Intiland Development Tbk PT
IDX:DILD
Intiland Development Tbk PT
IDX:DILD
Price:
141
IDR
2.17%
Market Closed
Market Cap:
Rp1.5T
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Intiland Development Tbk PT
Intiland Development Tbk PT
Income Statement
Intiland Development Tbk PT
Intiland Development Tbk PT
Currency: IDR
| 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 |
45 621
|
58 159
|
45 982
|
41 600
|
83 388
|
104 136
|
0
|
89 952
|
46 968
|
29 330
|
39 267
|
49 312
|
47 782
|
42 770
|
39 115
|
32 795
|
24 390
|
21 727
|
24 405
|
26 764
|
31 169
|
38 786
|
42 525
|
43 444
|
47 267
|
44 812
|
40 688
|
35 370
|
32 541
|
28 711
|
28 948
|
36 531
|
48 301
|
62 417
|
75 404
|
75 846
|
81 792
|
80 915
|
95 014
|
89 563
|
82 029
|
84 576
|
74 034
|
89 660
|
98 746
|
100 905
|
98 766
|
104 918
|
89 669
|
86 281
|
90 629
|
116 596
|
173 860
|
204 112
|
243 328
|
250 145
|
240 428
|
247 588
|
250 056
|
268 616
|
290 034
|
325 019
|
306 367
|
312 990
|
418 834
|
507 339
|
467 554
|
484 602
|
413 464
|
314 438
|
419 615
|
411 025
|
401 852
|
419 619
|
401 488
|
412 486
|
408 134
|
402 463
|
412 642
|
396 233
|
389 477
|
397 742
|
385 128
|
402 802
|
359 417
|
339 368
|
0
|
0
|
|
| Revenue |
221 517
N/A
|
234 899
+6%
|
285 515
+22%
|
295 768
+4%
|
294 311
0%
|
306 518
+4%
|
298 372
-3%
|
343 967
+15%
|
352 594
+3%
|
350 528
-1%
|
316 475
-10%
|
296 108
-6%
|
256 606
-13%
|
249 690
-3%
|
290 269
+16%
|
282 958
-3%
|
264 291
-7%
|
325 690
+23%
|
348 559
+7%
|
320 233
-8%
|
298 611
-7%
|
317 377
+6%
|
305 391
-4%
|
322 620
+6%
|
386 819
+20%
|
568 877
+47%
|
647 500
+14%
|
835 356
+29%
|
842 716
+1%
|
871 972
+3%
|
889 360
+2%
|
760 057
-15%
|
939 161
+24%
|
910 633
-3%
|
967 982
+6%
|
1 159 312
+20%
|
1 262 036
+9%
|
1 402 074
+11%
|
1 496 221
+7%
|
1 451 662
-3%
|
1 510 005
+4%
|
1 543 956
+2%
|
1 597 142
+3%
|
1 764 481
+10%
|
1 827 944
+4%
|
1 974 749
+8%
|
1 965 442
0%
|
2 102 122
+7%
|
2 200 900
+5%
|
2 186 312
-1%
|
2 337 684
+7%
|
2 284 904
-2%
|
2 276 460
0%
|
2 086 401
-8%
|
2 485 878
+19%
|
2 345 038
-6%
|
2 202 821
-6%
|
2 513 349
+14%
|
2 669 797
+6%
|
2 895 073
+8%
|
2 552 536
-12%
|
2 730 964
+7%
|
2 091 842
-23%
|
1 987 525
-5%
|
2 736 389
+38%
|
2 679 329
-2%
|
2 900 804
+8%
|
2 946 584
+2%
|
2 891 388
-2%
|
2 611 438
-10%
|
2 499 514
-4%
|
2 654 872
+6%
|
2 628 632
-1%
|
2 640 494
+0%
|
2 470 581
