Kopin Corp
NASDAQ:KOPN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kopin Corp
NASDAQ:KOPN
|
US |
|
M
|
Microelectronics Technology Inc
TWSE:2314
|
TW |
|
K&S AG
XETRA:SDF
|
DE |
|
Shanghai Film Co Ltd
SSE:601595
|
CN |
|
Hangzhou Honghua Digital Technology Stock Co Ltd
SSE:688789
|
CN |
Income Statement
Earnings Waterfall
Kopin Corp
Income Statement
Kopin 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 | Apr-2006 | Jul-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 | Apr-2017 | Jul-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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
0
|
15
|
15
|
15
|
0
|
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
|
|
| Revenue |
52
N/A
|
55
+5%
|
66
+21%
|
76
+15%
|
77
+1%
|
77
+1%
|
76
-1%
|
72
-6%
|
77
+6%
|
81
+6%
|
85
+5%
|
90
+6%
|
87
-3%
|
84
-4%
|
81
-3%
|
84
+3%
|
90
+8%
|
90
0%
|
88
-2%
|
78
-11%
|
71
-9%
|
71
-1%
|
74
+4%
|
87
+18%
|
98
+13%
|
109
+11%
|
113
+4%
|
115
+1%
|
115
+0%
|
107
-7%
|
110
+2%
|
111
+1%
|
115
+4%
|
119
+3%
|
121
+2%
|
120
0%
|
58
-52%
|
130
+124%
|
131
+1%
|
129
-2%
|
65
-50%
|
107
+66%
|
83
-23%
|
61
-26%
|
35
-44%
|
30
-13%
|
29
-3%
|
26
-11%
|
23
-12%
|
21
-7%
|
22
+4%
|
27
+21%
|
32
+19%
|
36
+12%
|
40
+11%
|
38
-4%
|
32
-16%
|
30
-8%
|
23
-22%
|
21
-10%
|
23
+8%
|
21
-8%
|
22
+8%
|
23
+2%
|
28
+22%
|
29
+5%
|
29
+0%
|
28
-3%
|
25
-13%
|
24
-1%
|
28
+13%
|
29
+4%
|
30
+3%
|
32
+8%
|
32
-1%
|
35
+11%
|
40
+15%
|
44
+10%
|
45
+3%
|
46
+3%
|
46
-2%
|
46
0%
|
48
+4%
|
48
+2%
|
47
-2%
|
47
-2%
|
45
-3%
|
44
-3%
|
40
-8%
|
40
-2%
|
42
+5%
|
44
+7%
|
50
+14%
|
51
+1%
|
47
-8%
|
46
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(75)
|
(76)
|
(76)
|
(76)
|
(71)
|
(74)
|
(72)
|
(71)
|
(72)
|
(79)
|
(84)
|
(87)
|
(86)
|
(78)
|
(71)
|
(67)
|
(61)
|
(69)
|
(68)
|
(63)
|
(55)
|
(61)
|
(68)
|
(80)
|
(87)
|
(98)
|
(99)
|
(97)
|
(89)
|
(86)
|
(87)
|
(88)
|
(87)
|
(94)
|
(98)
|
(99)
|
(47)
|
(107)
|
(107)
|
(107)
|
(48)
|
(88)
|
(66)
|
(45)
|
(34)
|
(22)
|
(24)
|
(23)
|
(37)
|
(35)
|
(33)
|
(33)
|
(20)
|
(21)
|
(23)
|
(23)
|
(22)
|
(21)
|
(19)
|
(18)
|
(18)
|
(16)
|
(16)
|
(15)
|
(18)
|
(19)
|
(18)
|
(18)
|
(16)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(28)
|
(31)
|
(33)
|
(31)
|
(29)
|
(27)
|
(25)
|
(27)
|
(30)
|
(33)
|
(36)
|
(35)
|
(34)
|
(34)
|
|
| Gross Profit |
(23)
N/A
|
