CACI International Inc
NYSE:CACI
Income Statement
Earnings Waterfall
CACI International Inc
Income Statement
CACI International Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
644
N/A
|
682
+6%
|
724
+6%
|
766
+6%
|
806
+5%
|
843
+5%
|
891
+6%
|
950
+7%
|
1 016
+7%
|
1 146
+13%
|
1 299
+13%
|
1 425
+10%
|
1 552
+9%
|
1 623
+5%
|
1 658
+2%
|
1 687
+2%
|
1 708
+1%
|
1 755
+3%
|
1 800
+3%
|
1 857
+3%
|
1 895
+2%
|
1 938
+2%
|
2 024
+4%
|
2 125
+5%
|
2 286
+8%
|
2 421
+6%
|
2 522
+4%
|
2 617
+4%
|
2 656
+2%
|
2 730
+3%
|
2 815
+3%
|
2 919
+4%
|
3 029
+4%
|
3 149
+4%
|
3 244
+3%
|
3 334
+3%
|
3 463
+4%
|
3 578
+3%
|
3 668
+3%
|
3 774
+3%
|
3 789
+0%
|
3 775
0%
|
3 781
+0%
|
3 740
-1%
|
3 718
-1%
|
3 682
-1%
|
3 615
-2%
|
3 578
-1%
|
3 572
0%
|
3 565
0%
|
3 515
-1%
|
3 436
-2%
|
3 354
-2%
|
3 314
-1%
|
3 321
+0%
|
3 336
+0%
|
3 496
+5%
|
3 744
+7%
|
3 995
+7%
|
4 222
+6%
|
4 331
+3%
|
4 355
+1%
|
4 367
+0%
|
4 398
+1%
|
4 435
+1%
|
4 468
+1%
|
4 548
+2%
|
4 642
+2%
|
4 783
+3%
|
4 986
+4%
|
5 184
+4%
|
5 398
+4%
|
5 598
+4%
|
5 720
+2%
|
5 816
+2%
|
5 889
+1%
|
5 976
+1%
|
6 044
+1%
|
6 076
+1%
|
6 093
+0%
|
6 125
+1%
|
6 203
+1%
|
6 318
+2%
|
6 482
+3%
|
6 642
+2%
|
6 703
+1%
|
6 947
+4%
|
7 131
+3%
|
7 325
+3%
|
7 660
+5%
|
7 867
+3%
|
8 132
+3%
|
8 362
+3%
|
8 628
+3%
|
8 859
+3%
|
8 979
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(582)
|
(422)
|
(655)
|
(693)
|
(729)
|
(518)
|
(801)
|
(852)
|
(910)
|
(708)
|
(1 158)
|
(1 269)
|
(1 381)
|
(1 020)
|
(1 484)
|
(1 509)
|
(1 529)
|
(1 135)
|
(1 610)
|
(1 669)
|
(1 707)
|
(1 268)
|
(1 841)
|
(1 937)
|
(2 087)
|
(1 626)
|
(2 304)
|
(2 392)
|
(2 431)
|
(1 872)
|
(2 580)
|
(2 681)
|
(2 786)
|
(2 208)
|
(2 988)
|
(3 066)
|
(3 180)
|
(2 529)
|
(3 337)
|
(3 427)
|
(3 431)
|
(2 599)
|
(3 437)
|
(3 192)
|
(2 974)
|
(2 536)
|
(2 491)
|
(2 458)
|
(2 441)
|
(2 427)
|
(2 362)
|
(2 302)
|
(2 239)
|
(2 194)
|
(2 194)
|
(2 195)
|
(2 299)
|
(2 488)
|
(2 678)
|
(2 837)
|
(2 921)
|
(2 935)
|
(2 946)
|
(2 968)
|
(2 964)
|
(2 979)
|
(3 022)
|
(3 085)
|
(3 181)
|
(3 304)
|
(3 400)
|
(3 514)
|
(3 644)
|
(3 719)
|
(3 780)
|
(3 822)
|
(3 869)
|
(3 931)
|
(3 965)
|
(3 992)
|
(4 014)
|
(4 051)
|
(4 133)
|
(4 253)
|
(4 375)
|
(4 403)
|
(4 620)
|
(4 781)
|
(4 928)
|
(5 148)
|
(5 289)
|
(5 436)
|
(5 580)
|
(5 836)
|
(5 968)
|
(6 061)
|
|
| Gross Profit |
62
N/A
|
260
+320%
|
69
-74%
|
73
+6%
|
76
+4%
|
325
+326%
|
90
-72%
