Olin Corp
NYSE:OLN
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
Olin Corp
Income Statement
Olin 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 |
17
|
21
|
25
|
26
|
26
|
23
|
20
|
19
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
22
|
20
|
18
|
13
|
10
|
8
|
7
|
12
|
17
|
21
|
26
|
25
|
26
|
27
|
28
|
38
|
30
|
28
|
26
|
30
|
30
|
34
|
39
|
42
|
41
|
41
|
49
|
44
|
43
|
52
|
49
|
100
|
141
|
171
|
204
|
196
|
200
|
205
|
210
|
220
|
231
|
238
|
243
|
241
|
234
|
230
|
235
|
241
|
247
|
260
|
271
|
289
|
314
|
311
|
290
|
348
|
296
|
265
|
247
|
144
|
153
|
164
|
174
|
181
|
183
|
185
|
187
|
185
|
188
|
189
|
187
|
|
| Revenue |
1 271
N/A
|
1 232
-3%
|
1 221
-1%
|
1 227
+0%
|
604
-51%
|
1 396
+131%
|
1 479
+6%
|
1 531
+4%
|
703
-54%
|
1 650
+135%
|
1 760
+7%
|
1 887
+7%
|
766
-59%
|
2 075
+171%
|
2 162
+4%
|
2 241
+4%
|
955
-57%
|
2 522
+164%
|
1 722
-32%
|
1 397
-19%
|
1 040
-26%
|
570
-45%
|
1 043
+83%
|
1 119
+7%
|
1 277
+14%
|
1 420
+11%
|
1 583
+11%
|
1 735
+10%
|
1 765
+2%
|
1 766
+0%
|
1 721
-3%
|
1 615
-6%
|
1 532
-5%
|
1 493
-3%
|
1 516
+2%
|
1 551
+2%
|
1 586
+2%
|
1 660
+5%
|
1 783
+7%
|
1 901
+7%
|
1 961
+3%
|
2 032
+4%
|
2 012
-1%
|
2 043
+2%
|
2 185
+7%
|
2 308
+6%
|
2 451
+6%
|
2 541
+4%
|
2 515
-1%
|
2 462
-2%
|
2 381
-3%
|
2 304
-3%
|
2 241
-3%
|
2 182
-3%
|
2 147
-2%
|
2 087
-3%
|
2 854
+37%
|
3 685
+29%
|
4 513
+22%
|
5 432
+20%
|
5 551
+2%
|
5 770
+4%
|
5 932
+3%
|
6 034
+2%
|
6 268
+4%
|
6 412
+2%
|
6 614
+3%
|
6 931
+5%
|
6 946
+0%
|
6 789
-2%
|
6 654
-2%
|
6 358
-4%
|
6 110
-4%
|
5 982
-2%
|
5 630
-6%
|
5 491
-2%
|
5 758
+5%
|
6 252
+9%
|
7 232
+16%
|
8 134
+12%
|
8 911
+10%
|
9 453
+6%
|
9 848
+4%
|
9 830
0%
|
9 376
-5%
|
8 759
-7%
|
7 846
-10%
|
7 195
-8%
|
6 833
-5%
|
6 624
-3%
|
6 565
-1%
|
6 483
-1%
|
6 540
+1%
|
6 549
+0%
|
6 663
+2%
|
6 787
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 122)
|
(1 097)
|
(1 100)
|
(1 105)
|
(551)
|
(1 258)
|
(1 321)
|
(1 361)
|
(588)
|
(1 468)
|
(1 585)
|
(1 695)
|
(639)
|
(1 807)
|
(1 847)
|
(1 895)
|
(682)
|
(2 157)
|
(1 404)
|
(1 112)
|
(792)
|
(370)
|
(829)
|
(898)
|
(1 036)
|
(1 143)
|
(1 278)
|
(1 377)
|
(1 377)
|
(1 370)
|
(1 335)
|
(1 271)
|
(1 223)
|
(1 229)
|
(1 265)
|
(1 315)
|
(1 350)
|
(1 397)
|
(1 463)
|
(1 529)
|
(1 576)
|
(1 608)
|
