Income Statement

Revenue

+1%

+24%

10Y

Currency: USD

	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	0	0	0	51	0	0	0	48	0	0	0	26	0	0	0	28	0	0	0	39	15	32	47	62	62	60	63	70	76	80	82	85	87	90	92	89	88	86	83	84	87	90	95	102	107	112	117	116	112	108	103	100	100	100	99	99	98	96	95	93	95	129	163	196	223	221	218	216	217	218	218	217	215	214	213	212	212	207	203	195	189	182	177	175	180	188	194	202	200	198	192	186	180	175	173	201
Revenue	3 205 N/A	3 276 +2%	3 361 +3%	3 480 +4%	3 596 +3%	3 629 +1%	3 668 +1%	3 683 +0%	3 660 -1%	3 676 +0%	3 650 -1%	3 600 -1%	3 466 -4%	3 404 -2%	3 410 +0%	3 387 -1%	3 403 +0%	3 410 +0%	3 263 -4%	3 192 -2%	3 159 -1%	3 201 +1%	3 274 +2%	3 248 -1%	3 034 -7%	2 608 -14%	2 361 -9%	2 109 -11%	1 924 -9%	1 679 -13%	1 561 -7%	1 522 -2%	1 641 +8%	1 955 +19%	2 164 +11%	2 283 +6%	2 407 +5%	2 533 +5%	2 563 +1%	2 585 +1%	2 691 +4%	2 745 +2%	2 800 +2%	2 931 +5%	2 935 +0%	2 995 +2%	3 113 +4%	3 207 +3%	3 311 +3%	3 458 +4%	3 588 +4%	3 696 +3%	3 806 +3%	3 863 +2%	3 884 +1%	3 903 +0%	3 903 +0%	3 925 +1%	3 960 +1%	3 948 0%	4 029 +2%	4 761 +18%	5 479 +15%	6 266 +14%	7 075 +13%	7 218 +2%	7 310 +1%	7 270 -1%	7 131 -2%	6 935 -3%	6 795 -2%	6 531 -4%	6 155 -6%	4 966 -19%	4 703 -5%	4 711 +0%	4 792 +2%	5 560 +16%	5 359 -4%	5 157 -4%	5 168 +0%	5 323 +3%	5 645 +6%	5 802 +3%	5 860 +1%	5 993 +2%	6 009 +0%	6 080 +1%	6 193 +2%	6 254 +1%	6 207 -1%	6 125 -1%	5 929 -3%	5 833 -2%	5 834 +0%	5 837 +0%
Gross Profit
Cost of Revenue	(2 773)	(2 826)	(2 894)	(2 989)	(3 079)	(3 105)	(3 137)	(3 142)	(3 128)	(3 149)	(3 134)	(3 125)	(3 055)	(3 041)	(3 073)	(3 083)	(3 107)	(3 110)	(3 108)	(3 321)	(3 266)	(3 284)	(3 214)	(2 970)	(2 828)	(3 043)	(3 257)	(2 974)	(2 775)	(2 217)	(1 632)	(1 553)	(1 612)	(1 612)	(1 795)	(1 881)	(1 977)	(2 072)	(2 112)	(2 130)	(2 212)	(2 310)	(2 378)	(2 531)	(2 570)	(2 594)	(2 677)	(2 729)	(2 814)	(2 935)	(3 049)	(3 173)	(3 253)	(3 294)	(3 297)	(3 268)	(3 247)	(3 241)	(3 254)	(3 222)	(3 266)	(3 873)	(4 474)	(5 147)	(5 850)	(5 978)	(6 101)	(6 130)	(6 085)	(5 971)	(5 851)	(5 628)	(5 280)	(4 438)	(4 173)	(4 128)	(4 178)	(4 657)	(4 540)	(4 434)	(4 485)	(4 657)	(4 967)	(5 098)	(5 181)	(5 309)	(5 373)	(5 455)	(5 530)	(5 553)	(5 465)	(5 384)	(5 213)	(5 133)	(5 116)	(5 132)