-6%
|
2 723 907
+10%
|
3 148 755
+16%
|
4 129 351
+31%
|
4 687 835
+14%
|
4 579 259
-2%
|
3 906 826
-15%
|
3 074 628
-21%
|
2 770 619
-10%
|
2 533 211
-9%
|
2 553 285
+1%
|
2 483 178
-3%
|
2 405 991
-3%
|
2 272 793
-6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(154 653)
|
(163 151)
|
(190 827)
|
(201 010)
|
(203 362)
|
(211 056)
|
(206 635)
|
(223 130)
|
(220 749)
|
(214 973)
|
(193 264)
|
(189 124)
|
(158 611)
|
(153 840)
|
(177 397)
|
(159 385)
|
(165 599)
|
(196 142)
|
(202 182)
|
(203 387)
|
(175 325)
|
(196 008)
|
(195 299)
|
(194 517)
|
(224 691)
|
(302 659)
|
(342 853)
|
(437 545)
|
(436 448)
|
(472 184)
|
(501 058)
|
(430 725)
|
(578 275)
|
(582 773)
|
(589 423)
|
(689 986)
|
(765 838)
|
(816 476)
|
(835 283)
|
(768 102)
|
(804 095)
|
(798 772)
|
(845 074)
|
(934 308)
|
(834 689)
|
(981 479)
|
(1 011 122)
|
(1 133 627)
|
(1 158 085)
|
(1 139 681)
|
(1 225 313)
|
(1 197 845)
|
(1 240 056)
|
(1 117 967)
|
(1 333 899)
|
(1 311 764)
|
(1 247 054)
|
(1 445 546)
|
(1 776 166)
|
(1 926 662)
|
(1 546 599)
|
(1 695 466)
|
(1 122 469)
|
(1 054 295)
|
(1 604 727)
|
(1 512 814)
|
(1 649 993)
|
(1 635 031)
|
(1 710 614)
|
(1 521 452)
|
(1 388 765)
|
(1 544 468)
|
(1 600 705)
|
(1 659 617)
|
(1 637 352)
|
(1 692 907)
|
(1 874 213)
|
(2 318 205)
|
(2 680 561)
|
(2 643 305)
|
(2 321 031)
|
(2 025 272)
|
(1 843 197)
|
(1 746 759)
|
(1 767 933)
|
(1 681 486)
|
(1 608 156)
|
(1 468 676)
|
|
| Gross Profit |
66 864
N/A
|
71 745
+7%
|
94 685
+32%
|
94 756
+0%
|
90 949
-4%
|
95 463
+5%
|
91 737
-4%
|
120 837
+32%
|
131 845
+9%
|
135 555
+3%
|
123 213
-9%
|
106 985
-13%
|
97 995
-8%
|
95 850
-2%
|
112 871
+18%
|
123 573
+9%
|
98 692
-20%
|
129 549
+31%
|
146 379
+13%
|
116 847
-20%
|
123 287
+6%
|
121 370
-2%
|
110 092
-9%
|
128 104
+16%
|
162 128
+27%
|
266 218
+64%
|
304 647
+14%
|
397 811
+31%
|
406 268
+2%
|
399 788
-2%
|
388 302
-3%
|
329 331
-15%
|
360 886
+10%
|
327 859
-9%
|
378 557
+15%
|
469 324
+24%
|
496 198
+6%
|
585 596
+18%
|
660 937
+13%
|
683 560
+3%
|
705 911
+3%
|
745 184
+6%
|
752 068
+1%
|
830 174
+10%
|
993 255
+20%
|
993 271
+0%
|
954 320
-4%
|
968 493
+1%
|
1 042 816
+8%
|
1 046 628
+0%
|
1 112 370
+6%
|
1 087 059
-2%
|
1 036 403
-5%
|
968 434
-7%
|
1 151 978
+19%
|
1 033 274
-10%
|
955 766
-8%
|
1 067 803
+12%
|
893 631
-16%
|
968 410
+8%
|
1 005 937
+4%
|
1 035 499
+3%
|
969 373
-6%
|
