MicroVision Inc
NASDAQ:MVIS
Income Statement
Earnings Waterfall
MicroVision Inc
Income Statement
MicroVision 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
6
|
6
|
6
|
4
|
3
|
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
|
4
|
17
|
20
|
22
|
|
| Revenue |
11
N/A
|
12
+14%
|
15
+24%
|
17
+12%
|
16
-6%
|
16
-2%
|
15
-1%
|
14
-10%
|
15
+6%
|
14
-4%
|
12
-15%
|
12
+1%
|
11
-6%
|
12
+9%
|
15
+19%
|
15
+4%
|
15
-4%
|
13
-10%
|
10
-21%
|
8
-24%
|
7
-11%
|
7
-3%
|
8
+11%
|
9
+24%
|
10
+12%
|
11
+3%
|
10
-10%
|
8
-17%
|
7
-18%
|
5
-25%
|
4
-13%
|
4
+1%
|
4
-13%
|
4
-7%
|
5
+31%
|
5
+8%
|
5
-6%
|
5
+9%
|
4
-18%
|
5
+13%
|
6
+17%
|
6
+11%
|
6
+2%
|
7
+12%
|
8
+17%
|
8
+1%
|
9
+7%
|
7
-18%
|
6
-21%
|
5
-10%
|
4
-24%
|
4
+0%
|
3
-13%
|
3
-9%
|
7
+108%
|
8
+22%
|
9
+14%
|
12
+30%
|
12
+1%
|
14
+13%
|
15
+8%
|
12
-21%
|
9
-24%
|
10
+16%
|
10
-6%
|
11
+17%
|
12
+6%
|
18
+51%
|
18
-3%
|
17
-2%
|
16
-4%
|
6
-63%
|
9
+45%
|
9
-4%
|
8
-8%
|
7
-7%
|
3
-58%
|
2
-32%
|
2
+8%
|
2
+4%
|
3
+6%
|
2
-5%
|
2
-18%
|
1
-37%
|
1
-46%
|
1
+65%
|
1
+2%
|
2
+94%
|
7
+237%
|
7
+2%
|
9
+21%
|
8
-10%
|
5
-42%
|
4
-8%
|
3
-40%
|
3
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(14)
|
(15)
|
(15)
|
(13)
|
(11)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(10)
|
(16)
|
(17)
|
(18)
|
(16)
|
(13)
|
(15)
|
(11)
|
(10)
|
(7)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(9)
|
(10)
|
(8)
|
(7)
|
(10)
|
(10)
|
(11)
|
(12)
|
(9)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(8)
|
(7)
|
(6)
|
(6)
|
|
| Gross Profit |
5
N/A
|
6
+26%
|
8
+32%
|
9
+16%
|
9
N/A
|
9
+2%
|
9
-3%
|
8
-14%
|
8
0%
|
7
-14%
|
5
-26%
|
4
-17%
|
2
-50%
|
2
-5%
|
2
+14%
|
1
-32%
|
(0)
N/A
|
(1)
-277%
|
(3)
-122%
|
(3)
+8%
|
(1)
+59%
|
(0)
+81%
|
2
N/A
|
3
+67%
|
4
+49%
|
4
+14%
|
4
-6%
|
4
-14%
|
3
-23%
|
2
-41%
|
1
-49%
|
0
-57%
|
(0)
N/A
|
(1)
-1 583%
|
(2)
-118%
|
(5)
-120%
|
(11)
-138%
|
(12)
-7%
|
(13)
-8%
|
(11)
+15%
|
(7)
+34%
|
(9)
-16%
|
(5)
+41%
|
(3)
+47%
|
1
N/A
|
5
+251%
|
5
-6%
|
4
-13%
|
4
-2%
|
4
+5%
|
4
-13%
|
3
-8%
|
2
-29%
|
1
-56%
|
2
+69%
|
2
-1%
|
2
+10%
|
3
+63%
|
4
+11%
|
4
+17%
|
4
+3%
|
3
-26%
|
2
-37%
|
1
-74%
|
(0)
N/A
|
0
N/A
|
0
-14%
|
9
+7 675%
|
7
-25%
|
7
+4%
|
6
-13%
|
(3)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+158%
|
2
-32%
|
2
+25%
|
2
+9%
|
2
+4%
|
3
+5%
|
2
-5%
|
2
-20%
|
1
-39%
|
1
-43%
|
1
-17%
|
(0)
N/A
|
0
N/A
|
4
+1 386%
|
4
-12%
|
5
+18%
|
4
-18%
|
(3)
N/A
|
(2)
+13%
|
(3)
-37%
|
(4)
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(49)