Gross Profit	433 N/A	450 +4%	467 +4%	492 +5%	518 +5%	524 +1%	531 +1%	540 +2%	532 -2%	528 -1%	516 -2%	475 -8%	410 -14%	362 -12%	338 -7%	305 -10%	296 -3%	300 +2%	155 -48%	(129) N/A	(107) +17%	(83) +22%	60 N/A	278 +362%	206 -26%	(436) N/A	(895) -105%	(865) +3%	(851) +2%	(538) +37%	(71) +87%	(31) +56%	29 N/A	343 +1 079%	369 +7%	402 +9%	430 +7%	461 +7%	451 -2%	455 +1%	479 +5%	434 -9%	421 -3%	400 -5%	365 -9%	401 +10%	436 +9%	479 +10%	496 +4%	523 +5%	539 +3%	523 -3%	554 +6%	569 +3%	587 +3%	635 +8%	657 +3%	684 +4%	706 +3%	726 +3%	763 +5%	888 +16%	1 004 +13%	1 119 +11%	1 225 +9%	1 240 +1%	1 209 -2%	1 140 -6%	1 046 -8%	963 -8%	945 -2%	903 -4%	876 -3%	529 -40%	530 +0%	583 +10%	615 +5%	903 +47%	819 -9%	723 -12%	682 -6%	666 -2%	678 +2%	705 +4%	679 -4%	683 +1%	637 -7%	624 -2%	662 +6%	701 +6%	742 +6%	741 0%	717 -3%	700 -2%	718 +3%	705 -2%
Operating Income
Operating Expenses	(172)	(173)	(175)	(181)	(173)	(177)	(183)	(194)	(195)	(190)	(188)	(190)	(187)	(192)	(193)	(200)	(202)	(202)	(202)	(197)	(201)	(203)	(207)	(203)	(203)	(194)	(185)	(185)	(180)	(179)	(181)	(173)	(173)	(177)	(186)	(198)	(209)	(219)	(224)	(232)	(240)	(232)	(235)	(243)	(241)	(246)	(243)	(238)	(236)	(237)	(243)	(255)	(267)	(276)	(277)	(277)	(285)	(295)	(309)	(319)	(326)	(377)	(424)	(465)	(505)	(494)	(489)	(485)	(479)	(475)	(470)	(460)	(457)	(436)	(407)	(401)	(400)	(412)	(436)	(430)	(426)	(425)	(420)	(431)	(443)	(449)	(445)	(453)	(452)	(465)	(477)	(470)	(463)	(458)	(462)	(471)
Selling, General & Administrative	(169)	(171)	(174)	(181)	(183)	(187)	(193)	(194)	(195)	(190)	(188)	(190)	(187)	(192)	(193)	(200)	(202)	(202)	(202)	(197)	(198)	(203)	(207)	(203)	(203)	(194)	(185)	(185)	(180)	(179)	(180)	(173)	(154)	(140)	(128)	(198)	(142)	(144)	(137)	(232)	(146)	(141)	(145)	(120)	(119)	(126)	(131)	(135)	(135)	(139)	(143)	(151)	(161)	(170)	(172)	(163)	(171)	(170)	(175)	(179)	(177)	(196)	(214)	(229)	(247)	(244)	(241)	(240)	(237)	(234)	(231)	(220)	(217)	(201)	(195)	(197)	(201)	(215)	(222)	(227)	(221)	(214)	(209)	(201)	(205)	(210)	(205)	(212)	(218)	(224)	(233)	(228)	(221)	(225)	(232)	(242)
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	(19)	(38)	(59)	0	(67)	(76)	(86)	0	(89)	(91)	(90)	(123)	(122)	(120)	(113)	(103)	(101)	(98)	(101)	(104)	(105)	(105)	(105)	(114)	(113)	(124)	(134)	(140)	(150)	(156)	(161)	(162)	(159)	(152)	(149)	(146)	(142)	(141)	(141)	(145)	(147)	(146)	(126)	(117)	(113)	(111)	(128)	(117)	(120)	(125)	(126)	(144)	(152)	(154)	(154)	(155)	(149)	(157)	(161)	(159)	(159)	(150)	(148)	(147)