933 230
-4%
|
1 131 661
+21%
|
1 166 515
+3%
|
1 250 811
+7%
|
1 311 553
+5%
|
1 180 774
-10%
|
1 089 986
-8%
|
1 110 749
+2%
|
1 110 405
0%
|
1 027 927
-7%
|
980 877
-5%
|
833 229
-15%
|
1 031 001
+24%
|
1 274 542
+24%
|
1 811 146
+42%
|
2 007 274
+11%
|
1 935 954
-4%
|
1 585 796
-18%
|
1 049 356
-34%
|
927 422
-12%
|
786 452
-15%
|
785 352
0%
|
801 692
+2%
|
797 835
0%
|
804 117
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(52 788)
|
(54 134)
|
(54 481)
|
(57 080)
|
(65 412)
|
(66 151)
|
(68 395)
|
(74 956)
|
(68 241)
|
(69 147)
|
(67 887)
|
(60 933)
|
(61 532)
|
(62 472)
|
(60 700)
|
(65 341)
|
(75 613)
|
(80 545)
|
(90 892)
|
(96 073)
|
(84 022)
|
(94 667)
|
(91 706)
|
(100 944)
|
(103 908)
|
(113 573)
|
(121 047)
|
(124 646)
|
(151 274)
|
(157 829)
|
(161 853)
|
(162 288)
|
(173 252)
|
(177 156)
|
(187 902)
|
(198 262)
|
(192 534)
|
(219 314)
|
(248 909)
|
(277 728)
|
(305 555)
|
(272 956)
|
(363 226)
|
(418 363)
|
(477 469)
|
(561 675)
|
(618 341)
|
(644 565)
|
(585 667)
|
(629 155)
|
(616 640)
|
(613 584)
|
(632 146)
|
(626 241)
|
(648 211)
|
(647 597)
|
(610 856)
|
(659 032)
|
(679 005)
|
(698 075)
|
(679 118)
|
(690 282)
|
(615 631)
|
(565 601)
|
(528 111)
|
(184 826)
|
(152 034)
|
(138 604)
|
(402 384)
|
(373 223)
|
(383 100)
|
(385 537)
|
(360 920)
|
(357 492)
|
(346 445)
|
(339 009)
|
(305 316)
|
(308 860)
|
(304 158)
|
(279 916)
|
(315 327)
|
(318 478)
|
(314 306)
|
(325 033)
|
(331 121)
|
(333 602)
|
(317 012)
|
(311 869)
|
|
| Selling, General & Administrative |
(48 376)
|
(49 754)
|
(50 094)
|
(52 750)
|
(60 851)
|
(61 893)
|
(64 395)
|
(71 319)
|
(65 148)
|
(66 054)
|
(64 795)
|
(57 841)
|
(58 439)
|
(59 380)
|
(57 608)
|
(62 248)
|
(72 521)
|
(77 452)
|
(87 799)
|
(92 980)
|
(80 930)
|
(91 574)
|
(88 613)
|
(97 852)
|
(100 816)
|
(110 479)
|
(117 953)
|
(121 552)
|
(148 181)
|
(155 509)
|
(160 306)
|
(161 514)
|
(173 252)
|
(177 156)
|
(187 901)
|
(198 260)
|
(192 535)
|
(216 814)
|
(243 810)
|
(269 768)
|
(294 752)
|
(297 782)
|
(351 174)
|
(404 609)
|
(489 916)
|
(561 121)
|
(606 184)
|
(626 584)
|
(561 804)
|
(603 761)
|
(588 856)
|
(587 888)
|
(608 082)
|
(603 503)
|
(625 383)
|
(624 763)
|
(587 101)
|
(634 530)
|
(655 458)
|
(675 315)
|
(654 579)
|
(666 087)
|
(619 906)
|
(570 112)
|
(507 815)
|
(493 415)
|
(434 024)
|
(422 639)
|
(387 278)
|
(358 924)
|
(369 524)
|
(371 951)
|