(22)
+7%
|
(10)
+54%
|
0
N/A
|
6
+5 067%
|
4
-43%
|
4
+22%
|
1
-78%
|
5
+421%
|
2
-53%
|
0
-82%
|
3
+498%
|
1
-44%
|
6
+321%
|
11
+81%
|
16
+53%
|
30
+81%
|
21
-28%
|
20
-7%
|
15
-25%
|
17
+10%
|
9
-45%
|
6
-35%
|
7
+21%
|
11
+54%
|
11
+2%
|
14
+27%
|
18
+25%
|
26
+43%
|
21
-20%
|
22
+8%
|
23
+2%
|
28
+23%
|
24
-13%
|
23
-6%
|
21
-9%
|
12
-44%
|
22
+93%
|
24
+8%
|
22
-9%
|
17
-23%
|
19
+16%
|
16
-16%
|
16
-1%
|
1
-97%
|
8
+1 456%
|
6
-28%
|
3
-54%
|
(14)
N/A
|
(14)
+1%
|
(11)
+21%
|
(7)
+37%
|
12
N/A
|
15
+23%
|
17
+11%
|
15
-10%
|
11
-30%
|
9
-17%
|
4
-55%
|
3
-36%
|
5
+92%
|
5
-4%
|
7
+46%
|
7
+11%
|
10
+30%
|
10
+4%
|
11
+6%
|
10
-5%
|
9
-15%
|
7
-22%
|
8
+21%
|
8
0%
|
9
+6%
|
11
+30%
|
11
+2%
|
15
+29%
|
19
+28%
|
22
+17%
|
22
-1%
|
23
+5%
|
21
-9%
|
19
-7%
|
19
+1%
|
17
-10%
|
15
-14%
|
15
+3%
|
16
+5%
|
17
+9%
|
15
-11%
|
13
-17%
|
12
-9%
|
12
-1%
|
14
+23%
|
16
+10%
|
13
-15%
|
12
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(16)
|
(13)
|
(13)
|
(13)
|
(10)
|
(10)
|
(10)
|
(13)
|
(11)
|
(10)
|
(11)
|
(13)
|
(11)
|
(12)
|
(12)
|
(21)
|
(14)
|
(15)
|
(16)
|
(24)
|
(21)
|
(21)
|
(21)
|
(21)
|
(17)
|
(18)
|
(17)
|
(21)
|
(16)
|
(13)
|
(14)
|
(18)
|
(13)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(19)
|
(22)
|
(24)
|
(29)
|
(19)
|
(33)
|
(34)
|
(35)
|
(21)
|
(21)
|
(22)
|
(22)
|
(41)
|
(41)
|
(40)
|
(38)
|
(36)
|
(34)
|
(33)
|
(32)
|
(33)
|
(27)
|
(37)
|
(39)
|
(39)
|
(41)
|
(43)
|
(44)
|
(45)
|
(48)
|
(46)
|
(38)
|
(35)
|
(29)
|
(26)
|
(24)
|
(24)
|
(27)
|
(30)
|
(32)
|
(34)
|
(35)
|
(36)
|
(36)
|
(37)
|
(34)
|
(34)
|
(34)
|
(33)
|
(35)
|
(35)
|
(34)
|
(32)
|
(30)
|
(28)
|
(24)
|
|
| Selling, General & Administrative |
(15)
|
(15)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(16)
|
(19)
|
(21)
|
(21)
|
(21)
|
(18)
|
(17)
|
(18)
|
(17)
|
(16)
|
(17)
|
(14)
|
(14)
|
(14)
|
(13)
|
(15)
|
(15)
|
(12)
|
(16)
|
(16)
|
(17)
|
(16)
|
(19)
|
(18)
|
(18)
|
(17)
|
(19)
|
(19)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(17)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(24)
|
(25)
|
(27)
|
(27)
|
(25)
|
(23)
|
(21)
|
(18)
|
(16)
|
(14)
|
(12)
|
(14)
|
(15)
|
(16)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(20)
|
(21)
|
(22)
|
(24)
|
(25)
|
(26)
|
(23)
|
(20)
|
(18)
|
(14)
|
|
| Research & Development |
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
