Teradyne Inc
NASDAQ:TER
Income Statement
Earnings Waterfall
Teradyne Inc
Income Statement
Teradyne Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Apr-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-2011 | Dec-2011 | Apr-2012 | Jul-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-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
|
22
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
8
|
13
|
15
|
0
|
0
|
0
|
10
|
0
|
11
|
17
|
17
|
0
|
18
|
18
|
19
|
26
|
26
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
8
|
13
|
17
|
21
|
22
|
22
|
22
|
22
|
20
|
21
|
20
|
22
|
22
|
22
|
23
|
24
|
25
|
24
|
22
|
18
|
13
|
8
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
0
|
|
| Revenue |
1 083
N/A
|
1 028
-5%
|
1 109
+8%
|
1 222
+10%
|
1 309
+7%
|
1 330
+2%
|
1 329
0%
|
996
-25%
|
1 354
+36%
|
1 449
+7%
|
1 484
+2%
|
1 410
-5%
|
1 285
-9%
|
1 084
-16%
|
1 014
-6%
|
1 045
+3%
|
1 221
+17%
|
1 382
+13%
|
1 443
+4%
|
1 356
-6%
|
1 254
-8%
|
1 156
-8%
|
1 101
-5%
|
1 102
+0%
|
1 146
+4%
|
1 175
+3%
|
1 173
0%
|
1 107
-6%
|
930
-16%
|
782
-16%
|
747
-4%
|
777
+4%
|
1 018
+31%
|
1 294
+27%
|
1 523
+18%
|
1 566
+3%
|
1 624
+4%
|
1 589
-2%
|
1 442
-9%
|
1 429
-1%
|
1 449
+1%
|
1 586
+10%
|
1 705
+8%
|
1 657
-3%
|
1 541
-7%
|
1 421
-8%
|
1 391
-2%
|
1 428
+3%
|
1 469
+3%
|
1 565
+7%
|
1 610
+3%
|
1 648
+2%
|
1 669
+1%
|
1 656
-1%
|
1 644
-1%
|
1 640
0%
|
1 728
+5%
|
1 747
+1%
|
1 692
-3%
|
1 753
+4%
|
1 779
+1%
|
1 944
+9%
|
2 037
+5%
|
2 137
+5%
|
2 167
+1%
|
1 997
-8%
|
2 061
+3%
|
2 101
+2%
|
2 107
+0%
|
2 145
+2%
|
2 160
+1%
|
2 295
+6%
|
2 505
+9%
|
2 780
+11%
|
3 017
+9%
|
3 122
+3%
|
3 199
+2%
|
3 446
+8%
|
3 577
+4%
|
3 703
+4%
|
3 677
-1%
|
3 432
-7%
|
3 308
-4%
|
3 155
-5%
|
3 017
-4%
|
2 861
-5%
|
2 738
-4%
|
2 676
-2%
|
2 659
-1%
|
2 704
+2%
|
2 738
+1%
|
2 820
+3%
|
2 906
+3%
|
2 828
-3%
|
2 860
+1%
|
3 190
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 009)
|
(951)
|
(961)
|
(990)
|
(1 023)
|
(1 027)
|
(1 001)
|
(623)
|
(882)
|
(859)
|
(818)
|
(749)
|
(704)
|
(625)
|
(640)
|
(650)
|
(720)
|
(775)
|
(750)
|
(704)
|
(656)
|
(611)
|
(586)
|
(589)
|
(607)
|
(620)
|
(634)
|
(609)
|
(537)
|
(496)
|
(482)
|
(478)
|
(570)
|
(642)
|
(706)
|
(709)
|
(745)
|
(747)
|
(701)
|
(717)
|
(739)
|
(782)
|
(811)
|
(771)
|
(692)
|
(641)
|
(617)
|
(619)
|
(646)
|
(694)
|
(732)
|
(769)
|
(765)
|
(744)
|
(735)
|
(724)
|
(775)
|
(809)
