Louisiana-Pacific Corp
F:LP3
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Louisiana-Pacific Corp
Income Statement
Louisiana-Pacific 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 |
93
|
94
|
97
|
96
|
96
|
95
|
93
|
91
|
89
|
86
|
79
|
71
|
65
|
61
|
61
|
60
|
55
|
52
|
51
|
49
|
49
|
46
|
42
|
38
|
35
|
36
|
39
|
44
|
61
|
51
|
60
|
69
|
75
|
79
|
74
|
69
|
64
|
61
|
58
|
57
|
57
|
56
|
54
|
51
|
49
|
47
|
44
|
41
|
36
|
33
|
31
|
31
|
30
|
30
|
29
|
30
|
31
|
32
|
34
|
34
|
32
|
29
|
25
|
21
|
19
|
19
|
18
|
17
|
16
|
15
|
16
|
17
|
19
|
21
|
22
|
22
|
19
|
18
|
16
|
15
|
14
|
13
|
12
|
11
|
11
|
10
|
10
|
11
|
14
|
16
|
17
|
17
|
14
|
13
|
13
|
13
|
|
| Revenue |
1 592
N/A
|
1 865
+17%
|
1 727
-7%
|
1 641
-5%
|
1 576
-4%
|
1 618
+3%
|
1 658
+3%
|
1 911
+15%
|
2 169
+14%
|
2 548
+17%
|
2 865
+12%
|
2 897
+1%
|
2 731
-6%
|
2 718
0%
|
2 620
-4%
|
2 539
-3%
|
2 528
0%
|
2 593
+3%
|
2 538
-2%
|
2 443
-4%
|
2 187
-10%
|
1 926
-12%
|
1 751
-9%
|
1 697
-3%
|
1 705
+0%
|
1 660
-3%
|
1 586
-4%
|
1 503
-5%
|
1 379
-8%
|
1 232
-11%
|
1 113
-10%
|
1 035
-7%
|
1 061
+3%
|
1 153
+9%
|
1 333
+16%
|
1 344
+1%
|
1 384
+3%
|
1 418
+3%
|
1 333
-6%
|
1 361
+2%
|
1 329
-2%
|
1 387
+4%
|
1 438
+4%
|
1 550
+8%
|
1 691
+9%
|
1 861
+10%
|
2 014
+8%
|
2 059
+2%
|
2 085
+1%
|
1 999
-4%
|
1 950
-2%
|
1 961
+1%
|
1 935
-1%
|
1 962
+1%
|
1 936
-1%
|
1 883
-3%
|
1 893
+0%
|
1 925
+2%
|
2 015
+5%
|
2 146
+7%
|
2 233
+4%
|
2 340
+5%
|
2 451
+5%
|
2 573
+5%
|
2 734
+6%
|
2 814
+3%
|
2 931
+4%
|
2 950
+1%
|
2 828
-4%
|
2 719
-4%
|
2 496
-8%
|
2 362
-5%
|
2 310
-2%
|
2 313
+0%
|
2 273
-2%
|
2 465
+8%
|
2 399
-3%
|
2 708
+13%
|
3 328
+23%
|
3 551
+7%
|
3 915
+10%
|
4 188
+7%
|
4 150
-1%
|
3 984
-4%
|
3 854
-3%
|
3 271
-15%
|
2 752
-16%
|
2 628
-5%
|
2 581
-2%
|
2 721
+5%
|
2 924
+7%
|
2 918
0%
|
2 941
+1%
|
2 940
0%
|
2 881
-2%
|
2 822
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 348)
|
(1 564)
|
(1 430)
|
(1 356)
|
(1 264)
|
(1 314)
|
(1 346)
|
(1 404)
|
(1 417)
|
(1 540)
|
(1 585)
|
(1 613)
|
(1 634)
|
(1 702)
|
(1 748)
|
(1 766)
|
(1 725)
|
(1 823)
|
(1 851)
|
(1 866)
|
(1 779)
|
(1 705)
|
(1 651)
|