|
98
+8%
|
106
+9%
|
437
+312%
|
141
-68%
|
156
+11%
|
171
+9%
|
604
+254%
|
174
-71%
|
178
+3%
|
179
+0%
|
620
+246%
|
190
-69%
|
189
-1%
|
188
0%
|
670
+257%
|
183
-73%
|
188
+3%
|
200
+6%
|
795
+298%
|
218
-73%
|
225
+3%
|
226
+0%
|
858
+280%
|
235
-73%
|
239
+2%
|
243
+2%
|
942
+287%
|
256
-73%
|
268
+5%
|
283
+6%
|
1 049
+270%
|
332
-68%
|
347
+5%
|
357
+3%
|
1 176
+229%
|
345
-71%
|
547
+59%
|
744
+36%
|
1 146
+54%
|
1 124
-2%
|
1 119
0%
|
1 131
+1%
|
1 138
+1%
|
1 153
+1%
|
1 135
-2%
|
1 115
-2%
|
1 120
+0%
|
1 127
+1%
|
1 141
+1%
|
1 196
+5%
|
1 256
+5%
|
1 317
+5%
|
1 385
+5%
|
1 410
+2%
|
1 420
+1%
|
1 421
+0%
|
1 429
+1%
|
1 471
+3%
|
1 489
+1%
|
1 526
+2%
|
1 556
+2%
|
1 602
+3%
|
1 682
+5%
|
1 784
+6%
|
1 884
+6%
|
1 955
+4%
|
2 001
+2%
|
2 036
+2%
|
2 067
+2%
|
2 107
+2%
|
2 113
+0%
|
2 111
0%
|
2 101
0%
|
2 111
+0%
|
2 152
+2%
|
2 185
+2%
|
2 228
+2%
|
2 267
+2%
|
2 300
+1%
|
2 327
+1%
|
2 351
+1%
|
2 397
+2%
|
2 512
+5%
|
2 578
+3%
|
2 696
+5%
|
2 782
+3%
|
2 792
+0%
|
2 890
+4%
|
2 918
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(207)
|
(13)
|
(12)
|
(12)
|
(255)
|
(14)
|
(15)
|
(16)
|
(342)
|
(24)
|
(27)
|
(31)
|
(461)
|
(31)
|
(32)
|
(32)
|
(470)
|
(36)
|
(38)
|
(39)
|
(524)
|
(39)
|
(43)
|
(45)
|
(632)
|
(49)
|
(48)
|
(48)
|
(674)
|
(46)
|
(48)
|
(50)
|
(747)
|
(55)
|
(55)
|
(56)
|
(798)
|
(57)
|
(57)
|
(56)
|
(876)
|
(56)
|
(264)
|
(464)
|
(876)
|
(856)
|
(855)
|
(875)
|
(881)
|
(897)
|
(897)
|
(885)
|
(884)
|
(886)
|
(893)
|
(938)
|
(992)
|
(1 047)
|
(1 091)
|
(1 112)
|
(1 123)
|
(1 126)
|
(1 127)
|
(1 130)
|
(1 149)
|
(1 153)
|
(1 169)
|
(1 225)
|
(1 304)
|
(1 405)
|
(1 497)
|
(1 549)
|
(1 543)
|
(1 544)
|
(1 544)
|
(1 546)
|
(1 574)
|
(1 579)
|
(1 586)
|
(1 622)
|
(1 655)
|
(1 683)
|
(1 719)
|
(1 728)
|
(1 732)
|
(1 755)
|
(1 776)
|
(1 796)
|
(1 863)
|
(1 885)
|
(1 943)
|
(2 013)
|
(2 014)
|
(2 094)
|
(2 096)
|
|
| Selling, General & Administrative |
0
|
(195)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
(323)
|
0
|
0
|
0
|
(429)
|
0
|
0
|
0
|
(437)
|
0
|
0
|
0
|
(485)
|
0
|
0
|
0
|
(585)
|
0
|
0
|
0
|
(628)
|
0
|
0
|
0
|
(694)
|
0
|
0
|
0
|
(742)
|
0
|
0
|
0
|
(820)
|
0
|
(209)
|
(410)
|
(822)
|
(803)
|
(798)
|
(814)
|
(816)
|
(828)
|
(827)
|
(816)
|
(817)
|
(822)
|
(831)
|
(875)
|
(927)
|
(979)
|
(1 019)
|
(1 039)
|
(1 051)
|
(1 055)
|
(1 055)
|
(1 059)
|
(1 076)
|
(1 080)
|
(1 095)
|
(1 147)
|
(1 219)
|