(3)
|
(6)
|
(11)
|
(2)
|
(14)
|
(15)
|
(16)
|
(2)
|
(2)
|
(4)
|
(3)
|
(21)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(18)
|
(17)
|
(15)
|
(13)
|
(11)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(20)
|
(19)
|
(19)
|
(16)
|
(14)
|
(13)
|
(11)
|
(11)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(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
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
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 |
(42)
N/A
|
(38)
+10%
|
(23)
+38%
|
(13)
+46%
|
(7)
+43%
|
(6)
+15%
|
(6)
+9%
|
(9)
-60%
|
(8)
+13%
|
(9)
-12%
|
(10)
-16%
|
(8)
+18%
|
(11)
-37%
|
(5)
+56%
|
(2)
+69%
|
4
N/A
|
9
+121%
|
7
-21%
|
5
-23%
|
(1)
N/A
|
(8)
-1 268%
|
(11)
-46%
|
(15)
-31%
|
(14)
+7%
|
(10)
+28%
|
(6)
+45%
|
(3)
+45%
|
1
N/A
|
5
+562%
|
5
0%
|
9
+84%
|
9
+4%
|
10
+11%
|
11
+8%
|
8
-29%
|
5
-31%
|
(3)
N/A
|
7
N/A
|
8
+18%
|
5
-35%
|
(3)
N/A
|
(2)
+13%
|
(8)
-244%
|
(13)
-67%
|
(19)
-46%
|
(25)
-33%
|
(29)
-15%
|
(33)
-15%
|
(34)
-5%
|
(34)
+0%
|
(33)
+4%
|
(28)
+15%
|
(28)
-1%
|
(26)
+8%
|
(23)
+12%
|
(23)
-2%
|
(25)
-8%
|
(26)
-2%
|
(29)
-12%
|
(30)
-3%
|
(28)
+5%
|
(23)
+19%
|
(30)
-31%
|
(32)
-6%
|
(30)
+6%
|
(31)
-6%
|
(32)
-3%
|
(34)
-5%
|
(36)
-6%
|
(42)
-16%
|
(38)
+10%
|
(29)
+22%
|
(26)
+11%
|
(18)
+31%
|
(14)
+21%
|
(9)
+35%
|
(5)
+48%
|
(5)
-13%
|
(8)
-52%
|
(9)
-11%
|
(14)
-50%
|
(16)
-14%
|
(17)
-10%
|
(19)
-11%
|
(22)
-14%
|
(19)
+15%
|
(18)
+3%
|
(17)
+7%
|
(17)
-3%
|
(22)
-29%
|
(23)
-3%
|
(23)
0%
|
(18)
+20%
|
(14)
+21%
|
(14)
0%
|
(12)
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
24
|
24
|
2
|
1
|
1
|
(12)
|
(12)
|
(13)
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
4
|
6
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
5
|
3
|
2
|
1
|
4
|
4
|
2
|
4
|
1
|
2
|
1
|
3
|
3
|
1
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
3
|
10
|
10
|
11
|
8
|
2
|
0
|
1
|
0
|
1
|
2
|
2
|
6
|
5
|
4
|
5
|
2
|
3
|
3
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
1
|
1
|
0
|
0
|
5
|
5
|
3
|
3
|
(2)
|
(5)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(5)
|
(5)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(5)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(7)
|
(7)
|
(2)
|
(5)
|
(3)
|
(2)
|
(7)
|
(4)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(26)
|
(26)
|
(25)
|
(2)
|
(1)
|