|
(785)
|
(795)
|
(786)
|
(843)
|
(869)
|
(915)
|
(941)
|
(854)
|
(879)
|
(880)
|
(869)
|
(890)
|
(894)
|
(955)
|
(1 048)
|
(1 174)
|
(1 298)
|
(1 336)
|
(1 357)
|
(1 429)
|
(1 447)
|
(1 496)
|
(1 477)
|
(1 372)
|
(1 335)
|
(1 288)
|
(1 249)
|
(1 196)
|
(1 160)
|
(1 140)
|
(1 139)
|
(1 161)
|
(1 156)
|
(1 171)
|
(1 181)
|
(1 156)
|
(1 175)
|
(1 333)
|
|
| Gross Profit |
74
N/A
|
76
+3%
|
148
+94%
|
233
+57%
|
286
+23%
|
303
+6%
|
328
+8%
|
373
+14%
|
472
+27%
|
590
+25%
|
666
+13%
|
661
-1%
|
581
-12%
|
459
-21%
|
375
-18%
|
395
+5%
|
501
+27%
|
607
+21%
|
692
+14%
|
652
-6%
|
598
-8%
|
545
-9%
|
515
-6%
|
513
0%
|
539
+5%
|
555
+3%
|
539
-3%
|
498
-8%
|
393
-21%
|
286
-27%
|
265
-7%
|
299
+13%
|
448
+50%
|
652
+45%
|
817
+25%
|
858
+5%
|
879
+2%
|
843
-4%
|
741
-12%
|
712
-4%
|
710
0%
|
805
+13%
|
895
+11%
|
886
-1%
|
849
-4%
|
780
-8%
|
774
-1%
|
809
+4%
|
822
+2%
|
872
+6%
|
878
+1%
|
879
+0%
|
904
+3%
|
912
+1%
|
910
0%
|
916
+1%
|
954
+4%
|
938
-2%
|
907
-3%
|
959
+6%
|
993
+4%
|
1 101
+11%
|
1 169
+6%
|
1 222
+5%
|
1 226
+0%
|
1 143
-7%
|
1 182
+3%
|
1 220
+3%
|
1 238
+1%
|
1 255
+1%
|
1 266
+1%
|
1 340
+6%
|
1 458
+9%
|
1 605
+10%
|
1 719
+7%
|
1 786
+4%
|
1 842
+3%
|
2 017
+10%
|
2 129
+6%
|
2 207
+4%
|
2 200
0%
|
2 059
-6%
|
1 974
-4%
|
1 867
-5%
|
1 769
-5%
|
1 665
-6%
|
1 578
-5%
|
1 537
-3%
|
1 520
-1%
|
1 543
+2%
|
1 581
+2%
|
1 649
+4%
|
1 725
+5%
|
1 672
-3%
|
1 685
+1%
|
1 857
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(545)
|
(556)
|
(583)
|
(584)
|
(576)
|
(553)
|
(523)
|
(482)
|
(492)
|
(497)
|
(506)
|
(504)
|
(506)
|
(499)
|
(485)
|
(463)
|
(471)
|
(474)
|
(480)
|
(485)
|
(478)
|
(467)
|
(461)
|
(456)
|
(467)
|
(478)
|
(479)
|
(485)
|
(472)
|
(439)
|
(415)
|
(389)
|
(397)
|
(417)
|
(441)
|
(446)
|
(451)
|
(451)
|
(441)
|
(474)
|
(508)
|
(553)
|
(597)
|
(606)
|
(609)
|
(605)
|
(614)
|
(616)
|
(631)
|
(645)
|
(648)
|
(682)
|
(776)
|
(675)
|
(683)
|
(668)
|
(683)
|
(689)
|
(676)
|
(661)
|
(658)
|
(664)
|
(676)
|
(687)
|
(691)
|
(695)
|
(713)
|
(731)
|
(748)
|
(764)
|
(770)
|
(798)
|
(815)
|
(831)
|
(853)
|
(870)
|
(899)
|
(938)
|
(969)
|
(997)
|
(1 014)
|
(1 015)
|
(1 020)
|
(1 018)
|
(1 026)
|
(1 026)
|
(1 021)
|
(1 014)
|
(1 010)
|
(1 025)
|
(1 057)
|
(1 097)
|
(1 120)
|
(1 129)
|
(1 146)
|
(1 169)
|
|
| Selling, General & Administrative |
(272)
|
(281)
|
(296)
|
(290)
|
(283)
|
(269)
|
(255)
|
(238)
|
(245)
