Simpson Manufacturing Co Inc
NYSE:SSD
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 |
139.81
197.08
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Simpson Manufacturing Co Inc
Income Statement
Simpson Manufacturing Co Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
2
|
4
|
5
|
4
|
4
|
5
|
7
|
8
|
7
|
4
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Revenue |
416
N/A
|
423
+2%
|
432
+2%
|
450
+4%
|
466
+3%
|
480
+3%
|
502
+5%
|
524
+4%
|
548
+5%
|
592
+8%
|
627
+6%
|
664
+6%
|
698
+5%
|
722
+3%
|
765
+6%
|
810
+6%
|
846
+4%
|
878
+4%
|
895
+2%
|
888
-1%
|
771
-13%
|
841
+9%
|
831
-1%
|
821
-1%
|
746
-9%
|
792
+6%
|
780
-2%
|
782
+0%
|
677
-13%
|
698
+3%
|
631
-10%
|
561
-11%
|
527
-6%
|
541
+3%
|
555
+2%
|
551
-1%
|
556
+1%
|
564
+2%
|
576
+2%
|
592
+3%
|
603
+2%
|
630
+4%
|
634
+1%
|
643
+2%
|
656
+2%
|
652
-1%
|
665
+2%
|
689
+4%
|
705
+2%
|
719
+2%
|
732
+2%
|
746
+2%
|
752
+1%
|
760
+1%
|
769
+1%
|
776
+1%
|
794
+2%
|
817
+3%
|
830
+2%
|
845
+2%
|
861
+2%
|
881
+2%
|
914
+4%
|
946
+3%
|
977
+3%
|
1 002
+3%
|
1 047
+4%
|
1 069
+2%
|
1 079
+1%
|
1 093
+1%
|
1 090
0%
|
1 116
+2%
|
1 137
+2%
|
1 161
+2%
|
1 182
+2%
|
1 237
+5%
|
1 268
+3%
|
1 332
+5%
|
1 416
+6%
|
1 449
+2%
|
1 573
+9%
|
1 719
+9%
|
1 902
+11%
|
2 059
+8%
|
2 116
+3%
|
2 157
+2%
|
2 161
+0%
|
2 188
+1%
|
2 214
+1%
|
2 210
0%
|
2 209
0%
|
2 216
+0%
|
2 232
+1%
|
2 240
+0%
|
2 275
+2%
|
2 311
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(258)
|
(263)
|
(265)
|
(271)
|
(277)
|
(284)
|
(297)
|
(314)
|
(330)
|
(354)
|
(376)
|
(396)
|
(404)
|
(438)
|
(463)
|
(492)
|
(515)
|
(529)
|
(537)
|
(536)
|
(446)
|
(510)
|
(508)
|
(504)
|
(449)
|
(501)
|
(499)
|
(493)
|
(404)
|
(441)
|
(399)
|
(361)
|
(342)
|
(333)
|
(329)
|
(317)
|
(311)
|
(317)
|
(323)
|
(329)
|
(333)
|
(346)
|
(351)
|
(360)
|
(374)
|
(374)
|
(382)
|
(391)
|
(392)
|
(393)
|
(399)
|
(407)
|
(410)
|
(419)
|
(425)
|
(427)
|
(435)
|
(443)
|
(443)
|
(445)
|
(448)
|
(461)
|
(482)
|
(507)
|
(534)
|
(550)
|
(577)
|
(585)
|
(599)
|
(609)
|
(614)
|
(636)
|
(644)
|
(650)
|
(655)
|
(674)
|
(692)
|
(723)
|
(761)
|
(768)
|
(818)
|
(890)
|
(1 010)
|
(1 120)
|
(1 175)
|
(1 200)
|
(1 176)
|
(1 164)
|
(1 170)
|
(1 175)
|
(1 183)
|
(1 198)
|
(1 206)
|
(1 207)
|
(1 225)
|
(1 247)
|
|
| Gross Profit |
158
N/A
|
160
+1%
|
166
+4%
|
179
+8%
|
189