(1 637)
|
(1 668)
|
(1 649)
|
(1 586)
|
(1 522)
|
(1 408)
|
(1 237)
|
(1 117)
|
(1 008)
|
(999)
|
(1 062)
|
(1 154)
|
(1 170)
|
(1 188)
|
(1 215)
|
(1 205)
|
(1 238)
|
(1 223)
|
(1 263)
|
(1 275)
|
(1 318)
|
(1 383)
|
(1 457)
|
(1 526)
|
(1 578)
|
(1 637)
|
(1 638)
|
(1 681)
|
(1 742)
|
(1 758)
|
(1 797)
|
(1 779)
|
(1 718)
|
(1 683)
|
(1 670)
|
(1 670)
|
(1 697)
|
(1 829)
|
(1 791)
|
(1 860)
|
(1 925)
|
(1 998)
|
(2 030)
|
(2 068)
|
(2 085)
|
(2 084)
|
(2 071)
|
(2 030)
|
(2 035)
|
(2 007)
|
(1 983)
|
(1 904)
|
(1 878)
|
(1 566)
|
(1 516)
|
(1 568)
|
(1 578)
|
(1 952)
|
(2 072)
|
(2 200)
|
(2 307)
|
(2 355)
|
(2 291)
|
(2 172)
|
(2 066)
|
(1 988)
|
(2 016)
|
(2 075)
|
(2 091)
|
(2 110)
|
(2 126)
|
(2 152)
|
(2 156)
|
|
| Gross Profit |
244
N/A
|
301
+24%
|
296
-2%
|
285
-4%
|
312
+9%
|
304
-3%
|
312
+3%
|
507
+62%
|
752
+48%
|
1 008
+34%
|
1 280
+27%
|
1 283
+0%
|
1 096
-15%
|
1 017
-7%
|
872
-14%
|
773
-11%
|
804
+4%
|
770
-4%
|
687
-11%
|
578
-16%
|
409
-29%
|
221
-46%
|
100
-55%
|
59
-40%
|
37
-37%
|
11
-71%
|
(1)
N/A
|
(19)
-3 083%
|
(29)
-50%
|
(5)
+83%
|
(4)
+18%
|
27
N/A
|
62
+129%
|
91
+47%
|
179
+98%
|
174
-3%
|
196
+12%
|
203
+4%
|
128
-37%
|
123
-4%
|
106
-14%
|
124
+17%
|
163
+31%
|
232
+42%
|
308
+33%
|
404
+31%
|
488
+21%
|
482
-1%
|
448
-7%
|
361
-19%
|
269
-25%
|
219
-19%
|
177
-19%
|
165
-7%
|
157
-4%
|
165
+5%
|
210
+27%
|
255
+22%
|
345
+35%
|
450
+30%
|
404
-10%
|
548
+36%
|
591
+8%
|
648
+10%
|
736
+14%
|
785
+7%
|
863
+10%
|
865
+0%
|
744
-14%
|
648
-13%
|
466
-28%
|
327
-30%
|
303
-7%
|
330
+9%
|
369
+12%
|
587
+59%
|
833
+42%
|
1 192
+43%
|
1 760
+48%
|
1 973
+12%
|
1 963
-1%
|
2 116
+8%
|
1 950
-8%
|
1 677
-14%
|
1 499
-11%
|
980
-35%
|
580
-41%
|
562
-3%
|
593
+6%
|
705
+19%
|
849
+20%
|
827
-3%
|
831
+0%
|
814
-2%
|
729
-10%
|
666
-9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(368)
|
(302)
|
(283)
|
(279)
|
(299)
|
(303)
|
(329)
|
(338)
|
(305)
|
(319)
|
(304)
|
(316)
|
(330)
|
(327)
|
(314)
|
(292)
|
(281)
|
(294)
|
(294)
|
(290)
|
(282)
|
(277)
|
(254)
|
(251)
|
(259)
|
(247)
|
(296)
|
(298)
|
(333)
|
(276)
|
(230)
|
(205)
|
(200)
|
(202)
|
(204)
|
(213)
