AXT Inc
NASDAQ:AXTI
Income Statement
Earnings Waterfall
AXT Inc
Income Statement
AXT 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 |
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
109
N/A
|
91
-16%
|
63
-31%
|
52
-18%
|
45
-13%
|
42
-7%
|
37
-11%
|
34
-9%
|
35
+2%
|
36
+4%
|
37
+3%
|
37
N/A
|
36
-4%
|
32
-9%
|
29
-11%
|
26
-8%
|
27
+0%
|
28
+7%
|
33
+15%
|
39
+20%
|
44
+14%
|
49
+9%
|
52
+7%
|
54
+4%
|
58
+8%
|
65
+12%
|
72
+10%
|
75
+5%
|
73
-3%
|
61
-16%
|
54
-11%
|
53
-2%
|
55
+4%
|
66
+20%
|
76
+15%
|
86
+13%
|
96
+10%
|
101
+6%
|
108
+7%
|
110
+1%
|
104
-5%
|
103
-1%
|
98
-5%
|
91
-8%
|
88
-3%
|
87
-1%
|
86
-2%
|
86
0%
|
85
0%
|
82
-4%
|
80
-3%
|
83
+3%
|
84
+1%
|
84
+1%
|
84
-1%
|
79
-6%
|
78
-2%
|
76
-2%
|
76
-1%
|
79
+5%
|
81
+3%
|
83
+2%
|
86
+4%
|
93
+7%
|
99
+7%
|
102
+4%
|
106
+3%
|
107
+0%
|
102
-4%
|
98
-4%
|
96
-2%
|
87
-9%
|
83
-4%
|
84
+1%
|
81
-3%
|
87
+7%
|
95
+10%
|
106
+11%
|
118
+11%
|
127
+8%
|
137
+8%
|
146
+6%
|
151
+4%
|
152
+0%
|
141
-7%
|
121
-14%
|
100
-17%
|
82
-18%
|
76
-8%
|
79
+4%
|
88
+12%
|
95
+7%
|
99
+5%
|
96
-3%
|
86
-10%
|
90
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(68)
|
(70)
|
(56)
|
(51)
|
(54)
|
(50)
|
(47)
|
(42)
|
(33)
|
(33)
|
(34)
|
(37)
|
(36)
|
(33)
|
(30)
|
(24)
|
(24)
|
(25)
|
(27)
|
(31)
|
(32)
|
(32)
|
(33)
|
(34)
|
(38)
|
(44)
|
(49)
|
(53)
|
(55)
|
(50)
|
(47)
|
(45)
|
(42)
|
(46)
|
(50)
|
(55)
|
(59)
|
(61)
|
(62)
|
(62)
|
(59)
|
(61)
|
(62)
|
(62)
|
(64)
|
(67)
|
(70)
|
(73)
|
(74)
|
(71)
|
(68)
|
(68)
|
(66)
|
(65)
|
(64)
|
(60)
|
(61)
|
(59)
|
(57)
|
(57)
|
(55)
|
(56)
|
(58)
|
(60)
|
(64)
|
(65)
|
(65)
|
(66)
|
(65)
|
(64)
|
(64)
|
(60)
|
(58)
|
(60)
|
(59)
|
(62)
|
(65)
|
(70)
|
(76)
|
(82)
|
(90)
|
(97)
|
(99)
|
(96)
|
(89)
|
(77)
|
(70)
|
(65)
|
(62)
|
(65)
|
(68)
|
(71)
|
(76)
|
(80)
|
(76)
|
(80)
|
|
| Gross Profit |
41
N/A
|
21
-49%
|
7
-68%
|
0
-95%
|
(9)
N/A
|
(9)
+1%
|
(10)
-13%
|
(8)
+17%
|
2
N/A
|
3
+14%
|
3
+6%
|
(0)
N/A
|
(0)
-233%
|
(1)
-70%
|
(1)
-137%
|
2
N/A
|
2
+1%
|
3
+56%
|
6
+76%
|
8
+38%
|
13
+51%
|
17
+31%
|
19
+14%
|
20
+6%
|
20
+2%
|
21
+4%
|
22
+7%
|
22
+0%
|
18
-20%
|
12
-36%
|
8
-34%
|
9
+13%
|
14
+62%
|
21
+50%
|
27
+29%
|
32
+19%
|
37
+15%
|
40
+11%
|
46
+14%
|
48
+4%
|
45
-6%
|
42
-6%
|
36
-15%
|
29
-19%
|
25
-14%
|
20
-19%
|
16
-22%
|
13
-19%
|
12
-7%
|
11
-6%
|
12
+10%
|
15
+24%
|
17
+15%
