Onto Innovation Inc
XMUN:NNM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Onto Innovation Inc
XMUN:NNM
|
US |
|
I
|
International Paper Co
XBER:INP
|
US |
|
I
|
Intesa Sanpaolo SpA
SWB:IES
|
IT |
Income Statement
Earnings Waterfall
Onto Innovation Inc
Income Statement
Onto Innovation Inc
| Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-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 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-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 | Jan-2026 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
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
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
|
| Revenue |
35
N/A
|
33
-4%
|
35
+4%
|
36
+4%
|
37
+4%
|
39
+4%
|
42
+7%
|
46
+10%
|
52
+14%
|
62
+19%
|
70
+13%
|
80
+14%
|
83
+3%
|
77
-7%
|
71
-8%
|
66
-6%
|
71
+7%
|
86
+21%
|
96
+12%
|
115
+19%
|
128
+12%
|
138
+7%
|
146
+6%
|
144
-2%
|
130
-9%
|
115
-12%
|
102
-11%
|
78
-24%
|
68
-12%
|
71
+4%
|
77
+8%
|
104
+35%
|
140
+35%
|
168
+20%
|
188
+12%
|
213
+13%
|
227
+6%
|
231
+2%
|
230
0%
|
224
-3%
|
212
-5%
|
198
-7%
|
183
-8%
|
152
-17%
|
133
-12%
|
129
-4%
|
144
+12%
|
171
+19%
|
185
+8%
|
173
-6%
|
166
-4%
|
165
-1%
|
166
+0%
|
184
+11%
|
187
+2%
|
185
-2%
|
192
+4%
|
205
+7%
|
221
+8%
|
233
+5%
|
242
+4%
|
240
-1%
|
259
+8%
|
282
+9%
|
306
+9%
|
326
+7%
|
325
0%
|
309
-5%
|
288
-7%
|
285
-1%
|
306
+7%
|
379
+24%
|
446
+18%
|
499
+12%
|
557
+11%
|
586
+5%
|
644
+10%
|
718
+12%
|
789
+10%
|
861
+9%
|
924
+7%
|
978
+6%
|
1 005
+3%
|
963
-4%
|
898
-7%
|
850
-5%
|
816
-4%
|
846
+4%
|
897
+6%
|
942
+5%
|
987
+5%
|
1 025
+4%
|
1 036
+1%
|
1 002
-3%
|
1 005
+0%
|
1 031
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18)
|
(18)
|
(19)
|
(20)
|
(22)
|
(24)
|
(24)
|
(26)
|
(27)
|
(31)
|
(36)
|
(41)
|
(45)
|
(44)
|
(40)
|
(38)
|
(42)
|
(50)
|
(61)
|
(74)
|
(80)
|
(84)
|
(85)
|
(80)
|
(73)
|
(64)
|
(59)
|
(47)
|
(42)
|
(41)
|
(41)
|
(51)
|
(65)
|
(78)
|
(87)
|
(96)
|
(102)
|
(105)
|
(108)
|
(111)
|
(111)
|
(105)
|
(99)
|
(83)
|
(74)
|
(76)
|
(82)
|
(95)
|
(100)
|
(93)
|
(91)
|
(90)
|
(91)
|
(98)
|
(98)
|
(94)
|
(96)
|
(101)
|
(107)
|
(115)
|
(118)
|
(116)
|
(122)
|
(126)
|
(133)
|
(140)
|
(140)
|
(139)
|
(134)
|
(135)
|
(171)
|
(215)
|
(246)
|
(269)
|
(278)
|
(280)
|
(304)
|
(338)
|
(360)
|
(391)
|
(428)
|
(452)
|
(466)
|
(448)
|
(414)
|
(398)
|
(389)
|
(406)
|
(430)
|
(444)