+5%
|
195
+3%
|
205
+5%
|
209
+2%
|
218
+4%
|
237
+9%
|
251
+6%
|
268
+7%
|
294
+10%
|
285
-3%
|
302
+6%
|
318
+5%
|
331
+4%
|
348
+5%
|
358
+3%
|
351
-2%
|
325
-7%
|
331
+2%
|
323
-2%
|
317
-2%
|
297
-6%
|
290
-2%
|
281
-3%
|
289
+3%
|
273
-6%
|
257
-6%
|
232
-10%
|
200
-14%
|
185
-8%
|
208
+13%
|
226
+8%
|
234
+4%
|
244
+4%
|
247
+1%
|
254
+3%
|
263
+4%
|
271
+3%
|
283
+5%
|
283
0%
|
283
+0%
|
283
0%
|
278
-2%
|
284
+2%
|
298
+5%
|
314
+5%
|
327
+4%
|
333
+2%
|
339
+2%
|
342
+1%
|
342
0%
|
344
+1%
|
349
+1%
|
359
+3%
|
374
+4%
|
387
+4%
|
400
+3%
|
413
+3%
|
420
+2%
|
432
+3%
|
439
+1%
|
443
+1%
|
452
+2%
|
470
+4%
|
484
+3%
|
480
-1%
|
484
+1%
|
477
-2%
|
480
+1%
|
492
+2%
|
512
+4%
|
527
+3%
|
563
+7%
|
576
+2%
|
609
+6%
|
656
+8%
|
680
+4%
|
755
+11%
|
830
+10%
|
892
+8%
|
939
+5%
|
941
+0%
|
957
+2%
|
986
+3%
|
1 024
+4%
|
1 044
+2%
|
1 035
-1%
|
1 027
-1%
|
1 019
-1%
|
1 026
+1%
|
1 033
+1%
|
1 049
+2%
|
1 063
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(92)
|
(93)
|
(95)
|
(100)
|
(103)
|
(107)
|
(112)
|
(115)
|
(120)
|
(128)
|
(135)
|
(143)
|
(163)
|
(156)
|
(164)
|
(171)
|
(179)
|
(183)
|
(188)
|
(186)
|
(172)
|
(183)
|
(182)
|
(183)
|
(174)
|
(182)
|
(184)
|
(190)
|
(181)
|
(187)
|
(175)
|
(160)
|
(153)
|
(151)
|
(154)
|
(159)
|
(164)
|
(172)
|
(182)
|
(191)
|
(195)
|
(206)
|
(210)
|
(213)
|
(218)
|
(218)
|
(222)
|
(226)
|
(230)
|
(233)
|
(237)
|
(242)
|
(243)
|
(245)
|
(245)
|
(247)
|
(250)
|
(255)
|
(263)
|
(266)
|
(274)
|
(285)
|
(293)
|
(298)
|
(305)
|
(305)
|
(307)
|
(307)
|
(312)
|
(317)
|
(317)
|
(320)
|
(317)
|
(317)
|
(314)
|
(319)
|
(324)
|
(338)
|
(355)
|
(371)
|
(388)
|
(400)
|
(426)
|
(448)
|
(466)
|
(493)
|
(513)
|
(535)
|
(564)
|
(578)
|
(582)
|
(589)
|
(591)
|
(594)
|
(603)
|
(616)
|
|
| Selling, General & Administrative |
(92)
|
(93)
|
(95)
|
(100)
|
(103)
|
(107)
|
(112)
|
(115)
|
(120)
|
(128)
|
(135)
|
(143)
|
(150)
|
(152)
|
(156)
|
(160)
|
(165)
|
(167)
|
(169)
|
(167)
|
(153)
|
(163)
|
(163)
|
(163)
|
(155)
|
(163)
|
(164)
|
(170)
|
(160)
|
(167)
|
(155)
|
(141)
|
(134)
|
(132)
|
(135)
|
(138)
|
(143)
|
(150)
|
(158)
|
(166)
|
(169)
|
(177)
|
(179)
|
(180)
|
(182)
|
(183)
|
(186)
|
(191)
|
(193)
|
(195)
|
(198)
|
(202)
|
(204)
|
(206)
|
(205)
|
(203)
|
(204)
|
(208)
|
(215)
|
(220)
|
(228)
|
(238)
|
(243)
|
(251)
|
(258)
|
(259)
|