|
(199)
|
(201)
|
(196)
|
(183)
|
(178)
|
(179)
|
(180)
|
(195)
|
(199)
|
(241)
|
(217)
|
(210)
|
(245)
|
(258)
|
(257)
|
(273)
|
(258)
|
(268)
|
(270)
|
(276)
|
(271)
|
(264)
|
(287)
|
(299)
|
(203)
|
(296)
|
(259)
|
(230)
|
(196)
|
(194)
|
(187)
|
(182)
|
(197)
|
(207)
|
(221)
|
(240)
|
(236)
|
(231)
|
(223)
|
(214)
|
(186)
|
(186)
|
(191)
|
(194)
|
(222)
|
(242)
|
(257)
|
(258)
|
(262)
|
(269)
|
(267)
|
(265)
|
(257)
|
(257)
|
(256)
|
(275)
|
(292)
|
(294)
|
(307)
|
(328)
|
|
| Selling, General & Administrative |
(147)
|
(145)
|
(134)
|
(131)
|
(161)
|
(137)
|
(140)
|
(150)
|
(159)
|
(170)
|
(173)
|
(168)
|
(160)
|
(158)
|
(152)
|
(150)
|
(146)
|
(155)
|
(157)
|
(159)
|
(160)
|
(160)
|
(159)
|
(157)
|
(152)
|
(151)
|
(152)
|
(152)
|
(142)
|
(129)
|
(119)
|
(110)
|
(121)
|
(119)
|
(119)
|
(120)
|
(116)
|
(118)
|
(116)
|
(115)
|
(111)
|
(114)
|
(116)
|
(120)
|
(128)
|
(132)
|
(137)
|
(140)
|
(150)
|
(156)
|
(157)
|
(155)
|
(150)
|
(147)
|
(149)
|
(156)
|
(153)
|
(156)
|
(165)
|
(174)
|
(182)
|
(190)
|
(191)
|
(193)
|
(188)
|
(193)
|
(196)
|
(198)
|
(206)
|
(219)
|
(227)
|
(233)
|
(227)
|
(229)
|
(221)
|
(215)
|
(192)
|
(184)
|
(187)
|
(193)
|
(221)
|
(241)
|
(255)
|
(264)
|
(260)
|
(268)
|
(267)
|
(258)
|
(253)
|
(259)
|
(264)
|
(281)
|
(288)
|
(297)
|
(305)
|
(325)
|
|
| Depreciation & Amortization |
(163)
|
(155)
|
(148)
|
(144)
|
(136)
|
(135)
|
(134)
|
(130)
|
(131)
|
(133)
|
(133)
|
(139)
|
(141)
|
(141)
|
(142)
|
(137)
|
(128)
|
(133)
|
(131)
|
(129)
|
(121)
|
(117)
|
(113)
|
(110)
|
(108)
|
(106)
|
(105)
|
(105)
|
(100)
|
(93)
|
(85)
|
(80)
|
(80)
|
(81)
|
(85)
|
(81)
|
(82)
|
(83)
|
(81)
|
(82)
|
(78)
|
(77)
|
(74)
|
(73)
|
(73)
|
(73)
|
(76)
|
(83)
|
(91)
|
(98)
|
(103)
|
(104)
|
(101)
|
(102)
|
(102)
|
(101)
|
(102)
|
(103)
|
(106)
|
(110)
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(58)
|
(2)
|
(1)
|
(5)
|
(2)
|
(31)
|
(55)
|
(58)
|
(15)
|
(16)
|
1
|
(9)
|
(29)
|
(28)
|
(21)
|
(6)
|
(7)
|
(7)
|
(6)
|
(2)
|
(1)
|
(1)
|
19
|
16
|
0
|
10
|
(39)
|
(41)
|
(90)
|
(54)
|
(26)
|
(15)
|
0
|
(2)
|
0
|
(12)
|
(0)
|
(0)
|
1
|
14
|
11
|
11
|
10
|
(1)
|
3
|
(36)
|
(4)
|
13
|
(4)
|
(2)
|