(347 816)
|
(345 032)
|
(334 906)
|
(328 708)
|
(298 297)
|
(302 929)
|
(299 007)
|
(275 947)
|
(310 436)
|
(313 992)
|
(310 301)
|
(320 721)
|
(326 519)
|
(328 911)
|
(312 355)
|
(307 985)
|
|
| Depreciation & Amortization |
(4 412)
|
(4 380)
|
(4 387)
|
(4 330)
|
(4 560)
|
(4 259)
|
(4 000)
|
(3 637)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(3 092)
|
(2 319)
|
(1 546)
|
(773)
|
0
|
0
|
0
|
0
|
0
|
(2 498)
|
(5 098)
|
(7 960)
|
(10 804)
|
(11 338)
|
(12 052)
|
(13 754)
|
(10 804)
|
(13 000)
|
(14 047)
|
(17 979)
|
(23 863)
|
(25 392)
|
(27 784)
|
(25 696)
|
(24 064)
|
(22 739)
|
(22 827)
|
(22 833)
|
(23 756)
|
(24 501)
|
(23 547)
|
(22 760)
|
(24 540)
|
(24 194)
|
(23 690)
|
(23 454)
|
(20 296)
|
(18 756)
|
(17 389)
|
(15 344)
|
(15 107)
|
(14 299)
|
(13 575)
|
(13 586)
|
(13 104)
|
(12 460)
|
(11 539)
|
(10 301)
|
(7 019)
|
(5 931)
|
(5 151)
|
(3 970)
|
(4 891)
|
(4 487)
|
(4 004)
|
(4 312)
|
(4 602)
|
(4 691)
|
(4 657)
|
(3 885)
|
|
| 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
|
36 164
|
0
|
0
|
23 251
|
12 446
|
1 890
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 966
|
27 966
|
0
|
327 345
|
299 379
|
299 379
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
14 076
N/A
|
17 612
+25%
|
40 205
+128%
|
37 676
-6%
|
25 537
-32%
|
29 310
+15%
|
23 341
-20%
|
45 880
+97%
|
63 604
+39%
|
66 408
+4%
|
55 324
-17%
|
46 050
-17%
|
36 464
-21%
|
33 377
-8%
|
52 171
+56%
|
58 233
+12%
|
23 078
-60%
|
49 005
+112%
|
55 488
+13%
|
20 775
-63%
|
39 264
+89%
|
26 703
-32%
|
18 385
-31%
|
27 158
+48%
|
58 219
+114%
|
152 646
+162%
|
183 602
+20%
|
273 167
+49%
|
254 994
-7%
|
241 959
-5%
|
226 449
-6%
|
167 043
-26%
|
187 635
+12%
|
150 703
-20%
|
190 656
+27%
|
271 064
+42%
|
303 664
+12%
|
366 284
+21%
|
412 029
+12%
|
405 832
-2%
|
400 356
-1%
|
472 228
+18%
|
388 843
-18%
|
411 811
+6%
|
515 786
+25%
|
431 597
-16%
|
335 980
-22%
|
323 931
-4%
|
457 149
+41%
|
417 477
-9%
|
495 732
+19%
|
473 476
-4%
|
404 257
-15%
|
342 193
-15%
|
503 768
+47%
|
385 678
-23%
|
344 910
-11%
|
408 772
+19%
|
214 627
-47%
|
270 336
+26%
|
326 818
+21%
|
345 217
+6%
|
353 742
+2%
|
367 629
+4%
|
603 550
+64%
|
981 690
+63%
|
1 098 777
+12%
|
1 172 949
+7%
|
778 390
-34%
|
716 763
-8%
|
727 649
+2%
|
724 868
0%
|
667 007
-8%
|
623 386
-7%
|
486 784
-22%
|
691 992
+42%
|
969 226
+40%
|
1 502 286
+55%
|
1 703 116