(1 585)
|
(1 628)
|
(1 750)
|
(1 859)
|
(1 999)
|
(2 054)
|
(2 033)
|
(2 007)
|
(1 939)
|
(1 900)
|
(1 851)
|
(1 808)
|
(1 790)
|
(1 757)
|
(2 485)
|
(3 226)
|
(4 018)
|
(4 842)
|
(4 935)
|
(5 146)
|
(5 317)
|
(5 382)
|
(5 546)
|
(5 686)
|
(5 739)
|
(5 941)
|
(5 933)
|
(5 752)
|
(5 755)
|
(5 561)
|
(5 444)
|
(5 466)
|
(5 238)
|
(5 188)
|
(5 375)
|
(5 426)
|
(5 903)
|
(6 275)
|
(6 619)
|
(6 995)
|
(7 229)
|
(7 382)
|
(7 195)
|
(6 832)
|
(6 265)
|
(5 827)
|
(5 644)
|
(5 628)
|
(5 648)
|
(5 700)
|
(5 772)
|
(5 841)
|
(6 056)
|
(6 133)
|
|
| Gross Profit |
149
N/A
|
135
-9%
|
121
-10%
|
122
+1%
|
53
-57%
|
138
+161%
|
157
+14%
|
171
+8%
|
115
-33%
|
182
+58%
|
175
-4%
|
193
+10%
|
127
-34%
|
268
+111%
|
315
+17%
|
346
+10%
|
273
-21%
|
365
+33%
|
318
-13%
|
285
-10%
|
248
-13%
|
200
-19%
|
214
+7%
|
221
+4%
|
241
+9%
|
277
+15%
|
304
+10%
|
358
+18%
|
387
+8%
|
396
+2%
|
386
-3%
|
344
-11%
|
309
-10%
|
264
-15%
|
251
-5%
|
237
-6%
|
236
0%
|
263
+12%
|
321
+22%
|
372
+16%
|
385
+4%
|
425
+10%
|
427
+0%
|
415
-3%
|
435
+5%
|
449
+3%
|
452
+1%
|
487
+8%
|
482
-1%
|
456
-5%
|
442
-3%
|
403
-9%
|
390
-3%
|
374
-4%
|
357
-5%
|
329
-8%
|
370
+12%
|
458
+24%
|
495
+8%
|
590
+19%
|
616
+4%
|
624
+1%
|
615
-1%
|
653
+6%
|
722
+11%
|
726
+0%
|
875
+21%
|
990
+13%
|
1 013
+2%
|
1 038
+2%
|
899
-13%
|
797
-11%
|
666
-16%
|
516
-23%
|
392
-24%
|
303
-23%
|
383
+26%
|
825
+115%
|
1 329
+61%
|
1 859
+40%
|
2 292
+23%
|
2 459
+7%
|
2 619
+7%
|
2 447
-7%
|
2 181
-11%
|
1 927
-12%
|
1 581
-18%
|
1 368
-13%
|
1 189
-13%
|
997
-16%
|
918
-8%
|
783
-15%
|
768
-2%
|
708
-8%
|
607
-14%
|
654
+8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(121)
|
(117)
|
(158)
|
(115)
|
(70)
|
(122)
|
(125)
|
(131)
|
(78)
|
(134)
|
(130)
|
(134)
|
(84)
|
(138)
|
(151)
|
(163)
|
(119)
|
(187)
|
(160)
|
(143)
|
(122)
|
(101)
|
(119)
|
(119)
|
(127)
|
(129)
|
(131)
|
(136)
|
(135)
|
(140)
|
(141)
|
(136)
|
(133)
|
(119)
|
(119)
|
(125)
|
(133)
|
(140)
|
(147)
|
(153)
|
(157)
|
(161)
|
(164)
|
(166)
|
(163)
|
(167)
|
(169)
|
(164)
|
(190)
|
(181)
|
(176)
|
(183)
|
(169)
|
(176)
|
(132)
|
(125)
|
(141)
|
(168)
|
(246)
|
(290)
|
(326)
|
(316)
|
(330)
|
(341)
|
(368)
|
(372)
|
(392)
|
(414)
|
(419)
|
(430)
|
(418)
|
(414)
|
(413)
|
(411)
|
(409)
|
(411)
|
(422)
|
(432)
|
(432)
|
(427)
|