3
|
(14)
|
(8)
|
(19)
|
(19)
|
(19)
|
(16)
|
(5)
|
(16)
|
(15)
|
(17)
|
(106)
|
(68)
|
(37)
|
(5)
|
(1)
|
9
|
16
|
13
|
12
|
6
|
(6)
|
(6)
|
0
|
(2)
|
1
|
9
|
(2)
|
(4)
|
(1)
|
1
|
(1)
|
(2)
|
6
|
2
|
(1)
|
0
|
(7)
|
0
|
2
|
8
|
6
|
(1)
|
3
|
(2)
|
(3)
|
|
| Operating Income |
(124)
N/A
|
(0)
+100%
|
14
N/A
|
6
-57%
|
13
+125%
|
1
-90%
|
(17)
N/A
|
169
N/A
|
447
+164%
|
689
+54%
|
975
+42%
|
968
-1%
|
767
-21%
|
690
-10%
|
558
-19%
|
481
-14%
|
523
+9%
|
476
-9%
|
393
-18%
|
288
-27%
|
127
-56%
|
(56)
N/A
|
(154)
-177%
|
(191)
-24%
|
(222)
-16%
|
(236)
-6%
|
(297)
-26%
|
(318)
-7%
|
(361)
-14%
|
(281)
+22%
|
(235)
+16%
|
(178)
+24%
|
(139)
+22%
|
(111)
+20%
|
(25)
+77%
|
(39)
-54%
|
(3)
+92%
|
3
N/A
|
(67)
N/A
|
(60)
+11%
|
(72)
-20%
|
(55)
+24%
|
(18)
+68%
|
37
N/A
|
109
+196%
|
163
+49%
|
271
+67%
|
272
+0%
|
203
-25%
|
103
-49%
|
12
-88%
|
(54)
N/A
|
(81)
-49%
|
(104)
-28%
|
(113)
-9%
|
(111)
+2%
|
(61)
+45%
|
(9)
+85%
|
57
N/A
|
151
+164%
|
202
+34%
|
253
+25%
|
333
+32%
|
418
+26%
|
540
+29%
|
590
+9%
|
676
+15%
|
683
+1%
|
547
-20%
|
442
-19%
|
245
-45%
|
87
-64%
|
67
-23%
|
99
+48%
|
146
+47%
|
373
+155%
|
647
+73%
|
1 006
+55%
|
1 569
+56%
|
1 779
+13%
|
1 741
-2%
|
1 874
+8%
|
1 693
-10%
|
1 419
-16%
|
1 237
-13%
|
711
-43%
|
313
-56%
|
297
-5%
|
336
+13%
|
448
+33%
|
593
+32%
|
552
-7%
|
539
-2%
|
520
-4%
|
422
-19%
|
338
-20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(60)
|
(61)
|
(61)
|
(63)
|
(60)
|
(67)
|
(64)
|
(61)
|
(55)
|
(47)
|
(38)
|
(26)
|
(20)
|
(1)
|
4
|
12
|
17
|
28
|
27
|
34
|
46
|
39
|
41
|
25
|
65
|
21
|
12
|
13
|
(9)
|
(6)
|
(6)
|
(16)
|
(19)
|
(19)
|
(25)
|
(24)
|
(26)
|
(22)
|
(19)
|
(10)
|
(29)
|
(30)
|
(33)
|
(38)
|
(39)
|
(39)
|
0
|
2
|
(32)
|
2
|
(26)
|
(29)
|
(27)
|
(26)
|
(29)
|
(32)
|
(32)
|
(29)
|
(31)
|
(27)
|
(22)
|
(20)
|
(17)
|
(13)
|
(14)
|
(12)
|
(7)
|
(3)
|
3
|
1
|
(3)
|
(6)
|
(15)
|
(11)
|
(11)
|
(13)
|
(9)
|
(11)
|
(15)
|
(16)
|
(21)
|
(32)
|
(25)
|
(15)
|
(8)
|
(1)
|
(10)
|
(14)
|
(36)
|
(31)
|
(15)
|
(17)
|
17
|
11
|
(3)
|
(1)
|
|
| Non-Reccuring Items |
(37)
|
(77)
|
(63)
|
(15)
|
58
|
75
|
99
|
81
|
117
|
43
|
21
|
(3)
|
(63)
|
(2)
|