|
(249)
|
(256)
|
(254)
|
(256)
|
(255)
|
(251)
|
(246)
|
(259)
|
(268)
|
(276)
|
(283)
|
(276)
|
(264)
|
(256)
|
(248)
|
(250)
|
(254)
|
(250)
|
(248)
|
(238)
|
(220)
|
(208)
|
(195)
|
(200)
|
(210)
|
(225)
|
(225)
|
(230)
|
(230)
|
(224)
|
(235)
|
(244)
|
(258)
|
(274)
|
(282)
|
(280)
|
(277)
|
(280)
|
(280)
|
(290)
|
(298)
|
(298)
|
(320)
|
(314)
|
(313)
|
(318)
|
(306)
|
(314)
|
(318)
|
(319)
|
(317)
|
(322)
|
(331)
|
(338)
|
(349)
|
(355)
|
(364)
|
(378)
|
(391)
|
(402)
|
(412)
|
(419)
|
(435)
|
(444)
|
(449)
|
(458)
|
(464)
|
(482)
|
(509)
|
(528)
|
(548)
|
(558)
|
(557)
|
(558)
|
(558)
|
(569)
|
(575)
|
(578)
|
(577)
|
(576)
|
(584)
|
(604)
|
(617)
|
(625)
|
(628)
|
(640)
|
(649)
|
|
| Research & Development |
(273)
|
(275)
|
(288)
|
(294)
|
(293)
|
(285)
|
(268)
|
(244)
|
(248)
|
(248)
|
(251)
|
(250)
|
(250)
|
(244)
|
(234)
|
(216)
|
(212)
|
(206)
|
(204)
|
(202)
|
(201)
|
(202)
|
(202)
|
(204)
|
(210)
|
(214)
|
(215)
|
(217)
|
(209)
|
(191)
|
(176)
|
(161)
|
(166)
|
(176)
|
(187)
|
(192)
|
(192)
|
(191)
|
(188)
|
(198)
|
(212)
|
(231)
|
(249)
|
(251)
|
(255)
|
(255)
|
(261)
|
(264)
|
(268)
|
(274)
|
(277)
|
(292)
|
(296)
|
(299)
|
(301)
|
(292)
|
(294)
|
(295)
|
(292)
|
(292)
|
(295)
|
(301)
|
(307)
|
(307)
|
(306)
|
(299)
|
(299)
|
(302)
|
(304)
|
(310)
|
(311)
|
(323)
|
(331)
|
(344)
|
(361)
|
(375)
|
(390)
|
(406)
|
(418)
|
(428)
|
(435)
|
(437)
|
(442)
|
(441)
|
(438)
|
(432)
|
(425)
|
(418)
|
(416)
|
(422)
|
(435)
|
(461)
|
(476)
|
(482)
|
(490)
|
(505)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(11)
|
(15)
|
(21)
|
(25)
|
(28)
|
(32)
|
(32)
|
(31)
|
(31)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(41)
|
(52)
|
(63)
|
(74)
|
(74)
|
(73)
|
(73)
|
(72)
|
(72)
|
(73)
|
(73)
|
(73)
|
(71)
|
(66)
|
(63)
|
(65)
|
(69)
|
(75)
|
(76)
|
(65)
|
(53)
|
(41)
|
(33)
|
(31)
|
(31)
|
(30)
|
(32)
|
(36)
|
(39)
|
(42)
|
(42)
|
(41)
|
(40)
|
(39)
|
(38)
|
(35)
|
(31)
|
(26)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(16)
|
(15)
|
|
| 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
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(471)
N/A
|
(480)
-2%
|
(436)
+9%
|
(352)
+19%
|
(291)
+17%
|
(250)
+14%
|
(195)
+22%
|
(110)
+44%
|
(20)
+82%
|
94
N/A
|
160
+70%
|
157
-2%
|
75
-52%
|
(40)
N/A
|
(110)
-176%
|
(67)
+39%
|
30
N/A
|
133
+344%
|
213
+60%
|
167
-22%
|
121
-28%
|
77
-36%
|
54
-30%
|
57
+6%
|
71
+25%
|