(417)
|
(413)
|
(409)
|
(381)
|
(391)
|
(385)
|
(363)
|
(375)
|
(406)
|
(370)
|
(390)
|
(410)
|
(408)
|
(407)
|
(408)
|
(394)
|
|
| Selling, General & Administrative |
(116)
|
(112)
|
(114)
|
(110)
|
(70)
|
(116)
|
(120)
|
(126)
|
(78)
|
(129)
|
(131)
|
(135)
|
(90)
|
(148)
|
(155)
|
(168)
|
(128)
|
(183)
|
(160)
|
(143)
|
(129)
|
(111)
|
(126)
|
(125)
|
(129)
|
(131)
|
(134)
|
(139)
|
(137)
|
(143)
|
(144)
|
(139)
|
(135)
|
(128)
|
(128)
|
(130)
|
(134)
|
(142)
|
(148)
|
(155)
|
(161)
|
(165)
|
(167)
|
(170)
|
(169)
|
(174)
|
(178)
|
(172)
|
(190)
|
(184)
|
(178)
|
(184)
|
(170)
|
(174)
|
(172)
|
(165)
|
(187)
|
(225)
|
(260)
|
(304)
|
(336)
|
(316)
|
(330)
|
(341)
|
(372)
|
(384)
|
(404)
|
(424)
|
(425)
|
(429)
|
(416)
|
(414)
|
(413)
|
(412)
|
(415)
|
(418)
|
(422)
|
(432)
|
(433)
|
(428)
|
(417)
|
(414)
|
(413)
|
(398)
|
(376)
|
(401)
|
(404)
|
(402)
|
(387)
|
(397)
|
(390)
|
(411)
|
(390)
|
(408)
|
(408)
|
(395)
|
|
| Research & Development |
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(6)
|
0
|
(5)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
14
|
8
|
9
|
9
|
1
|
(1)
|
1
|
7
|
10
|
6
|
7
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
3
|
10
|
9
|
5
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
6
|
7
|
9
|
7
|
0
|
3
|
0
|
1
|
2
|
(2)
|
40
|
40
|
46
|
57
|
14
|
14
|
11
|
(1)
|
(0)
|
0
|
3
|
12
|
12
|
10
|
6
|
(2)
|
(2)
|
0
|
0
|
0
|
6
|
7
|
(0)
|
0
|
1
|
1
|
0
|
0
|
4
|
18
|
3
|
17
|
41
|
27
|
0
|
27
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Operating Income |
28
N/A
|
18
-36%
|
(37)
N/A
|
7
N/A
|
(17)
N/A
|
17
N/A
|
32
+91%
|
40
+23%
|
37
-7%
|
48
+30%
|
45
-6%
|
59
+31%
|
43
-27%
|
130
+203%
|
164
+26%
|
183
+12%
|
154
-16%
|
178
+16%
|
157
-12%
|
141
-10%
|
126
-11%
|
100
-20%
|
94
-6%
|
103
+9%
|
114
+11%
|
149
+30%
|
173
+16%
|
222
+28%
|
252
+14%
|
256
+2%
|
245
-4%
|
209
-15%
|
176
-16%
|
145
-17%
|
132
-9%
|
111
-16%
|
103
-7%
|
123
+20%
|
174
+41%
|
219
+26%
|
228
+4%
|
264
+16%
|
263
0%
|
249
-5%
|
272
+9%
|
282
+4%
|
283
+0%
|
323
+14%
|
292
-9%
|
274
-6%
|
266
-3%
|
220
-17%
|
221
+0%
|
199
-10%
|
225
+13%
|
204
-9%
|
229
+12%
|
291
+27%
|
250
-14%
|
301
+20%
|
290
-3%
|
308
+6%
|
285
-7%
|
311
+9%
|
354
+14%
|
353
0%
|
483
+37%
|
576
+19%
|
594
+3%
|
607
+2%
|
482
-21%
|
383
-20%
|