|
(458)
|
(465)
|
(467)
|
(453)
|
(461)
|
(476)
|
|
| Gross Profit |
17
N/A
|
15
-9%
|
16
+3%
|
16
-1%
|
15
-4%
|
15
+3%
|
17
+13%
|
20
+14%
|
25
+26%
|
31
+24%
|
34
+9%
|
38
+14%
|
38
-2%
|
33
-13%
|
31
-6%
|
28
-8%
|
29
+4%
|
35
+20%
|
36
+1%
|
41
+15%
|
48
+18%
|
54
+12%
|
62
+14%
|
64
+3%
|
58
-9%
|
51
-12%
|
43
-15%
|
30
-30%
|
26
-14%
|
30
+14%
|
35
+18%
|
53
+50%
|
75
+42%
|
90
+21%
|
101
+12%
|
117
+15%
|
125
+7%
|
126
+1%
|
122
-3%
|
112
-8%
|
101
-10%
|
93
-8%
|
84
-10%
|
70
-17%
|
59
-15%
|
53
-11%
|
63
+19%
|
76
+22%
|
85
+11%
|
80
-5%
|
76
-6%
|
75
-1%
|
75
+1%
|
86
+14%
|
90
+4%
|
91
+1%
|
96
+6%
|
104
+9%
|
114
+10%
|
118
+3%
|
123
+4%
|
124
+0%
|
137
+11%
|
156
+14%
|
173
+11%
|
186
+7%
|
184
-1%
|
170
-7%
|
155
-9%
|
150
-3%
|
135
-10%
|
164
+21%
|
200
+22%
|
231
+15%
|
279
+21%
|
306
+10%
|
340
+11%
|
381
+12%
|
429
+13%
|
470
+9%
|
496
+6%
|
526
+6%
|
539
+3%
|
515
-4%
|
484
-6%
|
452
-7%
|
427
-5%
|
439
+3%
|
468
+6%
|
498
+7%
|
529
+6%
|
560
+6%
|
569
+2%
|
550
-3%
|
545
-1%
|
554
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27)
|
(28)
|
(30)
|
(32)
|
(32)
|
(32)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(32)
|
(33)
|
(36)
|
(31)
|
(40)
|
(48)
|
(58)
|
(66)
|
(71)
|
(69)
|
(66)
|
(63)
|
(63)
|
(62)
|
(57)
|
(52)
|
(46)
|
(44)
|
(46)
|
(49)
|
(54)
|
(57)
|
(60)
|
(64)
|
(68)
|
(71)
|
(74)
|
(79)
|
(82)
|
(81)
|
(78)
|
(78)
|
(78)
|
(81)
|
(83)
|
(87)
|
(88)
|
(85)
|
(85)
|
(84)
|
(83)
|
(83)
|
(83)
|
(83)
|
(83)
|
(84)
|
(85)
|
(87)
|
(89)
|
(91)
|
(94)
|
(98)
|
(105)
|
(111)
|
(118)
|
(121)
|
(122)
|
(123)
|
(140)
|
(148)
|
(154)
|
(159)
|
(252)
|
(247)
|
(253)
|
(259)
|
(273)
|
(282)
|
(287)
|
(301)
|
(303)
|
(306)
|
(307)
|
(301)
|
(304)
|
(304)
|
(308)
|
(318)
|
(328)
|
(333)
|
(337)
|
(337)
|
(336)
|
(377)
|
|
| Selling, General & Administrative |
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(20)
|
(23)
|
(25)
|
(28)
|
(33)
|
(38)
|
(43)
|
(44)
|
(43)
|
(41)
|
(39)
|
(40)
|
(40)
|
(38)
|
(35)
|
(31)
|
(30)
|
(30)
|
(32)
|
(35)
|
(38)
|
(40)
|
(43)
|
(46)
|
(48)
|
(50)
|
(51)
|
(51)
|
(50)
|
(48)
|
(47)
|
(47)
|
(48)
|
(49)
|
(51)
|
(51)
|
(51)
|
(51)
|
(50)
|
(50)
|
(50)
|
(51)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(55)
|
(56)
|
(57)
|
(60)
|
(64)
|
(66)
|
(69)
|
(70)
|
(68)
|
(68)
|
(81)
|
(79)
|
(75)
|
(71)
|
(113)
|
(79)
|
(99)
|
(116)
|
(125)
|
(129)
|
(132)
|
(136)
|
(135)
|