+13%
|
1 656 038
-3%
|
1 270 469
-23%
|
730 878
-42%
|
613 117
-16%
|
461 419
-25%
|
454 231
-2%
|
468 090
+3%
|
480 824
+3%
|
492 247
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 534)
|
(25 212)
|
(121 014)
|
(56 944)
|
(69 683)
|
(95 276)
|
(32 423)
|
(124 409)
|
(91 828)
|
5 628
|
(10 194)
|
24 750
|
17 525
|
(42 790)
|
(18 702)
|
(10 696)
|
21 321
|
34 944
|
24 390
|
21 894
|
1 259
|
(6 696)
|
(11 379)
|
(12 216)
|
(31 803)
|
(30 083)
|
111 479
|
111 100
|
158 408
|
163 735
|
33 385
|
29 886
|
(27 757)
|
(33 743)
|
(52 999)
|
(53 983)
|
(66 791)
|
(80 318)
|
(95 711)
|
(106 054)
|
(61 120)
|
(58 104)
|
(47 679)
|
(52 251)
|
(95 931)
|
(90 896)
|
(84 525)
|
(71 268)
|
(77 783)
|
(77 667)
|
(82 955)
|
(111 651)
|
(166 402)
|
(190 231)
|
(225 703)
|
(240 547)
|
(211 003)
|
(223 945)
|
(216 381)
|
(233 615)
|
(254 103)
|
(279 401)
|
(260 804)
|
(254 695)
|
(354 285)
|
(434 168)
|
(412 030)
|
(436 453)
|
(371 442)
|
(281 464)
|
(386 031)
|
(381 460)
|
(366 561)
|
(390 736)
|
(367 521)
|
(372 711)
|
(355 197)
|
(354 381)
|
(362 835)
|
(343 629)
|
43 529
|
66 977
|
120 497
|
84 327
|
74 318
|
67 043
|
29 696
|
75 000
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36 163
|
0
|
46 719
|
46 719
|
0
|
0
|
0
|
1 892
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
299 379
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
945
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
191
|
0
|
191
|
44 389
|
30 608
|
0
|
0
|
(13 630)
|
415
|
35
|
19
|
15 945
|
105
|
110
|
156
|
3 594
|
19 449
|
19 529
|
19 499
|
174
|
252
|
147
|
297
|
311
|
108
|
117
|
118
|
104
|
421
|
441
|
526
|
758
|
585
|
556
|
314
|
68
|
46
|
0
|
(12)
|
(15)
|
0
|
(23)
|
72
|
89
|
165
|
0
|
147
|
236
|
164
|
235
|
740
|
722
|
975
|
907
|
514
|
442
|
196
|
239
|
99
|
0
|
515
|
321
|
275
|
360
|
573
|
312
|
489
|
512
|
713
|
868
|
750
|
668
|
836
|
665
|
920
|
961
|
384
|
387
|
142
|
780
|
|
| Total Other Income |
7 669
|
10 528
|
14 267
|
13 828
|
13 946
|
10 885
|
14 875
|
15 633
|
13 498
|
8 938
|
6 518
|
5 842
|
(1 864)
|
28 195
|
27 325
|
(6 238)
|
(2 801)
|
(78)
|
5 802
|
8 318
|
4 350
|
2 785
|
(233)
|
(1 334)
|
12 746
|
13 848
|
1 549
|
4 090
|
15 372
|
15 604
|
19 429
|
13 081
|
38 578
|
41 679
|
54 157
|
41 441
|
38 947
|
37 941
|
38 754
|
66 548
|
27 766
|
25 139
|
12 203
|
3 294
|
16 353
|
34 929
|
58 937
|
42 870