|
19
+12%
|
19
+1%
|
19
-4%
|
17
-10%
|
17
+3%
|
19
+9%
|
22
+16%
|
26
+20%
|
27
+4%
|
29
+4%
|
32
+12%
|
35
+7%
|
38
+9%
|
42
+10%
|
41
-1%
|
37
-10%
|
34
-8%
|
32
-7%
|
27
-15%
|
25
-8%
|
24
-5%
|
22
-7%
|
25
+14%
|
30
+21%
|
36
+20%
|
42
+15%
|
44
+6%
|
47
+7%
|
49
+4%
|
52
+7%
|
56
+6%
|
52
-6%
|
44
-16%
|
30
-31%
|
17
-43%
|
13
-23%
|
14
+7%
|
20
+41%
|
24
+19%
|
24
-1%
|
17
-31%
|
10
-38%
|
11
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21)
|
(26)
|
(22)
|
(19)
|
(16)
|
(29)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(14)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(16)
|
(17)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(19)
|
(18)
|
(18)
|
(19)
|
(21)
|
(22)
|
(23)
|
(22)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(28)
|
(30)
|
(33)
|
(35)
|
(36)
|
(38)
|
(39)
|
(40)
|
(40)
|
(38)
|
(36)
|
(37)
|
(35)
|
(36)
|
(36)
|
(39)
|
(38)
|
(37)
|
(35)
|
|
| Selling, General & Administrative |
(17)
|
(20)
|
(18)
|
(15)
|
(14)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
(15)
|
(17)
|
(17)
|
(17)
|
(16)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
|
| Research & Development |
(4)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(14)
|
(13)
|
(11)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
20
N/A
|
(5)
N/A
|
(15)
-219%
|
(18)
-19%
|
(25)
-37%
|
(38)
-50%
|
(23)
+38%
|
(21)
+11%
|
(10)
+54%
|
(10)
+1%
|
(10)
-2%
|
(12)
-27%
|
(13)
-7%
|
(15)
-13%
|
(15)
-2%
|
(12)
+19%
|
(13)
0%
|
(10)
+17%
|
(9)
+13%
|
(6)
+30%
|
(2)
+64%
|
1
N/A
|
4
+212%
|
4
+16%
|
5
+8%
|
6
+17%
|
7
+24%
|
5
-29%
|
0
-98%
|
(7)
N/A
|
(10)
-54%
|
(8)
+27%
|
(1)
+85%
|
6
N/A
|
13
+98%
|
18
+38%
|
20
+15%
|
24
+18%
|
28
+19%
|
30
+5%
|
28
-8%
|
25
-11%
|
18
-28%
|
10
-42%
|
6
-41%
|
1
-81%
|
(4)
N/A
|
(7)
-90%
|
(8)
-11%
|
(8)
-2%
|
(6)
+21%
|
(3)
+52%
|
(2)
+33%
|
(2)
-10%
|
(2)
-12%
|
(4)
-55%
|
(5)
-28%
|
(3)
+46%
|
(1)
+72%
|
3
N/A
|
7
+147%
|
7
+11%
|
9
+19%
|
11
+29%
|
13
+12%
|
15
+21%
|
17
+15%
|
17
-5%
|
12
-27%
|
9
-27%
|
7
-25%
|
2
-72%
|
(0)
N/A
|
(2)
-423%
|
(3)
-118%
|
(1)
+78%
|
4
N/A
|
8
+109%
|
12
+42%
|
12
+2%
|
13
+9%
|
13
+1%
|
14
+11%
|
17
+15%
|
13
-24%
|
4
-65%
|
(8)
N/A
|
(19)
-146%
|
(24)
-27%
|
(20)
+15%
|
(16)
+24%
|
(12)
+21%
|
(15)
-21%
|
(22)
-47%
|
(27)
-22%
|
(24)
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
0
