L
Leyand International Tbk PT
IDX:LAPD
Leyand International Tbk PT
IDX:LAPD
Price:
119
IDR
-2.46%
Market Closed
Market Cap:
Rp472B
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
Leyand International Tbk PT
Leyand International Tbk PT
Income Statement
Leyand International Tbk PT
Leyand International Tbk PT
Currency: IDR
| 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 |
1 221
|
1 438
|
1 583
|
1 840
|
2 149
|
2 509
|
2 869
|
3 084
|
3 069
|
2 978
|
0
|
2 688
|
2 743
|
2 776
|
3 456
|
23 988
|
31 424
|
49 796
|
62 286
|
52 737
|
47 759
|
60 028
|
61 552
|
69 822
|
70 233
|
63 890
|
0
|
37 143
|
57 524
|
34 749
|
45 626
|
47 388
|
44 019
|
41 582
|
38 937
|
37 485
|
32 422
|
29 389
|
26 485
|
23 566
|
23 157
|
22 431
|
21 751
|
20 252
|
18 096
|
16 777
|
14 893
|
13 132
|
11 592
|
9 972
|
9 679
|
9 163
|
8 720
|
8 468
|
7 727
|
7 174
|
6 684
|
7 668
|
7 309
|
6 869
|
6 482
|
4 705
|
4 352
|
4 181
|
4 113
|
4 068
|
4 013
|
3 987
|
4 338
|
0
|
3 775
|
3 507
|
0
|
0
|
0
|
508
|
369
|
530
|
2 190
|
3 336
|
413
|
0
|
0
|
0
|
|
| Revenue |
91 161
N/A
|
91 299
+0%
|
88 559
-3%
|
81 432
-8%
|
81 927
+1%
|
83 014
+1%
|
88 396
+6%
|
85 306
-3%
|
84 303
-1%
|
74 892
-11%
|
63 361
-15%
|
61 679
-3%
|
61 809
+0%
|
65 973
+7%
|
69 030
+5%
|
116 313
+68%
|
183 454
+58%
|
233 323
+27%
|
289 463
+24%
|
302 591
+5%
|
237 032
-22%
|
231 714
-2%
|
249 748
+8%
|
248 830
0%
|
307 577
+24%
|
334 769
+9%
|
335 565
+0%
|
354 702
+6%
|
359 116
+1%
|
356 631
-1%
|
355 818
0%
|
344 770
-3%
|
336 921
-2%
|
323 918
-4%
|
333 857
+3%
|
326 634
-2%
|
301 180
-8%
|
269 985
-10%
|
215 071
-20%
|
176 020
-18%
|
167 429
-5%
|
164 361
-2%
|
154 406
-6%
|
152 490
-1%
|
158 438
+4%
|
159 475
+1%
|
173 634
+9%
|
174 841
+1%
|
174 554
0%
|
171 641
-2%
|
156 938
-9%
|
141 349
-10%
|
121 602
-14%
|
117 460
-3%
|
112 166
-5%
|
113 061
+1%
|
105 537
-7%
|
95 813
-9%
|
90 225
-6%
|
82 988
-8%
|
73 754
-11%
|
48 695
-34%
|
29 138
-40%
|
14 989
-49%
|
14 173
-5%
|
14 182
+0%
|
11 300
-20%
|
9 425
-17%
|
0
N/A
|
(9)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
48 134
N/A
|
173 841
+261%
|
219 497
+26%
|
267 048
+22%
|
293 027
+10%
|
223 452
-24%
|
239 751
+7%
|
268 752
+12%
|
267 518
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(84 444)
|
(83 885)
|
(81 583)
|
(73 893)
|
(78 680)
|
(80 042)
|
(85 923)
|