|
39 835
|
22 612
|
7 954
|
30 191
|
61 266
|
60 744
|
47 530
|
86 256
|
38 601
|
41 314
|
56 242
|
5 357
|
16 660
|
6 852
|
(36 222)
|
(44 443)
|
(120 740)
|
(136 939)
|
(275 230)
|
(347 273)
|
(375 571)
|
(453 620)
|
(376 953)
|
(393 913)
|
(331 136)
|
(364 613)
|
(328 675)
|
(353 411)
|
(445 723)
|
(430 657)
|
(445 787)
|
(386 356)
|
(564 966)
|
(500 439)
|
(66 133)
|
(62 692)
|
(202 359)
|
(196 218)
|
(597 900)
|
(592 580)
|
|
| Pre-Tax Income |
20 155
N/A
|
2 928
-85%
|
(66 542)
N/A
|
(5 440)
+92%
|
(30 044)
-452%
|
(55 081)
-83%
|
5 793
N/A
|
(62 896)
N/A
|
(14 536)
+77%
|
80 974
N/A
|
51 841
-36%
|
121 033
+133%
|
82 732
-32%
|
18 782
-77%
|
60 794
+224%
|
27 669
-54%
|
42 013
+52%
|
83 906
+100%
|
85 699
+2%
|
66 932
-22%
|
44 978
-33%
|
22 902
-49%
|
6 930
-70%
|
17 203
+148%
|
58 611
+241%
|
155 940
+166%
|
316 128
+103%
|
388 530
+23%
|
429 026
+10%
|
421 445
-2%
|
279 560
-34%
|
210 320
-25%
|
198 563
-6%
|
158 754
-20%
|
191 930
+21%
|
258 625
+35%
|
276 240
+7%
|
324 347
+17%
|
355 598
+10%
|
367 083
+3%
|
403 749
+10%
|
439 820
+9%
|
400 400
-9%
|
409 642
+2%
|
436 255
+6%
|
375 630
-14%
|
310 380
-17%
|
297 409
-4%
|
419 201
+41%
|
362 399
-14%
|
420 803
+16%
|
392 104
-7%
|
299 286
-24%
|
212 706
-29%
|
325 742
+53%
|
231 622
-29%
|
172 673
-25%
|
226 376
+31%
|
55 229
-76%
|
42 801
-23%
|
90 350
+111%
|
73 577
-19%
|
57 230
-22%
|
68 933
+20%
|
428 101
+521%
|
410 822
-4%
|
411 616
+0%
|
389 222
-5%
|
31 891
-92%
|
(18 000)
N/A
|
(35 060)
-95%
|
(50 144)
-43%
|
(30 117)
+40%
|
(131 651)
-337%
|
(208 923)
-59%
|
(33 618)
+84%
|
169 020
N/A
|
718 116
+325%
|
895 243
+25%
|
926 721
+4%
|
749 868
-19%
|
298 081
-60%
|
668 400
+124%
|
484 015
-28%
|
326 574
-33%
|
339 302
+4%
|
(87 239)
N/A
|
(24 553)
+72%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 724)
|
(6 966)
|
(7 188)
|
(7 331)
|
(13 188)
|
(13 117)
|
(13 337)
|
(13 690)
|
(16 213)
|
(16 657)
|
(17 089)
|
(24 626)
|
(14 068)
|
(13 971)
|
(17 386)
|
(18 174)
|
(16 267)
|
(20 567)
|
(33 671)
|
(26 681)
|
(25 596)
|
(23 729)
|
(10 532)
|
(12 871)
|
(19 810)
|
(25 015)
|
(48 768)
|
(57 806)
|
(58 579)
|
(59 769)
|
(46 404)
|
(41 921)
|
(51 158)
|
(60 947)
|
(62 157)
|
(63 278)
|
(75 804)
|
(81 197)
|
(95 151)
|
(113 354)
|
(74 141)
|
(72 505)
|
(18 302)
|
10 854
|
(3 477)
|
59 456
|
64 162
|
64 164
|
(157)
|
31 755
|
3 638
|
3 662
|