77
+8%
|
60
-23%
|
13
-78%
|
(79)
N/A
|
(153)
-95%
|
(150)
+2%
|
(90)
+40%
|
51
N/A
|
235
+357%
|
376
+60%
|
411
+9%
|
428
+4%
|
392
-8%
|
300
-23%
|
238
-21%
|
202
-15%
|
252
+25%
|
298
+18%
|
280
-6%
|
240
-14%
|
175
-27%
|
160
-8%
|
193
+20%
|
192
-1%
|
227
+18%
|
230
+1%
|
197
-15%
|
128
-35%
|
237
+86%
|
227
-5%
|
248
+10%
|
271
+9%
|
249
-8%
|
231
-7%
|
297
+29%
|
336
+13%
|
437
+30%
|
493
+13%
|
535
+8%
|
536
+0%
|
448
-16%
|
469
+5%
|
489
+4%
|
490
+0%
|
491
+0%
|
496
+1%
|
542
+9%
|
643
+19%
|
774
+20%
|
866
+12%
|
916
+6%
|
943
+3%
|
1 079
+14%
|
1 161
+8%
|
1 210
+4%
|
1 186
-2%
|
1 044
-12%
|
954
-9%
|
849
-11%
|
742
-13%
|
639
-14%
|
556
-13%
|
522
-6%
|
510
-2%
|
518
+2%
|
524
+1%
|
552
+5%
|
605
+10%
|
544
-10%
|
539
-1%
|
689
+28%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
12
|
6
|
1
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
2
|
8
|
16
|
25
|
34
|
40
|
41
|
40
|
38
|
31
|
23
|
13
|
(2)
|
(9)
|
(19)
|
(20)
|
(19)
|
(21)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(19)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(16)
|
(28)
|
(21)
|
(14)
|
(1)
|
3
|
2
|
2
|
2
|
(1)
|
(7)
|
(6)
|
(3)
|
(4)
|
2
|
1
|
(3)
|
(2)
|
(4)
|
(2)
|
1
|
1
|
3
|
0
|
1
|
(8)
|
(18)
|
(21)
|
(10)
|
(12)
|
(5)
|
(4)
|
(9)
|
(4)
|
6
|
12
|
(6)
|
(4)
|
(3)
|
(2)
|
31
|
35
|
33
|
36
|
29
|
19
|
21
|
19
|
3
|
|
| Non-Reccuring Items |
(75)
|
(71)
|
(162)
|
(204)
|
(218)
|
(231)
|
(115)
|
(44)
|
(51)
|
(38)
|
(15)
|
(1)
|
(8)
|
(16)
|
(30)
|
(18)
|
(10)
|
18
|
47
|
36
|
16
|
(5)
|
(17)
|
(16)
|
(10)
|
(22)
|
(54)
|
(394)
|
(403)
|
(406)
|
(382)
|
(35)
|
(21)
|
(6)
|
1
|
4
|
1
|
1
|
(3)
|
(7)
|
(5)
|
3
|
4
|
8
|
6
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(100)
|
0
|
(99)
|
(100)
|
(5)
|
(7)
|
(348)
|
(360)
|
(360)
|
(361)
|
(23)
|
(6)
|
(9)
|
(7)
|
(7)
|
(13)
|
(15)
|
(21)
|
(8)
|
(2)
|
12
|
25
|
(23)
|
0
|
12
|
12
|
46
|
(4)
|
(38)
|
(57)
|
(55)
|
(36)
|
(17)
|
(4)
|
(8)
|
(13)
|
(21)
|
(24)
|
38
|
40
|
42
|
31
|
(26)
|
(28)
|
(39)
|
|
| Total Other Income |
10
|
(4)
|
(1)
|
(0)
|
(2)
|
0
|
(4)
|
(3)
|
1
|
(0)
|
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
|
0
|
0
|
0
|
0
|
27
|
39
|
39
|
40
|
(0)
|
8
|
10
|
9
|
8
|
5
|
11
|
12
|
11
|
9
|
1
|
(2)
|
2
|
1
|
3
|
1
|
(7)
|
(4)
|
(8)
|
(7)
|
(29)
|
(31)
|
(19)
|
(18)
|
(17)
|
(15)
|
(25)
|
(24)
|
(2)
|
(8)
|
(23)
|
(30)
|
15
|
22
|
35
|
39
|
(7)
|
(20)
|
(13)