5
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
6
|
6
|
4
|
2
|
0
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(5)
|
(5)
|
(2)
|
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)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Pre-Tax Income |
(23)
N/A
|
(19)
+16%
|
(21)
-10%
|
(11)
+47%
|
(18)
-63%
|
(18)
+0%
|
(18)
+3%
|
(21)
-20%
|
(6)
+74%
|
(8)
-39%
|
(9)
-12%
|
(6)
+26%
|
(15)
-130%
|
(9)
+40%
|
(5)
+43%
|
1
N/A
|
12
+954%
|
11
-10%
|
10
-1%
|
5
-54%
|
(2)
N/A
|
(5)
-155%
|
(10)
-90%
|
(9)
+8%
|
(6)
+41%
|
(1)
+83%
|
1
N/A
|
3
+217%
|
5
+61%
|
6
+24%
|
11
+81%
|
17
+46%
|
20
+17%
|
18
-8%
|
16
-9%
|
10
-38%
|
2
-79%
|
11
+428%
|
10
-13%
|
8
-12%
|
(6)
N/A
|
(5)
+21%
|
(12)
-159%
|
(19)
-61%
|
(20)
-6%
|
(29)
-47%
|
(31)
-5%
|
(33)
-7%
|
(38)
-16%
|
(35)
+7%
|
(37)
-3%
|
(33)
+10%
|
(29)
+13%
|
(23)
+19%
|
(13)
+42%
|
(13)
+2%
|
(15)
-12%
|
(18)
-20%
|
(19)
-9%
|
(23)
-17%
|
(20)
+12%
|
(22)
-12%
|
(29)
-29%
|
(29)
-1%
|
(28)
+2%
|
(25)
+13%
|
(27)
-7%
|
(28)
-7%
|
(35)
-22%
|
(40)
-17%
|
(35)
+12%
|
(32)
+10%
|
(29)
+8%
|
(22)
+26%
|
(18)
+14%
|
(13)
+30%
|
(4)
+66%
|
(5)
-12%
|
(8)
-55%
|
(9)
-15%
|
(13)
-51%
|
(11)
+21%
|
(12)
-17%
|
(16)
-33%
|
(19)
-18%
|
(20)
-6%
|
(23)
-12%
|
(19)
+16%
|
(20)
-2%
|
(50)
-153%
|
(47)
+4%
|
(48)
-2%
|
(44)
+9%
|
(14)
+67%
|
(13)
+6%
|
(6)
+56%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
4
|
4
|
4
|
(1)
|
12
|
12
|
12
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
28
|
27
|
27
|
27
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(23)
|
(19)
|
(21)
|
(11)
|
(18)
|
(18)
|
(18)
|
(21)
|
(6)
|
(8)
|
(9)
|
(7)
|
(14)
|
(9)
|
(5)
|
1
|
12
|
11
|
10
|
4
|
(2)
|
(5)
|
(10)
|
(9)
|
(6)
|
(2)
|
0
|
2
|
4
|
5
|
10
|
16
|
19
|
18
|
16
|
10
|
2
|
11
|
9
|
8
|
(6)
|
(1)
|
(8)
|
(15)
|
(21)
|
(17)
|
(19)
|
(21)
|
(25)
|
(35)
|
(36)
|
(33)
|
(28)
|
(23)
|
(13)
|
(13)
|
(15)
|
(18)
|
(21)
|
(25)
|
(23)
|
(24)
|
(29)
|
(29)
|
(0)
|
2
|
0
|
(1)
|
(35)
|
(40)
|
(35)
|
(32)
|
(29)
|
(22)
|
(19)
|
(13)
|
(5)
|
(5)
|
(8)
|
(9)
|
(14)
|
(11)
|
(12)
|
(16)
|
(19)
|
(21)
|
(23)
|
(19)
|
(20)
|
(50)
|
(47)
|
(48)
|
(44)
|
(14)
|
(14)
|
(6)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
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
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(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