(138)
|
(138)
|
(137)
|
(145)
|
(146)
|
(150)
|
(159)
|
(162)
|
(170)
|
(170)
|
(170)
|
(165)
|
(187)
|
|
| R&D |
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(12)
|
(14)
|
(16)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(15)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(30)
|
(30)
|
(30)
|
(32)
|
(33)
|
(34)
|
(35)
|
(34)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(31)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(38)
|
(42)
|
(46)
|
(48)
|
(51)
|
(53)
|
(54)
|
(48)
|
(45)
|
(41)
|
(37)
|
(85)
|
(64)
|
(79)
|
(93)
|
(96)
|
(100)
|
(101)
|
(109)
|
(112)
|
(113)
|
(114)
|
(108)
|
(104)
|
(104)
|
(104)
|
(106)
|
(117)
|
(118)
|
(126)
|
(131)
|
(132)
|
(139)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(10)
|
(24)
|
(37)
|
(51)
|
(54)
|
(52)
|
(51)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(54)
|
(53)
|
(53)
|
(49)
|
(45)
|
(40)
|
(35)
|
(39)
|
(51)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
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)
|
(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
|
(51)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(10)
N/A
|
(13)
-28%
|
(14)
-12%
|
(16)
-15%
|
(17)
-6%
|
(16)
+4%
|
(12)
+25%
|
(10)
+16%
|
(5)
+51%
|
1
N/A
|
4
+400%
|
8
+110%
|
6
-31%
|
(1)
N/A
|
(5)
-840%
|
(3)
+34%
|
(11)
-239%
|
(13)
-20%
|
(22)
-75%
|
(25)
-14%
|
(22)
+12%
|
(15)
+34%
|
(4)
+73%
|
1
N/A
|
(5)
N/A
|
(11)
-106%
|
(13)
-21%
|
(22)
-61%
|
(20)
+7%
|
(15)
+28%
|
(10)
+28%
|
4
N/A
|
21
+407%
|
34
+58%
|
42
+24%
|
53
+26%
|
57
+9%
|
55
-4%
|
48
-12%
|
33
-32%
|
20
-40%
|
12
-41%
|
6
-52%
|
(8)
N/A
|
(19)
-128%
|
(28)
-49%
|
(20)
+28%
|
(10)
+50%
|
(3)
+68%
|
(5)
-53%
|
(10)
-94%
|
(9)
+4%
|
(7)
+20%
|
3
N/A
|
6
+121%
|
8
+22%
|
13
+62%
|
20
+62%
|
29
+43%
|
31
+6%
|
34
+11%
|
33
-5%
|
43
+31%
|
58
+36%
|
68
+17%
|
75
+10%
|
67
-11%
|
49
-26%
|
33
-33%
|
27
-18%
|
(5)
N/A
|
16
N/A
|
47
+189%
|
72
+54%
|
27
-63%
|
59
+122%
|
87
+47%
|
121
+39%
|
156
+29%
|
188
+20%
|
209
+12%
|
225
+8%
|
237
+5%
|
209
-12%
|
177
-16%
|
151
-14%
|
123
-19%
|
135
+10%
|
160
+18%
|
180
+13%
|
201
+12%
|
227
+13%
|
232
+2%
|
213
-8%
|
209
-2%
|
177
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(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
|
2
|
4
|
7
|
6
|
4
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
5
|
8
|
11
|
15
|
16
|
21
|
27
|
30
|
33
|
34
|
33
|
34
|