Depreciation & Amortization	(3)	(2)	(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	(25)	(49)	(75)	(99)	(99)	(99)	(99)	(100)	(100)	(99)	(95)	(92)	(89)	(87)	(87)	(86)	(86)	(86)	(86)	(86)	(86)	(86)	(86)	(86)	(86)	(86)	(86)	(85)	(84)	(84)	(83)	(83)	(83)	(82)	(82)
Other Operating Expenses	0	0	0	0	10	10	10	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	260 N/A	277 +6%	291 +5%	311 +7%	345 +11%	347 +1%	348 +0%	346 -1%	337 -3%	337 0%	329 -3%	285 -13%	224 -21%	171 -24%	145 -15%	105 -27%	94 -10%	99 +4%	(46) N/A	(327) -604%	(307) +6%	(286) +7%	(146) +49%	76 N/A	3 -97%	(630) N/A	(1 080) -72%	(1 051) +3%	(1 031) +2%	(717) +30%	(253) +65%	(204) +19%	(144) +29%	166 N/A	182 +10%	204 +12%	221 +8%	242 +10%	228 -6%	223 -2%	239 +7%	202 -15%	186 -8%	156 -16%	124 -21%	155 +25%	193 +24%	240 +25%	260 +8%	286 +10%	295 +3%	268 -9%	287 +7%	294 +2%	310 +5%	358 +16%	371 +4%	389 +5%	398 +2%	407 +2%	436 +7%	511 +17%	581 +14%	654 +13%	720 +10%	746 +4%	721 -3%	655 -9%	568 -13%	488 -14%	474 -3%	443 -7%	419 -5%	93 -78%	122 +32%	182 +49%	215 +18%	491 +129%	383 -22%	293 -24%	256 -12%	241 -6%	258 +7%	274 +6%	236 -14%	234 -1%	191 -18%	172 -10%	210 +22%	236 +12%	265 +12%	271 +3%	254 -6%	242 -5%	256 +6%	234 -9%
Pre-Tax Income
Interest Income Expense	(55)	(51)	(49)	(51)	(52)	(51)	(49)	(47)	(43)	(37)	(31)	(26)	(23)	(24)	(25)	(27)	(29)	(30)	(34)	(39)	(45)	(53)	(53)	(52)	(51)	(49)	(59)	(68)	(75)	(80)	(78)	(83)	(85)	(89)	(91)	(85)	(84)	(82)	(80)	(83)	(85)	(89)	(94)	(101)	(106)	(112)	(116)	(115)	(111)	(107)	(102)	(98)	(97)	(97)	(97)	(97)	(95)	(93)	(92)	(91)	(92)	(127)	(161)	(193)	(221)	(218)	(216)	(214)	(214)	(216)	(214)	(212)	(208)	(203)	(202)	(201)	(200)	(196)	(173)	(160)	(171)	(167)	(181)	(183)	(168)	(169)	(172)	(177)	(172)	(170)	(164)	(158)	(133)	(82)	(96)	(108)
Non-Reccuring Items	0	0	0	10	0	0	0	0	(24)	(24)	(24)	(24)	0	0	0	0	0	(2)	(3)	(3)	0	0	0	(6)	0	0	0	0	0	(1)	0	(8)	(9)	(8)	(8)	0	0	(3)	(5)	(3)	0	(2)	(10)	(20)	(31)	(31)	(21)	(37)	(26)	(26)	(26)	0	0	0	0	(1)	0	0	0	(26)	(42)	(97)	(119)	(114)	(127)	(82)	(71)	(553)	(536)	(541)	(771)	(742)	(1 260)	(1 256)	(1 030)	(586)	(77)	(83)	(107)	(86)	(79)	(60)	(28)	(23)	(13)	(23)	(20)	(27)	(24)	(22)	(32)	(31)	(51)	(70)	(77)	(128)