|
|
| Net Income (Common) |
(23)
N/A
|
(32)
-40%
|
(34)
-6%
|
(24)
+29%
|
(32)
-34%
|
(18)
+42%
|
(18)
+3%
|
(21)
-20%
|
(7)
+68%
|
(8)
-16%
|
(9)
-17%
|
(7)
+20%
|
(15)
-107%
|
(10)
+38%
|
(6)
+42%
|
1
N/A
|
11
+1 515%
|
10
-10%
|
10
N/A
|
4
-62%
|
(2)
N/A
|
(5)
-157%
|
(10)
-89%
|
(10)
+5%
|
(7)
+32%
|
(2)
+65%
|
(1)
+64%
|
1
N/A
|
3
+145%
|
4
+37%
|
9
+150%
|
16
+79%
|
19
+22%
|
19
-4%
|
17
-10%
|
10
-43%
|
9
-8%
|
10
+13%
|
9
-11%
|
8
-13%
|
3
-60%
|
(2)
N/A
|
(8)
-385%
|
(14)
-91%
|
(18)
-27%
|
6
N/A
|
3
-46%
|
1
-65%
|
(5)
N/A
|
(35)
-655%
|
(36)
-3%
|
(33)
+10%
|
(28)
+13%
|
(23)
+19%
|
(13)
+42%
|
(13)
+2%
|
(15)
-13%
|
(18)
-21%
|
(22)
-22%
|
(25)
-16%
|
(23)
+7%
|
(24)
-4%
|
(29)
-17%
|
(29)
0%
|
(25)
+12%
|
(23)
+9%
|
(25)
-8%
|
(26)
-6%
|
(35)
-31%
|
(40)
-17%
|
(35)
+12%
|
(32)
+9%
|
(30)
+8%
|
(22)
+26%
|
(19)
+14%
|
(13)
+30%
|
(4)
+66%
|
(5)
-13%
|
(8)
-55%
|
(9)
-15%
|
(13)
-51%
|
(11)
+20%
|
(12)
-17%
|
(16)
-32%
|
(19)
-17%
|
(21)
-7%
|
(23)
-12%
|
(19)
+16%
|
(20)
-2%
|
(50)
-152%
|
(47)
+5%
|
(48)
-2%
|
(44)
+9%
|
(14)
+67%
|
(14)
+5%
|
(6)
+55%
|
|
| EPS (Diluted) |
-0.34
N/A
|
-0.45
-32%
|
-0.48
-7%
|
-0.34
+29%
|
-0.46
-35%
|
-0.26
+43%
|
-0.25
+4%
|
-0.3
-20%
|
-0.1
+67%
|
-0.11
-10%
|
-0.13
-18%
|
-0.11
+15%
|
-0.22
-100%
|
-0.14
+36%
|
-0.09
+36%
|
0
N/A
|
0.16
N/A
|
0.14
-12%
|
0.14
N/A
|
0.06
-57%
|
-0.03
N/A
|
-0.08
-167%
|
-0.15
-87%
|
-0.15
N/A
|
-0.1
+33%
|
-0.05
+50%
|
-0.02
+60%
|
0.01
N/A
|
0.04
+300%
|
0.06
+50%
|
0.13
+117%
|
0.24
+85%
|
0.29
+21%
|
0.28
-3%
|
0.26
-7%
|
0.15
-42%
|
0.13
-13%
|
0.15
+15%
|
0.13
-13%
|
0.11
-15%
|
0.04
-64%
|
-0.03
N/A
|
-0.11
-267%
|
-0.24
-118%
|
-0.28
-17%
|
0.09
N/A
|
0.05
-44%
|
0.01
-80%
|
-0.07
N/A
|
-0.58
-729%
|
-0.59
-2%
|
-0.53
+10%
|
-0.45
+15%
|
-0.36
+20%
|
-0.21
+42%
|
-0.2
+5%
|
-0.23
-15%
|
-0.28
-22%
|
-0.34
-21%
|
-0.4
-18%
|
-0.37
+8%
|
-0.38
-3%
|
-0.4
-5%
|
-0.41
-2%
|
-0.36
+12%
|
-0.31
+14%
|
-0.33
-6%
|
-0.36
-9%
|
-0.47
-31%
|
-0.55
-17%
|
-0.43
+22%
|
-0.39
+9%
|
-0.37
+5%
|
-0.26
+30%
|
-0.22
+15%
|
-0.15
+32%
|
-0.05
+67%
|
-0.05
N/A
|
-0.08
-60%
|
-0.09
-12%
|
-0.15
-67%
|
-0.12
+20%
|
-0.14
-17%
|
-0.19
-36%
|
-0.21
-11%
|
-0.19
+10%
|
-0.21
-11%
|
-0.19
+10%
|
-0.18
+5%
|
-0.42
-133%
|
-0.4
+5%
|
-0.41
-2%
|
-0.33
+20%
|
-0.08
+76%
|
-0.09
-12%
|
-0.04
+56%
|
|