(264)
|
(262)
|
(269)
|
(272)
|
(272)
|
(274)
|
(269)
|
(268)
|
(264)
|
(269)
|
(273)
|
(285)
|
(300)
|
(314)
|
(328)
|
(339)
|
(362)
|
(382)
|
(398)
|
(420)
|
(435)
|
(450)
|
(472)
|
(484)
|
(487)
|
(496)
|
(497)
|
(502)
|
(513)
|
(530)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(4)
|
(7)
|
(11)
|
(15)
|
(16)
|
(18)
|
(19)
|
(18)
|
(19)
|
(19)
|
(20)
|
(19)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(20)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(24)
|
(25)
|
(26)
|
(29)
|
(31)
|
(33)
|
(36)
|
(35)
|
(36)
|
(36)
|
(37)
|
(38)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(44)
|
(46)
|
(47)
|
(48)
|
(45)
|
(46)
|
(48)
|
(50)
|
(48)
|
(48)
|
(46)
|
(44)
|
(45)
|
(43)
|
(44)
|
(44)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(52)
|
(54)
|
(56)
|
(59)
|
(61)
|
(64)
|
(66)
|
(68)
|
(73)
|
(78)
|
(85)
|
(92)
|
(93)
|
(95)
|
(93)
|
(94)
|
(91)
|
(90)
|
(87)
|
|
| 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)
|
(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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
66
N/A
|
68
+3%
|
71
+6%
|
79
+11%
|
86
+9%
|
89
+3%
|
93
+5%
|
94
+2%
|
98
+4%
|
109
+11%
|
116
+6%
|
125
+8%
|
131
+5%
|
128
-2%
|
139
+8%
|
147
+6%
|
152
+3%
|
166
+9%
|
170
+3%
|
166
-3%
|
154
-7%
|
148
-4%
|
141
-5%
|
134
-5%
|
123
-9%
|
108
-12%
|
97
-10%
|
99
+2%
|
92
-7%
|
70
-24%
|
57
-18%
|
40
-29%
|
32
-20%
|
57
+78%
|
71
+24%
|
75
+5%
|
80
+6%
|
75
-7%
|
72
-3%
|
73
+1%
|
76
+4%
|
77
+2%
|
73
-5%
|
70
-4%
|
64
-8%
|
60
-7%
|
62
+4%
|
72
+15%
|
84
+16%
|
94
+12%
|
96
+3%
|
97
+1%
|
100
+2%
|
96
-3%
|
99
+3%
|
102
+3%
|
109
+7%
|
119
+10%
|
124
+4%
|
135
+8%
|
139
+3%
|
135
-3%
|
140
+4%
|
141
+1%
|
138
-2%
|
147
+7%
|
163
+10%
|
176
+8%
|
169
-4%
|
167
-1%
|
160
-4%
|
161
+0%
|
175
+9%
|
194
+11%
|
213
+10%
|
243
+14%
|
252
+4%
|
271
+7%
|
301
+11%
|
310
+3%
|
368
+19%
|
430
+17%
|
467
+9%
|
491
+5%
|
475
-3%
|
465
-2%
|
472
+2%
|
489
+3%
|
480
-2%
|
458
-5%
|
445
-3%
|
430
-3%
|
435
+1%
|
440
+1%
|
446
+1%
|
447
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
4
|
2
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(5)
|
(5)
|
(9)
|
(8)
|
(11)
|
(14)
|
(11)
|
(12)
|
(7)
|
(2)
|
1
|
5
|
6
|
7
|
4
|
4
|
3
|
4
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(10)
|
(10)
|
(10)
|