Total Other Income	(1)	0	1	3	3	3	2	4	5	5	3	0	(0)	(3)	(1)	2	3	5	14	12	11	7	(5)	(0)	(5)	0	(0)	(3)	(4)	(8)	(7)	(3)	(4)	(2)	(1)	(0)	2	2	2	1	(2)	(2)	(4)	(4)	(2)	(4)	(2)	(2)	(2)	1	0	7	9	10	17	12	11	11	5	9	7	(2)	(3)	(7)	(11)	1	(4)	(2)	0	(9)	(7)	(22)	(22)	(18)	(17)	(6)	(2)	(2)	(3)	(46)	(48)	(51)	(49)	(2)	3	5	8	7	3	(5)	(13)	(20)	(23)	(11)	(3)	4
Pre-Tax Income	204 N/A	226 +11%	243 +8%	274 +13%	296 +8%	299 +1%	301 +1%	303 +1%	276 -9%	282 +2%	277 -2%	236 -15%	200 -15%	144 -28%	118 -18%	80 -32%	68 -14%	71 +4%	(70) N/A	(356) -412%	(341) +4%	(332) +3%	(204) +39%	18 N/A	(54) N/A	(679) -1 162%	(1 140) -68%	(1 121) +2%	(1 109) +1%	(806) +27%	(337) +58%	(297) +12%	(242) +19%	68 N/A	82 +21%	119 +44%	139 +17%	159 +14%	145 -9%	138 -5%	152 +10%	111 -27%	78 -29%	32 -60%	(16) N/A	9 N/A	54 +517%	86 +61%	122 +41%	154 +26%	168 +9%	177 +5%	199 +12%	207 +4%	230 +12%	273 +18%	287 +5%	307 +7%	311 +1%	299 -4%	309 +3%	286 -7%	298 +4%	340 +14%	362 +6%	446 +23%	430 -4%	(114) N/A	(183) -60%	(277) -52%	(517) -87%	(533) -3%	(1 070) -101%	(1 385) -30%	(1 126) +19%	(610) +46%	(65) +89%	211 N/A	100 -53%	1 -99%	(42) N/A	(37) +12%	(0) +99%	66 N/A	57 -14%	47 -18%	7 -86%	(25) N/A	17 N/A	39 +130%	56 +44%	63 +11%	48 -24%	80 +67%	80 +1%	2 -98%
Net Income
Tax Provision	(74)	(82)	(88)	(98)	(105)	(105)	(105)	(106)	(96)	(98)	(95)	(76)	(64)	(44)	(36)	(24)	(17)	(18)	40	133	126	131	79	19	48	(6)	1	(103)	(121)	(68)	(77)	44	38	42	46	(4)	(4)	(2)	(3)	(1)	(1)	(3)	(2)	335	340	336	331	8	(1)	(7)	(9)	(34)	(36)	(38)	(44)	(37)	(43)	(51)	(54)	(58)	(51)	(32)	(20)	(23)	(33)	(33)	(38)	57	78	74	126	49	43	93	75	49	44	(3)	(12)	5	11	12	4	(2)	1	(4)	(7)	(9)	(25)	(37)	(27)	(28)	(26)	(37)	(38)	(40)
Income from Continuing Operations	130	144	155	176	191	194	196	197	180	184	182	160	136	100	83	56	51	53	(29)	(223)	(216)	(201)	(125)	37	(6)	(685)	(1 139)	(1 225)	(1 230)	(875)	(414)	(253)	(204)	110	129	115	135	158	141	137	151	108	77	367	324	345	385	95	121	147	160	143	163	169	186	236	244	256	257	241	258	253	278	318	329	414	391	(57)	(105)	(203)	(391)	(484)	(1 027)	(1 293)	(1 052)	(561)	(21)	208	88	6	(32)	(25)	4	64	58	43	(1)	(34)	(8)	2	30	35	22	43	42	(38)