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(167)
|
(323)
|
(402)
|
(402)
|
(237)
|
(1)
|
1
|
3
|
4
|
4
|
3
|
4
|
5
|
7
|
6
|
15
|
158
|
1
|
157
|
146
|
1
|
2
|
2
|
1
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
(14)
|
(15)
|
(15)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(13)
|
(13)
|
(23)
|
(23)
|
(13)
|
(13)
|
(5)
|
(6)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
4
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
(0)
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
166
|
321
|
404
|
405
|
240
|
(0)
|
1
|
0
|
1
|
(0)
|
1
|
1
|
1
|
0
|
2
|
(7)
|
(153)
|
2
|
(153)
|
(144)
|
3
|
2
|
1
|
1
|
0
|
|
| Pre-Tax Income |
6
N/A
|
(20)
N/A
|
(53)
-171%
|
(57)
-6%
|
(53)
+7%
|
(51)
+3%
|
(30)
+42%
|
(27)
+10%
|
(11)
+58%
|
(11)
0%
|
(11)
-1%
|
(14)
-23%
|
(15)
-5%
|
(16)
-13%
|
(16)
+4%
|
(13)
+18%
|
(14)
-6%
|
(11)
+19%
|
(9)
+23%
|
(7)
+24%
|
(1)
+92%
|
3
N/A
|
5
+75%
|
6
+25%
|
8
+28%
|
8
-4%
|
8
+8%
|
7
-19%
|
2
-73%
|
(7)
N/A
|
(10)
-44%
|
(7)
+31%
|
(1)
+85%
|
8
N/A
|
15
+100%
|
20
+31%
|
23
+16%
|
26
+14%
|
30
+14%
|
31
+5%
|
29
-7%
|
26
-10%
|
18
-28%
|
11
-40%
|
7
-37%
|
2
-73%
|
(2)
N/A
|
(6)
-159%
|
(7)
-16%
|
(7)
0%
|
(5)
+30%
|
(1)
+68%
|
(1)
+66%
|
0
N/A
|
0
-71%
|
(1)
N/A
|
(2)
-178%
|
(1)
+57%
|
(0)
+66%
|
2
N/A
|
6
+178%
|
6
+4%
|
7
+20%
|
9
+33%
|
11
+15%
|
14
+27%
|
17
+20%
|
16
-1%
|
12
-27%
|
8
-36%
|
5
-34%
|
(0)
N/A
|
(1)
-1 900%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
7
+177%
|
11
+55%
|
15
+33%
|
17
+15%
|
18
+4%
|
18
+1%
|
20
+12%
|
23
+15%
|
21
-8%
|
13
-39%
|
(0)
N/A
|
(14)
-4 741%
|
(19)
-36%
|
(17)
+9%
|
(13)
+26%
|
(9)
+33%
|
(11)
-24%
|
(19)
-77%
|
(25)
-32%
|
(24)
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
7
|
15
|
3
|
(2)
|
(4)
|
(8)
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
4
|
(12)
|
(39)
|
(53)
|
(55)
|
(55)
|
(38)
|
(24)
|
(11)
|
(11)
|
(11)
|
(14)
|
(15)
|
(16)
|
(16)
|
(13)
|
(13)
|
(10)
|
(8)
|
(5)
|
1
|
4
|
7
|
7
|
7
|
6
|
7
|
5
|
1
|
(7)
|
(10)
|
(7)
|
(2)
|
7
|
14
|
18
|
20
|
23
|
26
|
28
|
26
|
23
|
17
|
10
|
6
|
1
|
(3)
|
(6)
|
(7)
|
(7)
|
(5)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(1)
|
1
|
5
|
5
|
6
|
9
|
10
|
13
|
16
|
15
|
11
|
7
|
4
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
5
|
9
|
12
|
15
|
17
|
17
|
19
|
21
|
19
|
11
|
(1)
|
(14)
|
(19)
|
(18)
|
(13)
|
(10)
|
(12)
|
(20)
|
(26)
|
(25)
|