31
|
27
|
|
| Non-Recurring Items |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(14)
|
(70)
|
(70)
|
(70)
|
(59)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(1)
|
(30)
|
(56)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(7)
|
(6)
|
(6)
|
(7)
|
(14)
|
(19)
|
(41)
|
(51)
|
(76)
|
(74)
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
0
|
(1)
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(9)
N/A
|
(12)
-38%
|
(15)
-21%
|
(16)
-8%
|
(17)
-8%
|
(16)
+6%
|
(12)
+27%
|
(10)
+17%
|
(4)
+54%
|
1
N/A
|
4
+310%
|
8
+105%
|
12
+43%
|
6
-49%
|
2
-72%
|
(2)
N/A
|
(9)
-329%
|
(12)
-32%
|
(23)
-89%
|
(26)
-14%
|
(24)
+7%
|
(16)
+35%
|
(4)
+74%
|
0
N/A
|
(19)
N/A
|
(81)
-331%
|
(82)
-2%
|
(93)
-12%
|
(81)
+13%
|
(19)
+76%
|
(17)
+12%
|
(0)
+99%
|
20
N/A
|
32
+60%
|
41
+28%
|
51
+25%
|
55
+8%
|
54
-2%
|
45
-17%
|
32
-28%
|
19
-40%
|
10
-47%
|
5
-55%
|
(9)
N/A
|
(20)
-124%
|
(31)
-55%
|
(24)
+24%
|
(12)
+51%
|
(4)
+66%
|
(7)
-75%
|
(12)
-66%
|
(11)
+7%
|
(9)
+15%
|
3
N/A
|
6
+87%
|
7
+16%
|
11
+72%
|
19
+69%
|
29
+54%
|
31
+6%
|
35
+13%
|
33
-5%
|
43
+31%
|
59
+35%
|
68
+17%
|
75
+10%
|
68
-10%
|
50
-26%
|
34
-32%
|
26
-24%
|
(1)
N/A
|
(8)
-1 233%
|
(5)
+35%
|
(3)
+52%
|
27
N/A
|
57
+113%
|
86
+50%
|
120
+40%
|
156
+30%
|
188
+21%
|
209
+11%
|
226
+8%
|
242
+7%
|
215
-11%
|
186
-14%
|
164
-11%
|
133
-19%
|
151
+14%
|
181
+19%
|
203
+12%
|
220
+9%
|
241
+9%
|
224
-7%
|
195
-13%
|
163
-16%
|
129
-21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
3
|
5
|
6
|
(1)
|
(2)
|
(4)
|
(6)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
15
|
10
|
5
|
2
|
(16)
|
(12)
|
(6)
|
(3)
|
(0)
|
6
|
8
|
12
|
9
|
5
|
2
|
(19)
|
(20)
|
(19)
|
(20)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
15
|
15
|
14
|
13
|
(10)
|
(15)
|
(15)
|
(16)
|
(10)
|
(6)
|
(4)
|
(3)
|
3
|
3
|
3
|
4
|
4
|
2
|
1
|
(5)
|
(13)
|
(16)
|
(21)
|
(22)
|
(18)
|
(16)
|
(12)
|
(7)
|
(11)
|
(12)
|
(15)
|
(20)
|
(19)
|
(22)
|
(24)
|
(20)
|
(26)
|
(23)
|
|
| Income from Continuing Operations |
(6)
|
(7)
|
(8)
|
(16)
|
(19)
|
(20)
|
(18)
|
(10)
|
(4)
|
1
|
4
|
8
|
11
|
6
|
2
|
(2)
|
(9)
|
(12)
|
(22)
|
(26)
|
(23)
|
(15)
|
(4)
|
(0)
|
(19)
|
(81)
|
(83)
|
(93)
|
(81)
|
(19)
|
(16)
|
0
|
19
|
30
|
56
|
61
|
60
|
55
|
29
|
20
|
13
|
8
|
5
|
(3)
|
(12)
|
(18)
|
(14)
|
(7)
|
(2)
|
(26)
|
(31)
|
(30)
|
(29)
|
0
|
3
|
4
|
9
|
16
|
44
|
46
|
48
|
46
|
33
|
44
|
54
|
59
|
58
|
44
|