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	1	2	3	5	6	6	4	2	1	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)	(0)	(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)	130 N/A	144 +11%	155 +8%	176 +13%	191 +9%	194 +1%	196 +1%	197 +1%	180 -9%	184 +2%	182 -1%	160 -12%	136 -15%	100 -27%	83 -17%	56 -32%	51 -8%	53 +3%	(29) N/A	(223) -659%	(216) +3%	(201) +7%	(125) +38%	37 N/A	(6) N/A	(685) -11 911%	(1 139) -66%	(1 224) -7%	(1 230) 0%	(874) +29%	(414) +53%	(253) +39%	(204) +19%	110 N/A	129 +17%	115 -11%	137 +19%	161 +17%	147 -9%	143 -3%	156 +9%	112 -28%	79 -29%	365 +363%	324 -11%	345 +7%	385 +12%	93 -76%	119 +28%	145 +22%	158 +9%	140 -11%	159 +13%	164 +3%	179 +9%	230 +29%	238 +3%	250 +5%	251 +0%	235 -6%	252 +7%	247 -2%	271 +10%	330 +21%	340 +3%	422 +24%	399 -5%	(58) N/A	(105) -82%	(197) -89%	(383) -94%	(485) -27%	(1 026) -112%	(1 293) -26%	(1 052) +19%	(561) +47%	(23) +96%	206 N/A	86 -58%	6 -93%	(31) N/A	(24) +21%	4 N/A	62 +1 521%	55 -10%	42 -25%	(1) N/A	(34) -2 485%	(9) +74%	1 N/A	28 +3 000%	34 +21%	21 -39%	41 +98%	40 -2%	(20) N/A
EPS (Diluted)	2.5 N/A	2.73 +9%	2.95 +8%	3.38 +15%	3.63 +7%	3.68 +1%	3.58 -3%	3.7 +3%	3.24 -12%	3.38 +4%	3.4 +1%	2.98 -12%	2.66 -11%	1.96 -26%	1.62 -17%	1.1 -32%	1.01 -8%	1 -1%	-0.6 N/A	-4.42 -637%	-4.13 +7%	-3.81 +8%	-2.35 +38%	0.7 N/A	-0.11 N/A	-12.63 -11 382%	-22.07 -75%	-23.73 -8%	-22.2 +6%	-15.75 +29%	-7.41 +53%	-4.81 +35%	-2.73 +43%	1.47 N/A	1.73 +18%	1.55 -10%	1.83 +18%	2.14 +17%	1.95 -9%	1.89 -3%	2.07 +10%	1.48 -29%	1.04 -30%	4.87 +368%	4.23 -13%	4.48 +6%	4.99 +11%	1.23 -75%	1.54 +25%	1.87 +21%	2.03 +9%	1.85 -9%	2.08 +12%	2.14 +3%	2.35 +10%	3.02 +29%	3.12 +3%	3.27 +5%	3.27 N/A	3.06 -6%	3.26 +7%	2.25 -31%	2.42 +8%	3.2 +32%	3.04 -5%	3.75 +23%	3.54 -6%	-0.52 N/A	-0.92 -77%	-1.73 -88%	-3.42 -98%	-4.31 -26%	-9.12 -112%	-11.43 -25%	-9.28 +19%	-4.96 +47%	-0.21 +96%	1.81 N/A	0.76 -58%	0.05 -93%	-0.27 N/A	-0.21 +22%	0.03 N/A	0.53 +1 667%	0.48 -9%	0.36 -25%	-0.01 N/A	-0.29 -2 800%	-0.07 +76%	0 N/A	0.24 N/A	0.29 +21%	0.18 -38%	0.34 +89%	0.34 N/A	-0.16 N/A

Income Statement Balance Sheet Cash Flow Statement

Dauch Corp
NYSE:DCH

Income Statement

Earnings Waterfall
Dauch Corp

Income Statement
Dauch Corp

See Also

Company

Help

Tools

Stocks

Dauch Corp NYSE:DCH

Income Statement

Earnings Waterfall Dauch Corp

Income Statement Dauch Corp

See Also

Company

Help

Tools

Stocks

Dauch Corp
NYSE:DCH

Earnings Waterfall
Dauch Corp

Income Statement
Dauch Corp