(8)
|
(6)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(8)
|
(8)
|
(55)
|
(84)
|
(66)
|
(109)
|
(159)
|
(401)
|
(438)
|
(391)
|
(300)
|
(24)
|
(25)
|
(29)
|
(40)
|
(22)
|
(23)
|
(25)
|
(73)
|
(89)
|
(84)
|
(134)
|
(72)
|
(37)
|
0
|
16
|
19
|
35
|
0
|
(2)
|
3
|
3
|
3
|
2
|
(3)
|
(2)
|
(2)
|
(2)
|
(15)
|
(9)
|
(10)
|
(6)
|
7
|
(7)
|
(6)
|
(13)
|
(13)
|
(21)
|
(7)
|
(2)
|
(4)
|
(73)
|
(97)
|
(114)
|
(107)
|
(32)
|
(22)
|
(4)
|
(8)
|
(20)
|
(10)
|
(1)
|
(3)
|
(67)
|
(74)
|
(130)
|
(125)
|
(53)
|
(43)
|
(2)
|
(6)
|
(9)
|
(15)
|
(31)
|
(45)
|
|
| Total Other Income |
2
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
(6)
|
(2)
|
(4)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(5)
|
(3)
|
(3)
|
(4)
|
(2)
|
(6)
|
(5)
|
(3)
|
(2)
|
0
|
2
|
0
|
0
|
1
|
0
|
(4)
|
(7)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
(2)
|
0
|
0
|
(1)
|
0
|
|
| Pre-Tax Income |
(219)
N/A
|
(138)
+37%
|
(110)
+20%
|
(72)
+35%
|
8
N/A
|
10
+26%
|
18
+88%
|
190
+942%
|
510
+169%
|
685
+34%
|
959
+40%
|
939
-2%
|
694
-26%
|
687
-1%
|
554
-19%
|
487
-12%
|
535
+10%
|
501
-6%
|
416
-17%
|
319
-23%
|
168
-47%
|
(24)
N/A
|
(121)
-397%
|
(221)
-83%
|
(271)
-22%
|
(282)
-4%
|
(394)
-39%
|
(464)
-18%
|
(752)
-62%
|
(725)
+4%
|
(632)
+13%
|
(494)
+22%
|
(168)
+66%
|
(155)
+8%
|
(79)
+49%
|
(103)
-29%
|
(48)
+53%
|
(42)
+12%
|
(112)
-164%
|
(142)
-27%
|
(190)
-33%
|
(168)
+11%
|
(183)
-8%
|
(72)
+61%
|
35
N/A
|
126
+262%
|
289
+129%
|
294
+2%
|
207
-30%
|
106
-49%
|
(15)
N/A
|
(80)
-450%
|
(105)
-32%
|
(126)
-20%
|
(140)
-11%
|
(146)
-4%
|
(95)
+35%
|
(41)
+57%
|
26
N/A
|
111
+335%
|
165
+48%
|
222
+35%
|
306
+38%
|
407
+33%
|
510
+25%
|
564
+11%
|
649
+15%
|
658
+1%
|
524
-20%
|
433
-17%
|
238
-45%
|
74
-69%
|
(23)
N/A
|
(15)
+35%
|
16
N/A
|
250
+1 463%
|
604
+142%
|
973
+61%
|
1 552
+60%
|
1 757
+13%
|
1 700
-3%
|
1 833
+8%
|
1 667
-9%
|
1 397
-16%
|
1 155
-17%
|
635
-45%
|
171
-73%
|
159
-7%
|
248
+56%
|
372
+50%
|
574
+54%
|
527
-8%
|
547
+4%
|
515
-6%
|
387
-25%
|
292
-25%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
85
|
72
|
64
|
39
|
(15)
|
(13)
|
(19)
|
(97)
|
(231)
|
(295)
|
(391)
|
(375)
|