31
|
23
|
2
|
(6)
|
(2)
|
2
|
31
|
60
|
87
|
116
|
142
|
172
|
188
|
204
|
223
|
199
|
173
|
157
|
121
|
139
|
166
|
183
|
202
|
219
|
200
|
175
|
137
|
106
|
|
| Net Income |
(6)
N/A
|
(7)
-24%
|
(8)
-22%
|
(16)
-96%
|
(19)
-15%
|
(20)
-6%
|
(18)
+12%
|
(10)
+45%
|
(4)
+54%
|
1
N/A
|
4
+363%
|
8
+114%
|
11
+43%
|
6
-50%
|
2
-74%
|
(2)
N/A
|
(9)
-291%
|
(12)
-36%
|
(22)
-81%
|
(26)
-15%
|
(23)
+8%
|
(15)
+37%
|
(4)
+73%
|
(0)
+98%
|
(19)
-18 800%
|
(81)
-330%
|
(83)
-2%
|
(93)
-12%
|
(81)
+13%
|
(19)
+77%
|
(16)
+12%
|
0
N/A
|
19
+9 300%
|
30
+57%
|
56
+89%
|
61
+8%
|
60
-1%
|
55
-8%
|
29
-48%
|
20
-31%
|
13
-33%
|
8
-43%
|
5
-41%
|
(3)
N/A
|
(12)
-325%
|
(18)
-55%
|
(14)
+23%
|
(7)
+50%
|
(2)
+74%
|
(26)
-1 339%
|
(31)
-20%
|
(30)
+3%
|
(29)
+2%
|
0
N/A
|
3
+2 800%
|
4
+31%
|
9
+124%
|
16
+84%
|
44
+182%
|
46
+5%
|
48
+5%
|
46
-4%
|
30
-35%
|
41
+37%
|
51
+23%
|
57
+11%
|
58
+2%
|
44
-23%
|
31
-31%
|
23
-24%
|
2
-92%
|
(6)
N/A
|
(2)
+64%
|
2
N/A
|
31
+1 532%
|
60
+92%
|
87
+47%
|
116
+32%
|
142
+23%
|
172
+21%
|
188
+10%
|
204
+8%
|
223
+10%
|
199
-11%
|
173
-13%
|
157
-9%
|
121
-23%
|
139
+15%
|
166
+19%
|
183
+10%
|
202
+10%
|
219
+9%
|
200
-9%
|
175
-12%
|
137
-22%
|
106
-22%
|
|
| EPS (Diluted) |
-0.46
N/A
|
-0.57
-24%
|
-0.7
-23%
|
-1.36
-94%
|
-1.56
-15%
|
-1.66
-6%
|
-1.45
+13%
|
-0.8
+45%
|
-0.33
+59%
|
0.06
N/A
|
0.28
+367%
|
0.59
+111%
|
0.85
+44%
|
0.44
-48%
|
0.11
-75%
|
-0.18
N/A
|
-0.68
-278%
|
-0.73
-7%
|
-1.47
-101%
|
-1.44
+2%
|
-1.3
+10%
|
-0.79
+39%
|
-0.22
+72%
|
-0.01
+95%
|
-1.02
-10 100%
|
-4.38
-329%
|
-4.46
-2%
|
-5.02
-13%
|
-4.35
+13%
|
-0.95
+78%
|
-0.87
+8%
|
0
N/A
|
0.84
N/A
|
1.29
+54%
|
2.43
+88%
|
2.58
+6%
|
2.57
0%
|
2.4
-7%
|
1.22
-49%
|
0.82
-33%
|
0.57
-30%
|
0.32
-44%
|
0.19
-41%
|
-0.13
N/A
|
-0.52
-300%
|
-0.8
-54%
|
-0.61
+24%
|
-0.28
+54%
|
-0.09
+68%
|
-1.08
-1 100%
|
-1.3
-20%
|
-1.25
+4%
|
-1.21
+3%
|
0.01
N/A
|
0.12
+1 100%
|
0.16
+33%
|
0.34
+113%
|
0.62
+82%
|
1.75
+182%
|
1.8
+3%
|
1.88
+4%
|
1.79
-5%
|
1.16
-35%
|
1.68
+45%
|
2.07
+23%
|
2.3
+11%
|
2.34
+2%
|
1.8
-23%
|
1.24
-31%
|
0.94
-24%
|
0.06
-94%
|
-0.1
N/A
|
-0.04
+60%
|
0.02
N/A
|
0.63
+3 050%
|
1.2
+90%
|
1.76
+47%
|
2.33
+32%
|
2.86
+23%
|
3.45
+21%
|
3.77
+9%
|
4.09
+8%
|
4.49
+10%
|
4.05
-10%
|
3.51
-13%
|
3.19
-9%
|
2.46
-23%
|
2.82
+15%
|
3.35
+19%
|
3.69
+10%
|
4.06
+10%
|
4.41
+9%
|
4.07
-8%
|
3.55
-13%
|
2.78
-22%
|
2.12
-24%
|
|