|
(49)
|
(48)
|
(45)
|
(44)
|
(44)
|
(44)
|
(44)
|
(41)
|
(40)
|
(38)
|
(38)
|
(36)
|
(33)
|
(30)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(31)
|
(32)
|
(35)
|
(37)
|
(38)
|
(39)
|
(39)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(37)
|
(36)
|
(33)
|
(30)
|
(29)
|
(28)
|
(27)
|
(26)
|
(24)
|
(22)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(16)
|
(15)
|
(15)
|
(15)
|
(17)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(25)
|
(27)
|
(30)
|
(33)
|
(34)
|
(35)
|
(35)
|
(32)
|
(27)
|
(23)
|
(18)
|
(16)
|
(16)
|
(17)
|
(30)
|
(37)
|
(46)
|
(52)
|
(51)
|
(54)
|
(54)
|
(63)
|
(72)
|
(83)
|
(93)
|
(98)
|
(97)
|
(88)
|
(72)
|
(66)
|
(58)
|
(61)
|
|
| Selling, General & Administrative |
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(13)
|
(17)
|
(22)
|
(26)
|
(24)
|
(24)
|
(24)
|
(27)
|
(30)
|
(34)
|
(37)
|
(37)
|
(35)
|
(33)
|
(29)
|
(27)
|
(26)
|
(23)
|
|
| Research & Development |
(32)
|
(31)
|
(29)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(23)
|
(21)
|
(18)
|
(18)
|
(15)
|
(12)
|
(11)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(22)
|
(21)
|
(18)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(17)
|
(20)
|
(23)
|
(25)
|
(26)
|
(25)
|
(22)
|
(19)
|
(16)
|
(12)
|
(10)
|
(10)
|
(11)
|
(16)
|
(20)
|
(24)
|
(27)
|
(28)
|
(29)
|
(30)
|
(36)
|
(42)
|
(50)
|
(57)
|
(61)
|
(62)
|
(55)
|
(44)
|
(39)
|
(33)
|
(32)
|
|
| 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
|
0
|
(6)
|
|
| Operating Income |
(44)
N/A
|
(43)
+2%
|
(40)
+7%
|
(36)
+11%
|
(35)
+1%
|
(35)
+1%
|
(35)
+1%
|
(36)
-3%
|
(34)
+6%
|
(33)
+2%
|
(33)
-1%
|
(34)
-2%
|
(34)
+0%
|
(31)
+9%
|
(28)
+10%
|
(25)
+9%
|
(27)
-8%
|
(29)
-5%
|
(31)
-7%
|
(30)
+1%
|
(29)
+4%
|
(28)
+3%
|
(27)
+5%
|
(27)
+1%
|
(27)
-1%
|
(28)
-4%
|
(31)
-11%
|
(33)
-8%
|
(36)
-6%
|
(38)
-7%
|
(38)
-1%
|
(38)
0%
|
(39)
-3%
|
(40)
-1%
|
(41)
-4%
|
(44)
-7%
|
(48)
-9%
|
(48)
+1%
|
(46)
+4%
|
(42)
+10%
|
(36)
+13%
|
(37)
-2%
|
(33)
+12%
|
(29)
+12%
|
(23)
+20%
|
(17)
+27%
|
(15)
+9%
|
(15)
-1%
|
(15)
+1%
|
(15)
+2%
|
(15)
-2%
|
(14)
+5%
|
(14)
+5%
|
(14)
-5%
|
(13)
+6%
|
(14)
-1%
|
(15)
-7%
|
(14)
+3%
|
(15)
-5%
|
(15)
-4%
|
(16)
-7%
|
(19)
-14%
|
(21)
-11%
|
(23)
-8%
|
(25)
-12%
|
(27)
-5%
|
(29)
-11%
|
(23)
+21%
|
(27)
-16%
|
(28)
-3%
|
(28)
0%
|
(35)
-24%
|
(26)
+25%
|
(23)
+12%
|
(17)
+27%
|
(14)
+19%
|
(14)
-2%
|
(15)
-6%
|
(28)
-85%
|
(35)
-26%
|
(44)
-26%
|
(50)
-14%
|
(49)
+1%
|
(52)
-6%
|
(54)
-3%
|
(62)
-15%
|
(72)
-16%
|
(83)
-15%
|