(1 936)
|
23 513
|
53 961
|
80 106
|
98 864
|
181 955
|
178 449
|
182 194
|
103 756
|
108 999
|
79 790
|
92 093
|
8 609
|
5 628
|
31 195
|
(6 224)
|
37 071
|
5 864
|
(15 098)
|
(18 791)
|
1 052
|
1 155
|
(1 281)
|
12 726
|
22 948
|
(34 730)
|
(9 776)
|
3 450
|
8 160
|
6 485
|
26 853
|
(18 344)
|
(62 722)
|
16 548
|
(13 122)
|
23 505
|
|
| Income from Continuing Operations |
13 431
|
(4 039)
|
(73 731)
|
(12 771)
|
(43 232)
|
(68 197)
|
(7 543)
|
(76 586)
|
(30 749)
|
64 317
|
34 752
|
96 407
|
68 664
|
4 811
|
43 408
|
9 495
|
25 746
|
63 339
|
52 028
|
40 250
|
19 382
|
(829)
|
(3 605)
|
4 330
|
38 801
|
130 925
|
267 361
|
330 725
|
370 447
|
361 675
|
233 156
|
168 399
|
147 405
|
97 808
|
129 773
|
195 347
|
200 436
|
243 150
|
260 447
|
253 729
|
329 609
|
367 314
|
382 097
|
420 495
|
432 778
|
435 085
|
374 542
|
361 573
|
419 044
|
394 155
|
424 441
|
395 766
|
297 351
|
236 219
|
379 703
|
311 728
|
271 537
|
408 330
|
233 676
|
224 993
|
194 107
|
182 575
|
137 020
|
161 026
|
436 709
|
416 450
|
442 811
|
382 998
|
68 962
|
(12 136)
|
(50 159)
|
(68 936)
|
(29 065)
|
(130 496)
|
(210 205)
|
(20 893)
|
191 968
|
683 386
|
885 467
|
930 171
|
758 028
|
304 566
|
695 253
|
465 671
|
263 852
|
355 850
|
(100 361)
|
(1 048)
|
|
| Income to Minority Interest |
(1 501)
|
(1 135)
|
(2 899)
|
(2 801)
|
(1 403)
|
(2 069)
|
(4 255)
|
(7 066)
|
(3 737)
|
(5 457)
|
(5 419)
|
(2 865)
|
(4 806)
|
(4 664)
|
(4 475)
|
(7 287)
|
(5 317)
|
(11 213)
|
(13 694)
|
(7 548)
|
(5 217)
|
(2 960)
|
(4 428)
|
(4 231)
|
(13 188)
|
(23 205)
|
(24 969)
|
(26 687)
|
(19 955)
|
(8 724)
|
(3 854)
|
(5 658)
|
(7 412)
|
(5 123)
|
(11 315)
|
(19 093)
|
(19 116)
|
(22 035)
|
(18 987)
|
(4 802)
|
(5 897)
|
(2 122)
|
1 049
|
(5 849)
|
(2 236)
|
(5 350)
|
(14 111)
|
(16 265)
|
(17 566)
|
(12 533)
|
(2 122)
|
(3 872)
|
1 541
|
2 421
|
2 709
|
14 713
|
25 955
|
26 219
|
36 985
|
27 447
|
9 559
|
(43 295)
|
(66 454)
|
(73 760)
|
(185 275)
|
(129 003)
|
(111 029)
|
(98 631)
|
7 804
|
7 744
|
14 083
|
29 017
|
42 203
|
66 733
|
82 607
|
19 104
|
(290 812)
|
(679 143)
|
(781 827)
|
(838 007)
|
(583 920)
|
(245 131)
|
(193 856)
|
(106 234)
|
(89 086)
|
(86 234)
|
(79 162)
|
(91 088)
|
|
| Net Income (Common) |
11 931
N/A
|
(5 173)
N/A
|
(76 629)
-1 381%
|
(15 571)
+80%
|
(44 636)
-187%
|
(70 267)
-57%
|
(11 800)
+83%
|
(83 654)
-609%
|
(34 485)
+59%