(81 889)
|
(75 451)
|
(66 040)
|
(54 629)
|
(53 740)
|
(53 854)
|
(59 575)
|
(61 648)
|
(77 255)
|
(117 713)
|
(136 693)
|
(170 725)
|
(197 419)
|
(160 322)
|
(155 684)
|
(171 865)
|
(163 661)
|
(202 546)
|
(226 227)
|
(228 341)
|
(257 600)
|
(242 435)
|
(252 696)
|
(247 062)
|
(230 888)
|
(254 938)
|
(245 136)
|
(268 068)
|
(265 047)
|
(248 297)
|
(249 106)
|
(213 483)
|
(206 982)
|
(194 180)
|
(178 984)
|
(184 293)
|
(181 400)
|
(209 010)
|
(209 900)
|
(222 936)
|
(209 945)
|
(208 157)
|
(211 625)
|
(200 682)
|
(209 366)
|
(188 301)
|
(184 997)
|
(172 445)
|
(159 570)
|
(155 738)
|
(135 636)
|
(124 570)
|
(113 233)
|
(106 067)
|
(92 258)
|
(71 417)
|
(59 367)
|
(53 134)
|
(51 228)
|
(50 560)
|
(64 897)
|
(26 628)
|
(34 548)
|
(26 628)
|
(3 078)
|
0
|
0
|
0
|
(44 911)
|
(170 614)
|
(217 330)
|
(260 710)
|
(287 023)
|
(213 096)
|
(223 820)
|
(257 154)
|
(252 045)
|
|
| Gross Profit |
6 717
N/A
|
7 414
+10%
|
6 976
-6%
|
7 537
+8%
|
3 247
-57%
|
2 971
-9%
|
2 473
-17%
|
3 418
+38%
|
8 852
+159%
|
8 852
N/A
|
8 732
-1%
|
7 939
-9%
|
7 955
+0%
|
6 398
-20%
|
7 382
+15%
|
39 059
+429%
|
65 741
+68%
|
96 632
+47%
|
118 740
+23%
|
105 173
-11%
|
76 710
-27%
|
76 029
-1%
|
77 883
+2%
|
85 170
+9%
|
105 031
+23%
|
108 543
+3%
|
107 224
-1%
|
97 100
-9%
|
116 681
+20%
|
103 933
-11%
|
108 754
+5%
|
113 881
+5%
|
81 983
-28%
|
78 781
-4%
|
65 788
-16%
|
61 586
-6%
|
52 883
-14%
|
20 879
-61%
|
1 588
-92%
|
(30 962)
N/A
|
(26 751)
+14%
|
(14 623)
+45%
|
(29 887)
-104%
|
(28 910)
+3%
|
(50 573)
-75%
|
(50 424)
+0%
|
(49 301)
+2%
|
(35 103)
+29%
|
(33 602)
+4%
|
(39 985)
-19%
|
(43 745)
-9%
|
(68 018)
-55%
|
(66 699)
+2%
|
(67 537)
-1%
|
(60 280)
+11%
|
(46 510)
+23%
|
(50 201)
-8%
|
(39 824)
+21%
|
(34 345)
+14%
|
(30 245)
+12%
|
(32 312)
-7%
|
(43 563)
-35%
|
(42 278)
+3%
|
(44 378)
-5%
|
(38 961)
+12%
|
(37 047)
+5%
|
(39 260)
-6%
|
(55 472)
-41%
|
(26 628)
+52%
|
(34 557)
-30%
|
(26 628)
+23%
|
(3 078)
+88%
|
0
N/A
|
0
N/A
|
0
N/A
|
3 222
N/A
|
3 227
+0%
|
2 167
-33%
|
6 338
+192%
|
6 005
-5%
|
10 356
+72%
|
15 931
+54%
|
11 598
-27%
|
15 473
+33%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 937)
|
(4 062)
|
(4 140)
|
(4 187)
|
(4 289)
|
(4 234)
|
(4 297)
|
(4 250)
|
(4 736)
|
(4 745)
|
(4 840)
|
(5 052)
|
(4 995)
|
(5 096)
|
(6 678)
|
(12 184)
|
(20 919)
|
(25 447)
|
(27 905)
|
(26 886)
|