(11)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
4
|
(2)
|
(1)
|
(1)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
9
|
8
|
7
|
6
|
(1)
|
(1)
|
1
|
4
|
2
|
3
|
2
|
6
|
7
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(13)
|
(16)
|
(12)
|
(8)
|
(6)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
13
|
|
| Pre-Tax Income |
67
N/A
|
69
+2%
|
73
+6%
|
80
+10%
|
87
+9%
|
89
+2%
|
93
+4%
|
95
+2%
|
99
+4%
|
110
+11%
|
117
+6%
|
126
+8%
|
132
+5%
|
129
-2%
|
139
+8%
|
150
+8%
|
156
+4%
|
170
+9%
|
175
+3%
|
169
-4%
|
157
-7%
|
152
-3%
|
146
-4%
|
140
-4%
|
118
-15%
|
103
-13%
|
91
-12%
|
92
+1%
|
91
-1%
|
68
-26%
|
54
-20%
|
37
-32%
|
32
-14%
|
56
+78%
|
70
+25%
|
79
+13%
|
78
-1%
|
73
-6%
|
71
-4%
|
71
+0%
|
79
+11%
|
80
+2%
|
76
-5%
|
69
-10%
|
62
-10%
|
57
-7%
|
60
+4%
|
69
+15%
|
82
+19%
|
92
+13%
|
95
+3%
|
96
+1%
|
99
+3%
|
96
-4%
|
99
+3%
|
102
+3%
|
109
+7%
|
119
+9%
|
125
+5%
|
135
+9%
|
139
+3%
|
143
+3%
|
147
+3%
|
147
-1%
|
144
-1%
|
146
+1%
|
162
+11%
|
178
+10%
|
172
-3%
|
169
-2%
|
162
-4%
|
160
-1%
|
178
+11%
|
196
+10%
|
214
+9%
|
246
+15%
|
250
+2%
|
269
+8%
|
296
+10%
|
305
+3%
|
359
+17%
|
416
+16%
|
445
+7%
|
463
+4%
|
448
-3%
|
441
-1%
|
458
+4%
|
480
+5%
|
477
-1%
|
458
-4%
|
446
-3%
|
432
-3%
|
434
+0%
|
440
+1%
|
447
+2%
|
464
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(28)
|
(29)
|
(32)
|
(35)
|
(36)
|
(37)
|
(37)
|
(39)
|
(43)
|
(45)
|
(48)
|
(50)
|
(49)
|
(52)
|
(55)
|
(57)
|
(63)
|
(65)
|
(63)
|
(59)
|
(57)
|
(54)
|
(53)
|
(49)
|
(44)
|
(39)
|
(40)
|
(36)
|
(29)
|
(25)
|
(18)
|
(17)
|
(25)
|
(30)
|
(33)
|
(33)
|
(31)
|
(30)
|
(30)
|
(28)
|
(29)
|
(29)
|
(28)
|
(20)
|
(18)
|
(18)
|
(20)
|
(31)
|
(34)
|
(35)
|
(35)
|
(36)
|
(34)
|
(36)
|
(38)
|
(41)
|
(45)
|
(46)
|
(48)
|
(49)
|
(47)
|
(49)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(47)
|
(46)
|
(43)
|
(42)
|
(44)
|
(48)
|
(52)
|
(61)
|
(63)
|
(69)
|
(77)
|
(79)
|
(92)
|
(105)
|
(113)
|
(117)
|
(114)
|
(114)
|
(117)
|
(123)
|
(123)
|
(116)
|
(114)
|
(110)
|
(112)
|
(115)
|
(116)
|
(120)
|
|
| Income from Continuing Operations |
40
|
41
|
44
|
48
|
52
|
53
|
56
|
58
|
61
|
68
|
72
|
77
|
82
|
80
|
87
|
94
|
98
|
107
|
110
|
106
|
98
|
95
|
91
|
87
|
70
|
60
|
52
|
53
|
55
|
39
|
30
|
19
|
14
|
30
|
40
|
47
|
45
|
42
|
41
|
42
|
51
|
51
|
47
|
41
|
42
|
40
|
42
|
49
|
51
|
58
|
60
|
61