(1 311)
|
(1 394)
|
(1 440)
|
(1 433)
|
(1 430)
|
(1 425)
|
(1 423)
|
(1 449)
|
(1 451)
|
(1 458)
|
(1 491)
|
(1 521)
|
(1 546)
|
(1 579)
|
(1 587)
|
(1 591)
|
(1 613)
|
(1 634)
|
(1 654)
|
(1 720)
|
(1 744)
|
(1 788)
|
(1 838)
|
(1 819)
|
(1 865)
|
(1 876)
|
|
| Depreciation & Amortization |
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(24)
|
(27)
|
(31)
|
(32)
|
(31)
|
(32)
|
(32)
|
(33)
|
(36)
|
(38)
|
(39)
|
(39)
|
(39)
|
(43)
|
(45)
|
(48)
|
(49)
|
(48)
|
(48)
|
(47)
|
(46)
|
(48)
|
(50)
|
(53)
|
(55)
|
(56)
|
(56)
|
(56)
|
(57)
|
(57)
|
(56)
|
(56)
|
(56)
|
(54)
|
(54)
|
(54)
|
(54)
|
(57)
|
(61)
|
(65)
|
(69)
|
(70)
|
(68)
|
(66)
|
(64)
|
(62)
|
(62)
|
(65)
|
(68)
|
(71)
|
(73)
|
(72)
|
(71)
|
(72)
|
(72)
|
(72)
|
(73)
|
(74)
|
(77)
|
(86)
|
(94)
|
(103)
|
(109)
|
(111)
|
(114)
|
(118)
|
(122)
|
(125)
|
(128)
|
(128)
|
(131)
|
(135)
|
(137)
|
(140)
|
(141)
|
(142)
|
(142)
|
(142)
|
(142)
|
(142)
|
(142)
|
(155)
|
(175)
|
(195)
|
(215)
|
(219)
|
|
| 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
|
(14)
|
0
|
|
| Operating Income |
50
N/A
|
53
+7%
|
56
+6%
|
61
+8%
|
64
+5%
|
70
+10%
|
76
+9%
|
83
+8%
|
90
+9%
|
95
+6%
|
118
+24%
|
129
+10%
|
140
+9%
|
142
+2%
|
142
+0%
|
147
+3%
|
148
+0%
|
150
+2%
|
153
+2%
|
151
-1%
|
149
-2%
|
146
-2%
|
144
-1%
|
145
+1%
|
154
+6%
|
163
+5%
|
170
+4%
|
176
+4%
|
178
+1%
|
184
+3%
|
189
+3%
|
191
+1%
|
193
+1%
|
195
+1%
|
201
+3%
|
213
+6%
|
227
+7%
|
251
+11%
|
275
+9%
|
290
+6%
|
301
+4%
|
300
0%
|
289
-4%
|
284
-2%
|
280
-1%
|
271
-3%
|
267
-1%
|
264
-1%
|
256
-3%
|
257
+1%
|
256
0%
|
237
-7%
|
231
-3%
|
236
+3%
|
241
+2%
|
249
+3%
|
259
+4%
|
265
+2%
|
270
+2%
|
295
+9%
|
298
+1%
|
297
0%
|
295
-1%
|
303
+3%
|
341
+12%
|
341
+0%
|
373
+9%
|
387
+4%
|
377
-3%
|
378
+0%
|
379
+0%
|
386
+2%
|
405
+5%
|
458
+13%
|
492
+7%
|
523
+6%
|
561
+7%
|
540
-4%
|
532
-1%
|
515
-3%
|
489
-5%
|
496
+2%
|
502
+1%
|
509
+1%
|
539
+6%
|
568
+5%
|
572
+1%
|
574
+0%
|
601
+5%
|
650
+8%
|
692
+7%
|
753
+9%
|
769
+2%
|
778
+1%
|
797
+2%
|
822
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(6)
|
(10)
|
(13)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(20)
|
(21)
|
(22)
|
(21)
|
(20)
|
(21)
|
(23)
|
(34)
|
(28)
|
(30)
|
(30)
|
(31)
|
(30)
|
(29)
|
(28)
|
(26)
|
(25)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(30)
|
(35)
|
(38)
|
(40)
|
(39)
|
(36)
|
(35)
|
(35)
|
(35)
|
(37)
|
(41)
|
(45)
|
(49)