|
(10)
|
(13)
|
(0)
|
(6)
|
(8)
|
0
|
|
| Pre-Tax Income |
(524)
N/A
|
(549)
-5%
|
(598)
-9%
|
(561)
+6%
|
(516)
+8%
|
(487)
+6%
|
(322)
+34%
|
(163)
+49%
|
(77)
+53%
|
49
N/A
|
143
+190%
|
155
+8%
|
67
-57%
|
(56)
N/A
|
(139)
-150%
|
(83)
+40%
|
28
N/A
|
168
+508%
|
285
+70%
|
236
-17%
|
176
-25%
|
114
-36%
|
77
-32%
|
79
+3%
|
92
+16%
|
79
-15%
|
18
-77%
|
(382)
N/A
|
(491)
-28%
|
(577)
-18%
|
(552)
+4%
|
(144)
+74%
|
10
N/A
|
211
+2 073%
|
358
+70%
|
396
+11%
|
411
+4%
|
375
-9%
|
281
-25%
|
214
-24%
|
180
-16%
|
236
+31%
|
281
+19%
|
266
-5%
|
223
-16%
|
152
-32%
|
136
-10%
|
202
+48%
|
202
0%
|
243
+20%
|
256
+5%
|
95
-63%
|
140
+46%
|
150
+8%
|
137
-9%
|
253
+85%
|
268
+6%
|
(95)
N/A
|
(123)
-29%
|
(55)
+55%
|
(20)
+63%
|
418
N/A
|
485
+16%
|
524
+8%
|
528
+1%
|
441
-16%
|
455
+3%
|
468
+3%
|
466
0%
|
477
+2%
|
488
+2%
|
526
+8%
|
629
+20%
|
715
+14%
|
827
+16%
|
901
+9%
|
928
+3%
|
1 095
+18%
|
1 129
+3%
|
1 161
+3%
|
1 117
-4%
|
972
-13%
|
900
-7%
|
840
-7%
|
757
-10%
|
663
-12%
|
581
-12%
|
526
-10%
|
501
-5%
|
576
+15%
|
591
+3%
|
609
+3%
|
655
+8%
|
532
-19%
|
521
-2%
|
653
+25%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
190
|
205
|
191
|
(158)
|
(202)
|
(232)
|
(284)
|
(7)
|
(11)
|
(18)
|
(24)
|
(22)
|
(19)
|
(14)
|
(8)
|
20
|
12
|
7
|
(0)
|
(28)
|
(21)
|
(15)
|
(10)
|
(7)
|
(10)
|
(13)
|
(11)
|
(13)
|
(1)
|
8
|
12
|
9
|
(4)
|
(16)
|
(24)
|
(17)
|
(15)
|
(13)
|
(9)
|
130
|
127
|
95
|
82
|
(49)
|
(33)
|
(7)
|
(10)
|
(37)
|
(42)
|
(49)
|
(48)
|
(14)
|
(27)
|
(36)
|
(34)
|
(47)
|
(44)
|
(8)
|
12
|
12
|
12
|
(27)
|
(55)
|
(82)
|
(83)
|
(70)
|
(67)
|
(66)
|
(43)
|
(58)
|
(53)
|
(58)
|
(94)
|
(89)
|
(114)
|
(117)
|
(115)
|
(142)
|
(142)
|
(146)
|
(146)
|
(131)
|
(133)
|
(125)
|
(120)
|
(104)
|
(77)
|
(77)
|
(72)
|
(81)
|
(77)
|
(60)
|
(65)
|
(44)
|
(56)
|
(79)
|
|
| Income from Continuing Operations |
(333)
|
(344)
|
(407)
|
(719)
|
(718)
|
(720)
|
(606)
|
(170)
|
(88)
|
31
|
118
|
133
|
48
|
(70)
|
(147)
|
(64)
|
40
|
175
|
285
|
208
|
156
|
99
|
68
|
72
|
82
|
66
|
7
|
(395)
|
(492)
|
(570)
|
(539)
|
(135)
|
6
|
195
|
334
|
380
|
396
|
361
|
272
|
344
|
308
|
331
|
363
|
217
|
190
|
145
|
126
|
165
|
159
|
194
|
207
|
81
|
113
|
115
|
103
|
207
|
224
|
(103)
|
(110)
|
(43)
|
(8)
|
390
|
430
|
442
|
446
|
372
|
388
|
402
|
423
|
419
|
435
|
468
|
535
|
626
|
713
|
784
|
813
|
953
|
987
|
1 015
|
971
|
840
|
767
|
716
|
637
|