254
-34%
|
104
-59%
|
(17)
N/A
|
(108)
-532%
|
(39)
+64%
|
394
N/A
|
897
+128%
|
1 432
+60%
|
1 875
+31%
|
2 046
+9%
|
2 211
+8%
|
2 067
-7%
|
1 790
-13%
|
1 543
-14%
|
1 218
-21%
|
994
-18%
|
783
-21%
|
627
-20%
|
527
-16%
|
373
-29%
|
360
-4%
|
301
-16%
|
199
-34%
|
260
+30%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
(30)
|
(36)
|
(36)
|
(30)
|
(23)
|
(13)
|
(9)
|
(11)
|
(12)
|
(14)
|
(12)
|
(6)
|
0
|
10
|
17
|
36
|
43
|
47
|
51
|
37
|
33
|
33
|
34
|
36
|
35
|
34
|
33
|
32
|
40
|
41
|
36
|
27
|
9
|
2
|
3
|
6
|
10
|
1
|
(12)
|
(17)
|
(26)
|
(24)
|
(22)
|
(20)
|
(26)
|
(29)
|
(31)
|
(36)
|
(36)
|
(36)
|
(45)
|
(43)
|
(38)
|
(47)
|
(44)
|
(96)
|
(142)
|
(175)
|
(210)
|
(198)
|
(203)
|
(199)
|
(202)
|
(212)
|
(218)
|
(255)
|
(260)
|
(267)
|
(264)
|
(239)
|
(246)
|
(246)
|
(243)
|
(260)
|
(270)
|
(288)
|
(314)
|
(310)
|
(290)
|
(348)
|
(296)
|
(264)
|
(246)
|
(142)
|
(151)
|
(161)
|
(170)
|
(177)
|
(179)
|
(181)
|
(183)
|
(181)
|
(184)
|
(186)
|
(184)
|
|
| Non-Reccuring Items |
(39)
|
(39)
|
0
|
(13)
|
0
|
(29)
|
(29)
|
(29)
|
0
|
(11)
|
(11)
|
(11)
|
(10)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(27)
|
4
|
4
|
4
|
7
|
(4)
|
(4)
|
0
|
(32)
|
(34)
|
(37)
|
(37)
|
(6)
|
(10)
|
(9)
|
(19)
|
(15)
|
(17)
|
(16)
|
(7)
|
(5)
|
(4)
|
(6)
|
(6)
|
(16)
|
(26)
|
(35)
|
(49)
|
(126)
|
(218)
|
(231)
|
(234)
|
(171)
|
(74)
|
(62)
|
(54)
|
(59)
|
(40)
|
(33)
|
83
|
88
|
88
|
91
|
(20)
|
(72)
|
(74)
|
(72)
|
(768)
|
(708)
|
(712)
|
(724)
|
(27)
|
(24)
|
(30)
|
(24)
|
(36)
|
(11)
|
(80)
|
(103)
|
(107)
|
(71)
|
(48)
|
(29)
|
(25)
|
(64)
|
(58)
|
(57)
|
(51)
|
|
| Total Other Income |
22
|
20
|
20
|
20
|
0
|
2
|
4
|
3
|
0
|
3
|
4
|
5
|
0
|
4
|
2
|
2
|
1
|
2
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
(25)
|
0
|
(26)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
182
|
180
|
175
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(1)
|
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
9
|
17
|
26
|
34
|
31
|
28
|
25
|
22
|
31
|
30
|
29
|
28
|
17
|
18
|
19
|
15
|
24
|
27
|
31
|
36
|
36
|
37
|
38
|
39
|
35
|
31
|
27
|
24
|
25
|
26
|
26
|
26
|
25
|
24
|
22
|
|
| Pre-Tax Income |
(13)
N/A
|
(31)
-138%
|
(53)
-71%
|
(22)
+58%
|
(47)
-114%
|
(33)
+30%
|
(6)
+81%
|
5
N/A
|
26
+465%
|
29
+11%
|
25
-14%
|
40
+63%
|
27
-33%
|
134