(278)
|
(275)
|
(225)
|
(86)
|
(61)
|
(46)
|
(10)
|
(73)
|
(30)
|
46
|
76
|
110
|
133
|
138
|
184
|
207
|
202
|
185
|
145
|
94
|
63
|
54
|
26
|
32
|
22
|
19
|
40
|
44
|
41
|
34
|
37
|
9
|
(7)
|
(31)
|
(68)
|
(64)
|
(41)
|
(13)
|
18
|
26
|
27
|
28
|
20
|
19
|
3
|
(8)
|
(23)
|
(18)
|
(20)
|
(31)
|
(51)
|
(105)
|
(138)
|
(152)
|
(167)
|
(162)
|
(122)
|
(100)
|
(51)
|
(13)
|
13
|
11
|
(5)
|
(62)
|
(121)
|
(207)
|
(332)
|
(383)
|
(402)
|
(431)
|
(403)
|
(336)
|
(274)
|
(151)
|
(56)
|
(55)
|
(74)
|
(116)
|
(148)
|
(128)
|
(140)
|
(125)
|
(91)
|
(77)
|
|
| Income from Continuing Operations |
(134)
|
(66)
|
(47)
|
(33)
|
(8)
|
(3)
|
(1)
|
93
|
279
|
390
|
568
|
563
|
416
|
412
|
329
|
401
|
474
|
455
|
407
|
246
|
138
|
22
|
(45)
|
(112)
|
(137)
|
(144)
|
(210)
|
(256)
|
(551)
|
(539)
|
(487)
|
(400)
|
(104)
|
(100)
|
(54)
|
(71)
|
(26)
|
(24)
|
(72)
|
(98)
|
(149)
|
(135)
|
(145)
|
(63)
|
28
|
95
|
221
|
230
|
166
|
93
|
4
|
(53)
|
(78)
|
(98)
|
(120)
|
(127)
|
(93)
|
(49)
|
2
|
93
|
145
|
191
|
256
|
302
|
373
|
413
|
482
|
496
|
402
|
334
|
186
|
61
|
(10)
|
(4)
|
11
|
188
|
483
|
766
|
1 220
|
1 374
|
1 298
|
1 402
|
1 264
|
1 061
|
881
|
484
|
115
|
104
|
174
|
256
|
426
|
399
|
407
|
390
|
296
|
215
|
|
| Income to Minority Interest |
5
|
4
|
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
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(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
|
2
|
3
|
5
|
5
|
5
|
4
|
2
|
3
|
1
|
1
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
2
|
2
|
4
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
(1)
|
(4)
|
(9)
|
(14)
|
(14)
|
(18)
|
(21)
|
(19)
|
(18)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(4)
|
(5)
|
(6)
|
(9)
|
(17)
|
(20)
|
(27)
|
(25)
|
(21)
|
(13)
|
2
|
11
|
18
|
16
|
12
|
5
|
2
|
4
|
4
|
5
|
5
|
5
|
7
|
8
|
8
|
7
|
5
|
4
|
2
|
1
|
0
|
0
|
(1)
|
(2)
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
2
|
1
|
3
|
5
|
16
|
16
|
13
|
0
|
1
|
1
|
|
| Net Income (Common) |
(172)
N/A
|
(92)
+47%
|
(95)
-4%
|
(90)
+5%
|
(62)
+31%
|
(51)
+18%
|
(55)
-8%
|
66
N/A
|
273
+312%
|
378
+39%
|
587
+56%
|
571
-3%
|
421
-26%
|
416