|
64
|
62
|
63
|
64
|
68
|
74
|
79
|
87
|
90
|
97
|
99
|
97
|
94
|
96
|
111
|
127
|
125
|
123
|
119
|
118
|
134
|
148
|
162
|
186
|
187
|
201
|
220
|
226
|
266
|
311
|
332
|
346
|
334
|
327
|
341
|
357
|
354
|
341
|
332
|
322
|
322
|
325
|
330
|
344
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
41
N/A
|
41
+2%
|
44
+6%
|
48
+11%
|
52
+8%
|
53
+3%
|
56
+5%
|
58
+3%
|
61
+5%
|
68
+11%
|
72
+6%
|
77
+8%
|
82
+6%
|
80
-2%
|
87
+9%
|
94
+9%
|
98
+4%
|
107
+9%
|
110
+3%
|
106
-4%
|
103
-3%
|
95
-8%
|
91
-3%
|
87
-5%
|
69
-21%
|
60
-13%
|
52
-13%
|
53
+2%
|
54
+2%
|
37
-31%
|
28
-26%
|
17
-39%
|
12
-28%
|
30
+145%
|
26
-13%
|
30
+17%
|
29
-6%
|
27
-7%
|
39
+48%
|
42
+6%
|
51
+23%
|
51
+0%
|
47
-7%
|
41
-14%
|
42
+2%
|
40
-5%
|
42
+7%
|
49
+17%
|
51
+4%
|
58
+14%
|
60
+3%
|
61
+1%
|
64
+4%
|
62
-3%
|
63
+2%
|
64
+2%
|
68
+7%
|
74
+9%
|
79
+6%
|
87
+10%
|
90
+3%
|
97
+8%
|
99
+2%
|
97
-2%
|
93
-4%
|
95
+2%
|
111
+17%
|
127
+15%
|
127
0%
|
124
-2%
|
120
-4%
|
119
-1%
|
134
+13%
|
148
+11%
|
162
+9%
|
186
+14%
|
187
+1%
|
201
+7%
|
220
+9%
|
226
+3%
|
266
+18%
|
311
+17%
|
332
+7%
|
346
+4%
|
334
-4%
|
327
-2%
|
341
+4%
|
357
+5%
|
354
-1%
|
341
-4%
|
332
-3%
|
322
-3%
|
322
+0%
|
325
+1%
|
330
+2%
|
344
+4%
|
|
| EPS (Diluted) |
0.82
N/A
|
0.85
+4%
|
0.89
+5%
|
0.98
+10%
|
1.05
+7%
|
1.07
+2%
|
1.12
+5%
|
1.15
+3%
|
1.21
+5%
|
1.35
+12%
|
1.45
+7%
|
1.58
+9%
|
1.67
+6%
|
1.64
-2%
|
1.79
+9%
|
1.94
+8%
|
2.02
+4%
|
2.2
+9%
|
2.24
+2%
|
2.17
-3%
|
2.09
-4%
|
1.93
-8%
|
1.87
-3%
|
1.77
-5%
|
1.4
-21%
|
1.22
-13%
|
1.06
-13%
|
1.08
+2%
|
1.09
+1%
|
0.75
-31%
|
0.56
-25%
|
0.34
-39%
|
0.24
-29%
|
0.62
+158%
|
0.52
-16%
|
0.61
+17%
|
0.57
-7%
|
0.52
-9%
|
0.81
+56%
|
0.84
+4%
|
1.04
+24%
|
1.04
N/A
|
0.98
-6%
|
0.85
-13%
|
0.87
+2%
|
0.82
-6%
|
0.87
+6%
|
1.01
+16%
|
1.05
+4%
|
1.2
+14%
|
1.2
N/A
|
1.24
+3%
|
1.29
+4%
|
1.24
-4%
|
1.26
+2%
|
1.28
+2%
|
1.38
+8%
|
1.51
+9%
|
1.62
+7%
|
1.8
+11%
|
1.86
+3%
|
2
+8%
|
2.05
+2%
|
2.02
-1%
|
1.93
-4%
|
2.01
+4%
|
2.36
+17%
|
2.72
+15%
|
2.72
N/A
|
2.74
+1%
|
2.65
-3%
|
2.65
N/A
|
2.98
+12%
|
3.34
+12%
|
3.7
+11%
|
4.24
+15%
|
4.27
+1%
|
4.6
+8%
|
5.04
+10%
|
5.2
+3%
|
6.12
+18%
|
7.14
+17%
|
7.68
+8%
|
8.06
+5%
|
7.76
-4%
|
7.64
-2%
|
7.96
+4%
|
8.33
+5%
|
8.26
-1%
|
8
-3%
|
7.82
-2%
|
7.59
-3%
|
7.6
+0%
|
7.72
+2%
|
7.89
+2%
|
8.25
+5%
|
|