|
(50)
|
(49)
|
(47)
|
(46)
|
(45)
|
(42)
|
(40)
|
(38)
|
(41)
|
(50)
|
(58)
|
(63)
|
(64)
|
(56)
|
(49)
|
(44)
|
(39)
|
(40)
|
(40)
|
(42)
|
(42)
|
(42)
|
(48)
|
(57)
|
(71)
|
(84)
|
(93)
|
(101)
|
(105)
|
(105)
|
(103)
|
(120)
|
(137)
|
(159)
|
(181)
|
(182)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(14)
|
(14)
|
0
|
0
|
|
| Pre-Tax Income |
47
N/A
|
52
+10%
|
56
+8%
|
61
+9%
|
65
+7%
|
72
+10%
|
78
+8%
|
84
+8%
|
91
+8%
|
93
+3%
|
112
+20%
|
119
+7%
|
127
+6%
|
127
+1%
|
128
+0%
|
132
+4%
|
132
N/A
|
133
+1%
|
134
+0%
|
130
-3%
|
127
-2%
|
125
-1%
|
124
-1%
|
124
N/A
|
132
+6%
|
129
-2%
|
141
+9%
|
147
+4%
|
148
+0%
|
153
+4%
|
158
+4%
|
162
+2%
|
165
+2%
|
168
+2%
|
176
+4%
|
189
+7%
|
204
+8%
|
228
+12%
|
252
+10%
|
267
+6%
|
277
+4%
|
276
-1%
|
264
-4%
|
259
-2%
|
255
-2%
|
245
-4%
|
241
-2%
|
235
-3%
|
221
-6%
|
219
-1%
|
217
-1%
|
198
-8%
|
195
-2%
|
202
+4%
|
206
+2%
|
214
+4%
|
222
+3%
|
224
+1%
|
226
+1%
|
246
+9%
|
249
+1%
|
249
N/A
|
248
0%
|
257
+4%
|
296
+15%
|
299
+1%
|
333
+12%
|
349
+5%
|
336
-4%
|
328
-2%
|
320
-2%
|
323
+1%
|
341
+6%
|
402
+18%
|
443
+10%
|
480
+8%
|
523
+9%
|
500
-4%
|
492
-2%
|
472
-4%
|
446
-6%
|
455
+2%
|
455
N/A
|
452
0%
|
468
+3%
|
484
+3%
|
479
-1%
|
474
-1%
|
496
+5%
|
545
+10%
|
589
+8%
|
620
+5%
|
618
0%
|
605
-2%
|
616
+2%
|
640
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18)
|
(20)
|
(21)
|
(23)
|
(25)
|
(27)
|
(29)
|
(32)
|
(35)
|
(36)
|
(43)
|
(46)
|
(48)
|
(48)
|
(47)
|
(48)
|
(47)
|
(48)
|
(49)
|
(47)
|
(47)
|
(47)
|
(46)
|
(48)
|
(51)
|
(51)
|
(57)
|
(61)
|
(62)
|
(63)
|
(64)
|
(62)
|
(60)
|
(61)
|
(64)
|
(70)
|
(75)
|
(83)
|
(94)
|
(101)
|
(107)
|
(108)
|
(102)
|
(98)
|
(96)
|
(92)
|
(91)
|
(90)
|
(84)
|
(83)
|
(83)
|
(75)
|
(73)
|
(75)
|
(76)
|
(79)
|
(81)
|
(81)
|
(80)
|
(88)
|
(85)
|
(85)
|
(78)
|
(80)
|
(100)
|
(101)
|
(101)
|
(99)
|
(77)
|
(65)
|
(66)
|
(58)
|
(64)
|
(80)
|
(96)
|
(105)
|
(108)
|
(42)
|
(40)
|
(37)
|
(36)
|
(88)
|
(87)
|
(88)
|
(98)
|
(99)
|
(97)
|
(95)
|
(103)
|
(125)
|
(135)
|
(140)
|
(141)
|
(106)
|
(111)
|
(121)
|
|
| Income from Continuing Operations |
29
|
32
|
35
|
38
|
41
|
45
|
48
|
52
|
56
|
58
|
69
|
74
|
78
|
80
|
81
|
84
|
85
|
85
|
85
|
83
|
80
|
79
|
78
|
77
|
81
|
78
|
85
|
86
|
86
|
90
|
95
|
100
|
105
|
107
|
112
|
119
|
129
|
145
|
158
|
166
|
171
|
168
|
162
|
161
|
158
|
153
|
150
|
145
|
138
|
136
|
134
|
124
|
122
|
126
|
130
|
136
|