+394%
|
175
+31%
|
201
+15%
|
191
-5%
|
221
+15%
|
206
-7%
|
194
-6%
|
163
-16%
|
133
-18%
|
127
-4%
|
137
+7%
|
151
+10%
|
185
+23%
|
208
+12%
|
229
+10%
|
258
+12%
|
273
+6%
|
263
-4%
|
249
-5%
|
210
-16%
|
151
-28%
|
131
-13%
|
114
-13%
|
77
-33%
|
282
+266%
|
320
+14%
|
351
+10%
|
379
+8%
|
220
-42%
|
220
0%
|
197
-10%
|
225
+14%
|
229
+1%
|
228
0%
|
274
+20%
|
250
-9%
|
234
-6%
|
227
-3%
|
174
-23%
|
163
-6%
|
134
-18%
|
143
+7%
|
112
-22%
|
7
-94%
|
(68)
N/A
|
(156)
-128%
|
(144)
+8%
|
(34)
+76%
|
39
N/A
|
41
+5%
|
80
+96%
|
117
+47%
|
127
+8%
|
223
+76%
|
424
+90%
|
437
+3%
|
463
+6%
|
364
-21%
|
146
-60%
|
(37)
N/A
|
(196)
-431%
|
(331)
-69%
|
(1 128)
-241%
|
(1 020)
+10%
|
(608)
+40%
|
(111)
+82%
|
1 147
N/A
|
1 539
+34%
|
1 756
+14%
|
1 960
+12%
|
1 823
-7%
|
1 676
-8%
|
1 347
-20%
|
984
-27%
|
743
-25%
|
559
-25%
|
425
-24%
|
344
-19%
|
192
-44%
|
142
-26%
|
84
-41%
|
(20)
N/A
|
47
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
4
|
10
|
16
|
3
|
4
|
(2)
|
(11)
|
(15)
|
(8)
|
(12)
|
(10)
|
(12)
|
(8)
|
(48)
|
(64)
|
(77)
|
(74)
|
(84)
|
(78)
|
(47)
|
(40)
|
(27)
|
(23)
|
(50)
|
(50)
|
(64)
|
(73)
|
(89)
|
(100)
|
(106)
|
(104)
|
(88)
|
(74)
|
(48)
|
(39)
|
(29)
|
(12)
|
(97)
|
(110)
|
(126)
|
(138)
|
(73)
|
(68)
|
(63)
|
(76)
|
(77)
|
(80)
|
(86)
|
(71)
|
(67)
|
(66)
|
(57)
|
(58)
|
(46)
|
(49)
|
(38)
|
(8)
|
16
|
60
|
60
|
30
|
8
|
2
|
(2)
|
(6)
|
(8)
|
(40)
|
(98)
|
(109)
|
(114)
|
(93)
|
(27)
|
26
|
63
|
98
|
114
|
50
|
(38)
|
(60)
|
(190)
|
(242)
|
(310)
|
(447)
|
(386)
|
(349)
|
(259)
|
(174)
|
(143)
|
(107)
|
(79)
|
(70)
|
(48)
|
(37)
|
(25)
|
3
|
5
|
|
| Income from Continuing Operations |
(9)
|
(21)
|
(37)
|
(19)
|
(43)
|
(35)
|
(17)
|
(11)
|
18
|
17
|
15
|
28
|
19
|
85
|
111
|
123
|
118
|
136
|
128
|
147
|
124
|
107
|
105
|
87
|
101
|
122
|
135
|
140
|
158
|
167
|
159
|
161
|
136
|
103
|
92
|
85
|
65
|
184
|
210
|
225
|
242
|
147
|
152
|
134
|
150
|
151
|
148
|
189
|
179
|
168
|
161
|
117
|
105
|
89
|
94
|
74
|
(1)
|
(52)
|
(96)
|
(84)
|
(4)
|
47
|
43
|
78
|
112
|
119
|
183
|
326
|
328
|
349
|
271
|
119
|
(11)
|
(133)
|
(233)
|
(1 014)
|
(970)
|
(646)
|
(170)
|
957
|
1 297
|
1 446
|
1 512
|
1 437
|
1 327
|
1 088
|
811
|
600
|
452
|
346
|
273
|
144
|
105
|
58
|
(17)
|
52
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