-1%
|
324
-22%
|
384
+19%
|
456
+19%
|
438
-4%
|
392
-10%
|
234
-40%
|
124
-47%
|
3
-98%
|
(76)
N/A
|
(153)
-102%
|
(180)
-18%
|
(189)
-5%
|
(247)
-30%
|
(290)
-18%
|
(577)
-99%
|
(563)
+2%
|
(511)
+9%
|
(413)
+19%
|
(119)
+71%
|
(113)
+5%
|
(61)
+46%
|
(81)
-32%
|
(39)
+52%
|
(40)
-1%
|
(97)
-146%
|
(131)
-35%
|
(181)
-39%
|
(170)
+6%
|
(171)
-1%
|
(75)
+57%
|
29
N/A
|
105
+265%
|
237
+125%
|
244
+3%
|
177
-27%
|
98
-45%
|
6
-94%
|
(53)
N/A
|
(75)
-43%
|
(96)
-27%
|
(117)
-23%
|
(123)
-5%
|
(88)
+29%
|
(43)
+51%
|
8
N/A
|
100
+1 166%
|
150
+50%
|
195
+30%
|
257
+32%
|
302
+17%
|
390
+29%
|
426
+9%
|
494
+16%
|
508
+3%
|
395
-22%
|
331
-16%
|
185
-44%
|
63
-66%
|
(5)
N/A
|
1
N/A
|
17
+1 600%
|
192
+1 029%
|
499
+160%
|
786
+58%
|
1 251
+59%
|
1 439
+15%
|
1 377
-4%
|
1 541
+12%
|
1 427
-7%
|
1 288
-10%
|
1 086
-16%
|
623
-43%
|
219
-65%
|
111
-49%
|
178
+60%
|
265
+49%
|
445
+68%
|
417
-6%
|
420
+1%
|
403
-4%
|
297
-26%
|
216
-27%
|
|
| EPS (Diluted) |
-1.64
N/A
|
-0.87
+47%
|
-0.9
-3%
|
-0.85
+6%
|
-0.59
+31%
|
-0.48
+19%
|
-0.52
-8%
|
0.62
N/A
|
2.55
+311%
|
3.45
+35%
|
5.4
+57%
|
5.15
-5%
|
3.83
-26%
|
3.73
-3%
|
2.96
-21%
|
3.5
+18%
|
4.15
+19%
|
4.1
-1%
|
3.7
-10%
|
2.21
-40%
|
1.17
-47%
|
0.02
-98%
|
-0.72
N/A
|
-1.47
-104%
|
-1.73
-18%
|
-1.83
-6%
|
-2.39
-31%
|
-2.81
-18%
|
-5.6
-99%
|
-5.47
+2%
|
-4.96
+9%
|
-3.41
+31%
|
-1.09
+68%
|
-0.89
+18%
|
-0.43
+52%
|
-0.62
-44%
|
-0.3
+52%
|
-0.3
N/A
|
-0.74
-147%
|
-0.97
-31%
|
-1.36
-40%
|
-1.24
+9%
|
-1.22
+2%
|
-0.52
+57%
|
0.21
N/A
|
0.71
+238%
|
1.64
+131%
|
1.68
+2%
|
1.23
-27%
|
0.69
-44%
|
0.03
-96%
|
-0.36
N/A
|
-0.52
-44%
|
-0.66
-27%
|
-0.81
-23%
|
-0.85
-5%
|
-0.6
+29%
|
-0.29
+52%
|
0.07
N/A
|
0.69
+886%
|
1.03
+49%
|
1.34
+30%
|
1.77
+32%
|
2.05
+16%
|
2.66
+30%
|
2.9
+9%
|
3.37
+16%
|
3.53
+5%
|
2.73
-23%
|
2.5
-8%
|
1.48
-41%
|
0.51
-66%
|
-0.04
N/A
|
0.01
N/A
|
0.16
+1 500%
|
1.71
+969%
|
4.45
+160%
|
7.63
+71%
|
12.26
+61%
|
15.3
+25%
|
14.05
-8%
|
18.67
+33%
|
17.61
-6%
|
17.4
-1%
|
13.92
-20%
|
8.65
-38%
|
3.04
-65%
|
1.54
-49%
|
2.47
+60%
|
3.68
+49%
|
6.18
+68%
|
5.87
-5%
|
5.92
+1%
|
5.75
-3%
|
4.24
-26%
|
3.07
-28%
|
|