559
|
504
|
449
|
429
|
496
|
514
|
550
|
590
|
488
|
466
|
574
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(7)
|
(13)
|
(19)
|
(23)
|
(20)
|
|
| Net Income (Common) |
(333)
N/A
|
(344)
-3%
|
(407)
-18%
|
(719)
-76%
|
(718)
+0%
|
(720)
0%
|
(606)
+16%
|
(194)
+68%
|
(77)
+60%
|
56
N/A
|
150
+170%
|
165
+10%
|
72
-56%
|
(54)
N/A
|
(130)
-142%
|
91
N/A
|
188
+108%
|
316
+68%
|
412
+30%
|
199
-52%
|
146
-26%
|
92
-37%
|
72
-21%
|
78
+8%
|
88
+13%
|
71
-19%
|
8
-89%
|
(394)
N/A
|
(491)
-25%
|
(569)
-16%
|
(539)
+5%
|
(134)
+75%
|
7
N/A
|
196
+2 738%
|
336
+72%
|
385
+14%
|
426
+11%
|
392
-8%
|
301
-23%
|
370
+23%
|
307
-17%
|
331
+8%
|
363
+10%
|
217
-40%
|
190
-12%
|
145
-24%
|
126
-13%
|
165
+31%
|
159
-3%
|
194
+22%
|
207
+7%
|
81
-61%
|
113
+39%
|
115
+2%
|
103
-10%
|
207
+100%
|
224
+8%
|
(103)
N/A
|
(110)
-8%
|
(43)
+61%
|
(8)
+81%
|
390
N/A
|
430
+10%
|
258
-40%
|
260
+1%
|
186
-29%
|
202
+9%
|
452
+124%
|
474
+5%
|
470
-1%
|
486
+3%
|
468
-4%
|
535
+14%
|
626
+17%
|
713
+14%
|
784
+10%
|
813
+4%
|
953
+17%
|
987
+4%
|
1 015
+3%
|
971
-4%
|
840
-13%
|
767
-9%
|
716
-7%
|
637
-11%
|
559
-12%
|
504
-10%
|
449
-11%
|
429
-4%
|
496
+15%
|
513
+4%
|
542
+6%
|
577
+6%
|
469
-19%
|
443
-6%
|
554
+25%
|
|
| EPS (Diluted) |
-1.82
N/A
|
-1.87
-3%
|
-2.24
-20%
|
-3.93
-75%
|
-3.88
+1%
|
-3.87
+0%
|
-3.19
+18%
|
-1.03
+68%
|
-0.38
+63%
|
0.26
N/A
|
0.76
+192%
|
0.83
+9%
|
0.36
-57%
|
-0.27
N/A
|
-0.66
-144%
|
0.46
N/A
|
0.89
+93%
|
1.5
+69%
|
2.01
+34%
|
0.97
-52%
|
0.78
-20%
|
0.47
-40%
|
0.38
-19%
|
0.41
+8%
|
0.49
+20%
|
0.4
-18%
|
0.03
-93%
|
-2.32
N/A
|
-2.87
-24%
|
-3.28
-14%
|
-2.98
+9%
|
-0.78
+74%
|
0.03
N/A
|
0.84
+2 700%
|
1.46
+74%
|
1.69
+16%
|
1.84
+9%
|
1.69
-8%
|
1.35
-20%
|
1.63
+21%
|
1.32
-19%
|
1.44
+9%
|
1.58
+10%
|
0.94
-41%
|
0.82
-13%
|
0.61
-26%
|
0.53
-13%
|
0.7
+32%
|
0.66
-6%
|
0.89
+35%
|
0.94
+6%
|
0.37
-61%
|
0.52
+41%
|
0.53
+2%
|
0.49
-8%
|
0.97
+98%
|
1.08
+11%
|
-0.52
N/A
|
-0.55
-6%
|
-0.21
+62%
|
-0.04
+81%
|
1.93
N/A
|
2.14
+11%
|
1.27
-41%
|
1.27
N/A
|
0.95
-25%
|
1.06
+12%
|
2.34
+121%
|
2.67
+14%
|
2.6
-3%
|
2.69
+3%
|
2.6
-3%
|
2.97
+14%
|
3.47
+17%
|
3.86
+11%
|
4.28
+11%
|
4.33
+1%
|
5.11
+18%
|
5.42
+6%
|
5.53
+2%
|
5.53
N/A
|
4.91
-11%
|
4.6
-6%
|
4.22
-8%
|
3.83
-9%
|
3.39
-11%
|
3.05
-10%
|
2.73
-10%
|
2.63
-4%
|
3.04
+16%
|
3.14
+3%
|
3.32
+6%
|
3.56
+7%
|
2.92
-18%
|
2.78
-5%
|
3.47
+25%
|
|