(89)
-7%
|
(94)
-6%
|
(92)
+2%
|
(84)
+9%
|
(75)
+10%
|
(69)
+9%
|
(62)
+10%
|
(65)
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
1
|
6
|
14
|
11
|
10
|
5
|
(3)
|
1
|
4
|
7
|
10
|
6
|
5
|
3
|
1
|
1
|
(3)
|
(0)
|
(0)
|
1
|
3
|
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
|
(13)
|
(24)
|
(23)
|
(25)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
(0)
|
(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
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(10)
|
(9)
|
(6)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(3)
|
(3)
|
(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
|
1
|
3
|
7
|
7
|
7
|
5
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Pre-Tax Income |
(41)
N/A
|
(41)
+2%
|
(39)
+5%
|
(35)
+9%
|
(35)
0%
|
(34)
+2%
|
(34)
N/A
|
(35)
-3%
|
(33)
+6%
|
(33)
+2%
|
(33)
-1%
|
(34)
-3%
|
(34)
0%
|
(31)
+8%
|
(26)
+17%
|
(27)
-5%
|
(25)
+9%
|
(18)
+27%
|
(23)
-24%
|
(20)
+13%
|
(24)
-20%
|
(31)
-32%
|
(25)
+19%
|
(22)
+12%
|
(20)
+12%
|
(18)
+9%
|
(25)
-40%
|
(29)
-15%
|
(33)
-13%
|
(36)
-12%
|
(38)
-3%
|
(41)
-8%
|
(40)
+3%
|
(40)
-1%
|
(40)
-2%
|
(41)
-1%
|
(47)
-16%
|
(47)
+0%
|
(45)
+4%
|
(41)
+9%
|
(36)
+14%
|
(37)
-2%
|
(32)
+12%
|
(28)
+12%
|
(23)
+20%
|
(17)
+27%
|
(15)
+9%
|
(15)
+1%
|
(13)
+11%
|
(18)
-33%
|
(18)
+0%
|
(17)
+2%
|
(18)
-5%
|
(14)
+22%
|
(13)
+4%
|
(14)
-1%
|
(15)
-7%
|
(14)
+3%
|
(15)
-5%
|
(15)
-4%
|
(16)
-7%
|
(19)
-15%
|
(21)
-12%
|
(23)
-8%
|
(25)
-12%
|
(27)
-5%
|
(29)
-10%
|
(23)
+21%
|
(27)
-16%
|
(28)
-3%
|
(29)
-2%
|
(35)
-22%
|
(26)
+25%
|
(23)
+12%
|
(17)
+29%
|
(13)
+20%
|
(14)
-2%
|
(15)
-10%
|
(28)
-85%
|
(34)
-24%
|
(43)
-27%
|
(50)
-16%
|
(49)
+3%
|
(52)
-7%
|
(53)
-2%
|
(59)
-11%
|
(66)
-11%
|
(76)
-16%
|
(82)
-8%
|
(89)
-9%
|
(92)
-4%
|
(85)
+8%
|
(96)
-14%
|
(99)
-3%
|
(89)
+10%
|
(88)
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(41)
|
(41)
|
(39)
|
(35)
|
(35)
|
(34)
|
(34)
|
(35)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(31)
|
(26)
|
(27)
|
(25)
|
(18)
|
(23)
|
(20)
|
(24)
|
(31)
|
(25)
|
(22)
|
(20)
|
(18)
|
(25)
|
(29)
|
(33)
|
(36)
|
(38)
|
(41)
|
(40)
|
(40)
|
(40)
|
(41)
|
(47)
|
(47)
|
(45)
|
(41)
|
(36)
|
(37)
|
(32)
|
(28)
|
(23)
|
(17)
|
(15)
|
(15)
|
(13)
|
(18)
|
(18)
|
(17)
|
(18)
|
(14)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(25)
|
(27)
|
(29)
|
(23)
|
(27)
|
(28)
|
(29)
|
(35)
|
(26)
|
(23)
|
(17)
|
(13)
|
(14)
|
(15)
|
(28)
|
(34)
|
(43)
|
(50)
|
(49)
|
(52)
|
(53)
|
(59)
|
(66)
|
(77)
|
(83)
|
(90)
|
(93)
|
