|
(23)
|
(22)
|
(24)
|
(22)
|
(22)
|
(20)
|
(18)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(21)
|
(18)
|
(37)
|
(36)
|
(35)
|
(37)
|
(17)
|
(17)
|
(18)
|
(8)
|
(2)
|
16
|
18
|
10
|
5
|
(18)
|
(30)
|
(29)
|
(35)
|
(27)
|
(13)
|
(23)
|
(25)
|
(32)
|
(44)
|
(47)
|
(56)
|
(59)
|
(61)
|
(59)
|
(49)
|
(44)
|
(34)
|
(31)
|
|
| Income from Continuing Operations |
10
|
8
|
7
|
11
|
17
|
17
|
18
|
18
|
17
|
17
|
17
|
14
|
12
|
12
|
11
|
11
|
3
|
4
|
5
|
5
|
12
|
13
|
14
|
14
|
16
|
18
|
18
|
19
|
12
|
7
|
6
|
6
|
17
|
27
|
33
|
34
|
34
|
34
|
35
|
43
|
45
|
47
|
47
|
45
|
47
|
48
|
52
|
52
|
52
|
52
|
52
|
56
|
55
|
54
|
55
|
53
|
52
|
54
|
53
|
55
|
61
|
54
|
51
|
47
|
24
|
30
|
36
|
44
|
66
|
66
|
63
|
29
|
27
|
(16)
|
(40)
|
1
|
32
|
95
|
136
|
140
|
112
|
98
|
81
|
77
|
(18)
|
(12)
|
(1)
|
3
|
98
|
106
|
112
|
111
|
106
|
82
|
(21)
|
(25)
|
|
| Income to Minority Interest |
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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)
|
|
| Equity Earnings Affiliates |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
2
|
2
|
3
|
3
|
5
|
5
|
7
|
6
|
6
|
4
|
4
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
5
|
5
|
6
|
6
|
7
|
12
|
12
|
11
|
9
|
5
|
2
|
1
|
2
|
6
|
10
|
13
|
15
|
13
|
13
|
12
|
11
|
12
|
14
|
16
|
|
| Net Income (Common) |
8
N/A
|
6
-22%
|
5
-15%
|
8
+63%
|
14
+72%
|
15
+5%
|
15
+2%
|
15
-1%
|
15
-2%
|
15
+1%
|
14
-5%
|
11
-20%
|
9
-21%
|
9
-2%
|
8
-11%
|
9
+13%
|
2
-81%
|
3
+59%
|
4
+44%
|
5
+23%
|
12
+144%
|
13
+8%
|
14
+10%
|
14
+1%
|
15
+10%
|
17
+11%
|
17
+1%
|
18
+7%
|
11
-40%
|
6
-45%
|
5
-18%
|
6
+12%
|
16
+189%
|
25
+58%
|
31
+23%
|
32
+4%
|
32
-2%
|
32
+3%
|
33
+2%
|
40
+21%
|
45
+13%
|
45
-1%
|
46
+3%
|
44
-5%
|
47
+8%
|
48
+3%
|
53
+10%
|
55
+3%
|
56
+2%
|
55
-2%
|
54
-1%
|
58
+6%
|
56
-3%
|
54
-4%
|
53
-1%
|
52
-2%
|
51
-3%
|
53
+5%
|
53
N/A
|
55
+3%
|
61
+11%
|
55
-10%
|
52
-6%
|
47
-9%
|
20
-57%
|
26
+29%
|
33
+29%
|
42
+26%
|
59
+42%
|
60
+2%
|
57
-6%
|
24
-57%
|
32
+30%
|
(11)
N/A
|
(34)
-222%
|
6
N/A
|
40
+517%
|
106
+169%
|
147
+39%
|
151
+3%
|
121
-20%
|
102
-16%
|
83
-19%
|
78
-6%
|
(16)
N/A
|
(6)
+61%
|
9
N/A
|
17
+88%
|
112
+580%
|
118
+5%
|
123
+5%
|
122
-1%
|
116
-5%
|
94
-19%
|
(7)
N/A
|
(9)
-25%
|
|
| EPS (Diluted) |
0.84
N/A
|
0.66
-21%
|
0.56
-15%
|
0.89
+59%
|
1.51
+70%
|
1.59
+5%
|
1.57
-1%
|
1.52
-3%
|
1.52
N/A
|
1.5
-1%
|
1.43
-5%
|
1.15
-20%
|
0.9
-22%
|
0.9
N/A
|
0.79
-12%
|
0.9
+14%
|
0.17
-81%
|
0.27
+59%
|
0.39
+44%
|
0.48
+23%
|
1.18
+146%
|
1.27
+8%
|
1.38
+9%
|
1.37
-1%
|
1.52
+11%
|
1.68
+11%
|
1.64
-2%
|
1.71
+4%
|
1.05
-39%
|
0.57
-46%
|
0.46
-19%
|
0.5
+9%
|
1.47
+194%
|
2.3
+56%
|
2.76
+20%
|
2.84
+3%
|
2.8
-1%
|
2.81
+0%
|
2.71
-4%
|
3.12
+15%
|
3.66
+17%
|
3.45
-6%
|
3.5
+1%
|
3.37
-4%
|
3.63
+8%
|
3.67
+1%
|
4.07
+11%
|
4.19
+3%
|
4.27
+2%
|
4.2
-2%
|
4.14
-1%
|
4.37
+6%
|
4.26
-3%
|
4.07
-4%
|
4.04
-1%
|
3.94
-2%
|
3.84
-3%
|
4.05
+5%
|
4.05
N/A
|
4.15
+2%
|
4.63
+12%
|
4.17
-10%
|
3.93
-6%
|
3.56
-9%
|
1.52
-57%
|
1.94
+28%
|
2.5
+29%
|
3.14
+26%
|
4.45
+42%
|
4.54
+2%
|
3.26
-28%
|
1.49
-54%
|
2.08
+40%
|
-0.59
N/A
|
-1.87
-217%
|
0.36
N/A
|
2.23
+519%
|
5.95
+167%
|
8.14
+37%
|
8.45
+4%
|
6.77
-20%
|
5.72
-16%
|
4.65
-19%
|
4.36
-6%
|
-0.89
N/A
|
-0.35
+61%
|
0.48
N/A
|
0.91
+90%
|
6.26
+588%
|
6.58
+5%
|
6.88
+5%
|
6.84
-1%
|
6.51
-5%
|
5.32
-18%
|
-0.4
N/A
|
-0.51
-27%
|
|