|
58 859
N/A
|
29 333
-50%
|
93 542
+219%
|
80 230
-14%
|
16 519
-79%
|
55 305
+235%
|
18 580
-66%
|
20 429
+10%
|
52 128
+155%
|
38 336
-26%
|
32 705
-15%
|
14 165
-57%
|
(3 788)
N/A
|
(8 032)
-112%
|
99
N/A
|
25 612
+25 771%
|
107 720
+321%
|
242 392
+125%
|
304 038
+25%
|
350 492
+15%
|
352 950
+1%
|
229 300
-35%
|
162 740
-29%
|
139 992
-14%
|
92 684
-34%
|
118 458
+28%
|
176 253
+49%
|
181 319
+3%
|
221 115
+22%
|
241 460
+9%
|
248 927
+3%
|
323 711
+30%
|
365 192
+13%
|
383 147
+5%
|
414 647
+8%
|
430 542
+4%
|
429 735
0%
|
361 041
-16%
|
345 306
-4%
|
401 478
+16%
|
381 621
-5%
|
421 707
+11%
|
391 894
-7%
|
298 892
-24%
|
238 640
-20%
|
382 412
+60%
|
326 441
-15%
|
297 491
-9%
|
434 549
+46%
|
270 661
-38%
|
252 439
-7%
|
203 666
-19%
|
139 280
-32%
|
70 566
-49%
|
87 267
+24%
|
251 434
+188%
|
287 446
+14%
|
331 781
+15%
|
284 367
-14%
|
76 766
-73%
|
(4 393)
N/A
|
(36 076)
-721%
|
(39 919)
-11%
|
13 137
N/A
|
(63 763)
N/A
|
(127 598)
-100%
|
(1 788)
+99%
|
(98 844)
-5 427%
|
4 243
N/A
|
103 640
+2 343%
|
92 164
-11%
|
174 108
+89%
|
59 435
-66%
|
501 397
+744%
|
359 437
-28%
|
174 766
-51%
|
269 616
+54%
|
(179 523)
N/A
|
(92 136)
+49%
|
|
| EPS (Diluted) |
5.56
N/A
|
-2.41
N/A
|
-35.72
-1 382%
|
-7.26
+80%
|
-20.81
-187%
|
-32.76
-57%
|
-5.51
+83%
|
-39
-608%
|
-16.08
+59%
|
27.44
N/A
|
13.68
-50%
|
43.61
+219%
|
37.4
-14%
|
7.7
-79%
|
4.47
-42%
|
2.57
-43%
|
4.37
+70%
|
7.23
+65%
|
5.32
-26%
|
4.53
-15%
|
1.97
-57%
|
-0.53
N/A
|
-1.12
-111%
|
0.01
N/A
|
3.55
+35 400%
|
14.95
+321%
|
32.3
+116%
|
38.97
+21%
|
37.57
-4%
|
34.04
-9%
|
22.12
-35%
|
15.69
-29%
|
13.51
-14%
|
8.94
-34%
|
11.43
+28%
|
17.01
+49%
|
17.49
+3%
|
21.33
+22%
|
23.29
+9%
|
24.01
+3%
|
31.32
+30%
|
35.56
+14%
|
35.55
0%
|
42.49
+20%
|
41.93
-1%
|
41.85
0%
|
35.16
-16%
|
33.64
-4%
|
39.1
+16%
|
37.17
-5%
|
41.07
+10%
|
38.16
-7%
|
29.11
-24%
|
23.02
-21%
|
36.89
+60%
|
31.49
-15%
|
28.7
-9%
|
41.91
+46%
|
26.1
-38%
|
24.35
-7%
|
19.65
-19%
|
13.43
-32%
|
6.81
-49%
|
8.42
+24%
|
24.26
+188%
|
27.73
+14%
|
32.01
+15%
|
27.43
-14%
|
7.41
-73%
|
-0.42
N/A
|
-3.48
-729%
|
-3.85
-11%
|
1.27
N/A
|
-6.15
N/A
|
-12.31
-100%
|
-0.17
+99%
|
-9.54
-5 512%
|
0.41
N/A
|
10
+2 339%
|
8.89
-11%
|
16.8
+89%
|
5.73
-66%
|
48.37
+744%
|
34.67
-28%
|
16.86
-51%
|
26.01
+54%
|
-17.32
N/A
|
-8.89
+49%
|
|
Switch to:
Switch to:
See Also
Discover More