(85)
|
(97)
|
(99)
|
(90)
|
(88)
|
|
| Income to Minority Interest |
7
|
8
|
8
|
7
|
8
|
8
|
8
|
7
|
7
|
7
|
6
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(35)
N/A
|
(33)
+6%
|
(31)
+6%
|
(28)
+9%
|
(27)
+3%
|
(26)
+3%
|
(26)
0%
|
(28)
-6%
|
(26)
+6%
|
(25)
+3%
|
(27)
-7%
|
(31)
-12%
|
(34)
-10%
|
(34)
-1%
|
(30)
+10%
|
(33)
-8%
|
(30)
+8%
|
(23)
+25%
|
(29)
-27%
|
(24)
+17%
|
(27)
-13%
|
(34)
-26%
|
(25)
+26%
|
(22)
+12%
|
(20)
+12%
|
(18)
+9%
|
(25)
-40%
|
(29)
-15%
|
(33)
-13%
|
(36)
-12%
|
(38)
-3%
|
(41)
-8%
|
(40)
+3%
|
(40)
-1%
|
(40)
-2%
|
(41)
-1%
|
(47)
-16%
|
(47)
+0%
|
(45)
+4%
|
(41)
+9%
|
(36)
+14%
|
(37)
-2%
|
(32)
+12%
|
(28)
+12%
|
(23)
+20%
|
(17)
+27%
|
(15)
+9%
|
(15)
+1%
|
(13)
+11%
|
(18)
-33%
|
(18)
+0%
|
(17)
+2%
|
(18)
-5%
|
(14)
+22%
|
(13)
+4%
|
(14)
-1%
|
(15)
-7%
|
(14)
+3%
|
(15)
-5%
|
(15)
-4%
|
(16)
-7%
|
(19)
-15%
|
(21)
-12%
|
(23)
-8%
|
(25)
-12%
|
(27)
-5%
|
(29)
-10%
|
(23)
+21%
|
(27)
-16%
|
(28)
-3%
|
(29)
-2%
|
(35)
-22%
|
(26)
+25%
|
(23)
+12%
|
(17)
+29%
|
(13)
+20%
|
(14)
-2%
|
(15)
-10%
|
(28)
-85%
|
(34)
-24%
|
(43)
-27%
|
(50)
-16%
|
(49)
+3%
|
(52)
-7%
|
(53)
-2%
|
(59)
-11%
|
(66)
-12%
|
(77)
-16%
|
(83)
-8%
|
(90)
-9%
|
(93)
-4%
|
(85)
+9%
|
(97)
-13%
|
(99)
-3%
|
(90)
+10%
|
(88)
+1%
|
|
| EPS (Diluted) |
-22.73
N/A
|
-20.12
+11%
|
-18.27
+9%
|
-15.51
+15%
|
-15.46
+0%
|
-13.24
+14%
|
-11.88
+10%
|
-12.54
-6%
|
-11.66
+7%
|
-9.5
+19%
|
-10.14
-7%
|
-11.33
-12%
|
-12.46
-10%
|
-12.66
-2%
|
-11.34
+10%
|
-11.65
-3%
|
-10.77
+8%
|
-6.39
+41%
|
-7.95
-24%
|
-5.03
+37%
|
-6.5
-29%
|
-6.39
+2%
|
-4.66
+27%
|
-3.19
+32%
|
-3.17
+1%
|
-2.53
+20%
|
-3.54
-40%
|
-3.54
N/A
|
-4.23
-19%
|
-4.28
-1%
|
-4.36
-2%
|
-4.26
+2%
|
-4.29
-1%
|
-3.58
+17%
|
-3.64
-2%
|
-3.65
0%
|
-4.17
-14%
|
-3.69
+12%
|
-3.42
+7%
|
-3.03
+11%
|
-2.57
+15%
|
-2.14
+17%
|
-1.68
+21%
|
-1.13
+33%
|
-1.05
+7%
|
-0.65
+38%
|
-0.58
+11%
|
-0.52
+10%
|
-0.47
+10%
|
-0.5
-6%
|
-0.4
+20%
|
-0.39
+3%
|
-0.44
-13%
|
-0.33
+25%
|
-0.28
+15%
|
-0.3
-7%
|
-0.31
-3%
|
-0.29
+6%
|
-0.3
-3%
|
-0.31
-3%
|
-0.32
-3%
|
-0.27
+16%
|
-0.3
-11%
|
-0.3
N/A
|
-0.35
-17%
|
-0.35
N/A
|
-0.37
-6%
|
-0.25
+32%
|
-0.31
-24%
|
-0.27
+13%
|
-0.26
+4%
|
-0.3
-15%
|
-0.24
+20%
|
-0.2
+17%
|
-0.11
+45%
|
-0.11
N/A
|
-0.1
+9%
|
-0.1
N/A
|
-0.17
-70%
|
-0.21
-24%
|
-0.27
-29%
|
-0.31
-15%
|
-0.3
+3%
|
-0.32
-7%
|
-0.32
N/A
|
-0.35
-9%
|
-0.39
-11%
|
-0.4
-3%
|
-0.45
-12%
|
-0.45
N/A
|
-0.44
+2%
|
-0.4
+9%
|
-0.46
-15%
|
-0.42
+9%
|
-0.35
+17%
|
-0.29
+17%
|
|