5
|
4
|
8
|
7
|
6
|
7
|
4
|
3
|
3
|
1
|
|
| Net Income (Common) |
(9)
N/A
|
(22)
-144%
|
(36)
-64%
|
(18)
+50%
|
(31)
-72%
|
(59)
-90%
|
(44)
+26%
|
(37)
+16%
|
(24)
+34%
|
18
N/A
|
20
+11%
|
32
+64%
|
55
+70%
|
89
+62%
|
111
+24%
|
124
+11%
|
133
+8%
|
130
-3%
|
131
+1%
|
156
+19%
|
150
-4%
|
139
-7%
|
142
+2%
|
2
-98%
|
(9)
N/A
|
5
N/A
|
5
-2%
|
126
+2 467%
|
158
+25%
|
167
+6%
|
159
-5%
|
161
+1%
|
136
-16%
|
103
-24%
|
92
-11%
|
85
-8%
|
65
-23%
|
184
+185%
|
210
+14%
|
225
+7%
|
242
+7%
|
147
-39%
|
152
+4%
|
134
-12%
|
150
+12%
|
151
+1%
|
148
-2%
|
189
+28%
|
179
-5%
|
168
-6%
|
161
-4%
|
118
-27%
|
106
-10%
|
89
-16%
|
94
+6%
|
74
-21%
|
(1)
N/A
|
(52)
-3 643%
|
(96)
-83%
|
(84)
+12%
|
(4)
+95%
|
47
N/A
|
43
-10%
|
78
+83%
|
550
+607%
|
557
+1%
|
622
+12%
|
764
+23%
|
328
-57%
|
349
+6%
|
270
-23%
|
119
-56%
|
(11)
N/A
|
(133)
-1 077%
|
(233)
-75%
|
(1 014)
-335%
|
(970)
+4%
|
(646)
+33%
|
(170)
+74%
|
957
N/A
|
1 297
+35%
|
1 446
+12%
|
1 512
+5%
|
1 437
-5%
|
1 327
-8%
|
1 090
-18%
|
815
-25%
|
604
-26%
|
460
-24%
|
353
-23%
|
280
-21%
|
151
-46%
|
109
-28%
|
61
-43%
|
(14)
N/A
|
54
N/A
|
|
| EPS (Diluted) |
-0.21
N/A
|
-0.51
-143%
|
-0.76
-49%
|
-0.36
+53%
|
-0.62
-72%
|
-1.02
-65%
|
-0.74
+27%
|
-0.63
+15%
|
-0.41
+35%
|
0.28
N/A
|
0.28
N/A
|
0.46
+64%
|
0.8
+74%
|
1.24
+55%
|
1.57
+27%
|
1.74
+11%
|
1.86
+7%
|
1.79
-4%
|
1.7
-5%
|
2.13
+25%
|
2.05
-4%
|
1.88
-8%
|
1.9
+1%
|
0.03
-98%
|
-0.12
N/A
|
0.06
N/A
|
0.06
N/A
|
1.64
+2 633%
|
2.07
+26%
|
2.17
+5%
|
2.06
-5%
|
2.04
-1%
|
1.73
-15%
|
1.29
-25%
|
1.17
-9%
|
1.07
-9%
|
0.81
-24%
|
2.29
+183%
|
2.6
+14%
|
2.78
+7%
|
2.99
+8%
|
1.81
-39%
|
1.88
+4%
|
1.65
-12%
|
1.85
+12%
|
1.87
+1%
|
1.82
-3%
|
2.33
+28%
|
2.21
-5%
|
2.08
-6%
|
2
-4%
|
1.47
-27%
|
1.32
-10%
|
1.12
-15%
|
1.2
+7%
|
0.95
-21%
|
-0.01
N/A
|
-0.31
-3 000%
|
-0.57
-84%
|
-0.5
+12%
|
-0.02
+96%
|
0.29
N/A
|
0.26
-10%
|
0.46
+77%
|
3.26
+609%
|
3.29
+1%
|
3.68
+12%
|
4.53
+23%
|
1.95
-57%
|
2.08
+7%
|
1.64
-21%
|
0.72
-56%
|
-0.07
N/A
|
-0.85
-1 114%
|
-1.49
-75%
|
-6.43
-332%
|
-6.14
+5%
|
-4.01
+35%
|
-1.04
+74%
|
5.86
N/A
|
7.96
+36%
|
9.11
+14%
|
9.89
+9%
|
9.95
+1%
|
8.94
-10%
|
8.11
-9%
|
6.25
-23%
|
4.75
-24%
|
3.57
-25%
|
2.89
-19%
|
2.32
-20%
|
1.28
-45%
|
0.91
-29%
|
0.51
-44%
|
-0.12
N/A
|
0.46
N/A
|
|