141
|
143
|
146
|
158
|
164
|
164
|
169
|
177
|
196
|
198
|
232
|
250
|
259
|
263
|
254
|
265
|
278
|
322
|
347
|
374
|
414
|
457
|
452
|
436
|
411
|
367
|
368
|
365
|
370
|
385
|
382
|
378
|
393
|
420
|
454
|
480
|
477
|
500
|
504
|
518
|
|
| 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
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
29
N/A
|
31
+6%
|
33
+9%
|
38
+14%
|
41
+8%
|
45
+10%
|
48
+8%
|
52
+8%
|
56
+8%
|
58
+2%
|
69
+20%
|
74
+7%
|
78
+6%
|
80
+2%
|
81
+1%
|
84
+4%
|
85
+1%
|
85
N/A
|
85
0%
|
83
-2%
|
80
-4%
|
79
-2%
|
78
-1%
|
77
-2%
|
81
+5%
|
78
-3%
|
85
+9%
|
86
+2%
|
86
0%
|
90
+5%
|
94
+5%
|
100
+6%
|
104
+5%
|
107
+2%
|
111
+5%
|
119
+6%
|
128
+8%
|
144
+12%
|
158
+9%
|
166
+5%
|
170
+3%
|
168
-1%
|
161
-4%
|
160
-1%
|
157
-2%
|
152
-3%
|
149
-2%
|
144
-3%
|
137
-5%
|
135
-1%
|
133
-1%
|
123
-8%
|
121
-1%
|
126
+4%
|
130
+3%
|
136
+5%
|
141
+4%
|
143
+2%
|
146
+2%
|
158
+8%
|
164
+4%
|
164
0%
|
169
+3%
|
269
+59%
|
294
+9%
|
301
+3%
|
338
+12%
|
264
-22%
|
267
+1%
|
266
-1%
|
255
-4%
|
265
+4%
|
278
+5%
|
322
+16%
|
347
+8%
|
374
+8%
|
414
+11%
|
457
+10%
|
452
-1%
|
436
-4%
|
411
-6%
|
367
-11%
|
368
+0%
|
365
-1%
|
370
+1%
|
385
+4%
|
382
-1%
|
378
-1%
|
393
+4%
|
420
+7%
|
454
+8%
|
480
+6%
|
477
-1%
|
500
+5%
|
504
+1%
|
518
+3%
|
|
| EPS (Diluted) |
1.1
N/A
|
1.18
+7%
|
1.13
-4%
|
1.28
+13%
|
1.39
+9%
|
1.52
+9%
|
1.64
+8%
|
1.73
+5%
|
1.9
+10%
|
1.93
+2%
|
2.31
+20%
|
2.41
+4%
|
2.55
+6%
|
2.61
+2%
|
2.59
-1%
|
2.71
+5%
|
2.71
N/A
|
2.72
+0%
|
2.72
N/A
|
2.65
-3%
|
2.55
-4%
|
2.51
-2%
|
2.55
+2%
|
2.49
-2%
|
2.63
+6%
|
2.55
-3%
|
2.77
+9%
|
2.82
+2%
|
2.81
0%
|
2.95
+5%
|
3.09
+5%
|
3.26
+6%
|
3.41
+5%
|
3.47
+2%
|
3.6
+4%
|
3.83
+6%
|
4.09
+7%
|
4.61
+13%
|
5.28
+15%
|
6.06
+15%
|
6.04
0%
|
5.96
-1%
|
6.71
+13%
|
6.79
+1%
|
6.63
-2%
|
6.35
-4%
|
6
-6%
|
5.7
-5%
|
5.25
-8%
|
5.38
+2%
|
5.53
+3%
|
5.06
-8%
|
4.94
-2%
|
5.17
+5%
|
5.24
+1%
|
5.46
+4%
|
5.66
+4%
|
5.76
+2%
|
5.85
+2%
|
6.28
+7%
|
6.54
+4%
|
6.53
0%
|
6.7
+3%
|
10.69
+60%
|
11.64
+9%
|
11.9
+2%
|
13.3
+12%
|
10.42
-22%
|
10.56
+1%
|
10.45
-1%
|
10
-4%
|
10.44
+4%
|
10.89
+4%
|
12.61
+16%
|
13.62
+8%
|
14.69
+8%
|
16.43
+12%
|
18.3
+11%
|
18.98
+4%
|
18.46
-3%
|
17.4
-6%
|
15.49
-11%
|
15.51
+0%
|
15.38
-1%
|
15.87
+3%
|
16.43
+4%
|
16.66
+1%
|
16.88
+1%
|
17.48
+4%
|
18.6
+6%
|
20.14
+8%
|
21.32
+6%
|
21.29
0%
|
22.32
+5%
|
22.75
+2%
|
23.4
+3%
|
|