|
| 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
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
2
|
2
|
|
| Net Income (Common) |
(5)
N/A
|
(14)
-164%
|
(50)
-267%
|
(78)
-54%
|
(81)
-5%
|
(82)
-1%
|
(68)
+17%
|
(42)
+38%
|
(27)
+36%
|
(25)
+7%
|
(11)
+55%
|
(14)
-21%
|
(14)
-1%
|
(15)
-11%
|
(15)
+4%
|
(12)
+19%
|
(12)
-4%
|
(10)
+15%
|
(8)
+23%
|
(5)
+34%
|
1
N/A
|
4
+440%
|
6
+48%
|
7
+3%
|
5
-23%
|
6
+12%
|
5
-8%
|
3
-36%
|
(1)
N/A
|
(8)
-828%
|
(10)
-24%
|
(7)
+30%
|
(2)
+71%
|
6
N/A
|
13
+113%
|
16
+27%
|
19
+13%
|
20
+9%
|
22
+8%
|
22
+4%
|
20
-11%
|
18
-13%
|
12
-33%
|
6
-47%
|
3
-54%
|
(1)
N/A
|
(4)
-306%
|
(8)
-73%
|
(8)
-6%
|
(8)
+4%
|
(5)
+30%
|
(2)
+54%
|
(2)
+35%
|
(1)
+66%
|
(1)
-60%
|
(1)
-68%
|
(2)
-62%
|
(1)
+44%
|
(0)
+87%
|
2
N/A
|
6
+174%
|
6
+11%
|
7
+13%
|
9
+32%
|
10
+10%
|
12
+22%
|
14
+16%
|
14
-3%
|
10
-31%
|
6
-42%
|
3
-45%
|
(2)
N/A
|
(3)
-56%
|
(2)
+36%
|
(3)
-63%
|
(1)
+64%
|
3
N/A
|
7
+114%
|
11
+61%
|
14
+26%
|
14
+7%
|
14
-2%
|
15
+8%
|
17
+13%
|
16
-10%
|
9
-41%
|
(2)
N/A
|
(13)
-773%
|
(18)
-38%
|
(17)
+7%
|
(13)
+21%
|
(10)
+22%
|
(12)
-14%
|
(19)
-57%
|
(24)
-30%
|
(23)
+4%
|
|
| EPS (Diluted) |
-0.22
N/A
|
-0.61
-177%
|
-2.24
-267%
|
-3.45
-54%
|
-3.63
-5%
|
-3.62
+0%
|
-3.01
+17%
|
-1.85
+39%
|
-1.17
+37%
|
-1.09
+7%
|
-0.5
+54%
|
-0.61
-22%
|
-0.59
+3%
|
-0.66
-12%
|
-0.64
+3%
|
-0.51
+20%
|
-0.53
-4%
|
-0.47
+11%
|
-0.36
+23%
|
-0.21
+42%
|
0.03
N/A
|
0.15
+400%
|
0.2
+33%
|
0.21
+5%
|
0.16
-24%
|
0.19
+19%
|
0.17
-11%
|
0.11
-35%
|
-0.03
N/A
|
-0.27
-800%
|
-0.33
-22%
|
-0.23
+30%
|
-0.07
+70%
|
0.2
N/A
|
0.41
+105%
|
0.51
+24%
|
0.57
+12%
|
0.62
+9%
|
0.66
+6%
|
0.68
+3%
|
0.61
-10%
|
0.53
-13%
|
0.36
-32%
|
0.2
-44%
|
0.09
-55%
|
-0.03
N/A
|
-0.13
-333%
|
-0.23
-77%
|
-0.25
-9%
|
-0.23
+8%
|
-0.16
+30%
|
-0.07
+56%
|
-0.05
+29%
|
-0.01
+80%
|
-0.02
-100%
|
-0.04
-100%
|
-0.07
-75%
|
-0.04
+43%
|
-0.01
+75%
|
0.06
N/A
|
0.17
+183%
|
0.18
+6%
|
0.17
-6%
|
0.24
+41%
|
0.26
+8%
|
0.31
+19%
|
0.36
+16%
|
0.35
-3%
|
0.24
-31%
|
0.14
-42%
|
0.08
-43%
|
-0.04
N/A
|
-0.07
-75%
|
-0.03
+57%
|
-0.06
-100%
|
-0.02
+67%
|
0.07
N/A
|
0.16
+129%
|
0.25
+56%
|
0.32
+28%
|
0.34
+6%
|
0.33
-3%
|
0.36
+9%
|
0.4
+11%
|
0.37
-8%
|
0.21
-43%
|
-0.04
N/A
|
-0.31
-675%
|
-0.42
-35%
|
-0.4
+5%
|
-0.31
+23%
|
-0.24
+23%
|
-0.27
-13%
|
-0.43
-59%
|
-0.55
-28%
|
-0.53
+4%
|
|