(15 697)
|
(12 968)
|
(11 192)
|
(8 277)
|
(13 671)
|
(12 787)
|
(14 448)
|
(14 338)
|
(11 808)
|
(14 118)
|
(10 878)
|
(11 012)
|
(12 563)
|
(12 552)
|
(12 932)
|
(13 773)
|
(11 790)
|
(11 673)
|
(11 653)
|
(10 910)
|
(11 760)
|
(11 527)
|
(11 296)
|
(10 700)
|
(9 747)
|
(9 579)
|
(9 974)
|
(10 329)
|
(10 729)
|
(10 269)
|
(10 527)
|
(10 878)
|
(10 705)
|
(11 124)
|
(11 199)
|
(10 222)
|
(10 007)
|
(342 857)
|
(343 361)
|
(344 167)
|
(11 284)
|
(65 599)
|
(64 223)
|
(63 397)
|
(9 400)
|
(8 192)
|
(7 796)
|
(8 932)
|
(4 580)
|
(6 515)
|
(5 670)
|
(2 665)
|
(2 918)
|
(3 000)
|
(2 674)
|
(5 244)
|
(11 699)
|
(11 910)
|
(15 281)
|
(15 298)
|
(12 984)
|
(13 564)
|
(12 471)
|
(12 452)
|
|
| Selling, General & Administrative |
(3 937)
|
(4 063)
|
(4 141)
|
(4 188)
|
(4 289)
|
(4 235)
|
(4 298)
|
(4 251)
|
(4 735)
|
(4 745)
|
(4 840)
|
(5 052)
|
(4 995)
|
(5 096)
|
(6 679)
|
(12 186)
|
(20 920)
|
(25 450)
|
(27 907)
|
(26 887)
|
(15 697)
|
(12 967)
|
(11 191)
|
(8 277)
|
(13 671)
|
(12 789)
|
(12 849)
|
(12 738)
|
(11 808)
|
(12 517)
|
(10 879)
|
(11 014)
|
(11 947)
|
(12 457)
|
(12 745)
|
(13 520)
|
(11 477)
|
(11 447)
|
(11 508)
|
(10 820)
|
(11 720)
|
(11 488)
|
(11 257)
|
(10 661)
|
(9 706)
|
(9 536)
|
(9 922)
|
(10 272)
|
(10 667)
|
(10 203)
|
(10 465)
|
(10 816)
|
(10 643)
|
(11 063)
|
(11 138)
|
(10 160)
|
(9 945)
|
(10 404)
|
(10 907)
|
(11 713)
|
(11 223)
|
(10 998)
|
(9 627)
|
(8 808)
|
(9 362)
|
(8 154)
|
(7 758)
|
(8 875)
|
(4 546)
|
(6 471)
|
(5 636)
|
(2 659)
|
(2 918)
|
(2 999)
|
(2 672)
|
(5 144)
|
(11 695)
|
(13 824)
|
(16 551)
|
(16 409)
|
(12 980)
|
(12 661)
|
(12 212)
|
(12 449)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(616)
|
(95)
|
(186)
|
(252)
|
(312)
|
(228)
|
(147)
|
(91)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(43)
|
(51)
|
(56)
|
(62)
|
(65)
|
(63)
|
(64)
|
(62)
|
(63)
|
(63)
|
(63)
|
(62)
|
(63)
|
(62)
|
(62)
|
(61)
|
(55)
|
(49)
|
(43)
|
(38)
|
(38)
|
(38)
|
(56)
|
(34)
|
(44)
|
(34)
|
(6)
|
0
|
(1)
|
(2)
|
(100)
|
(4)
|
(100)
|
(745)
|
(903)
|
(4)
|
(903)
|
(259)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 599)
|
(1 600)
|
0
|
(1 601)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(332 391)
|
(332 392)
|
(332 392)
|
0
|
(54 546)
|
(54 546)
|
(54 546)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 014
|
2 014
|
2 014
|
0
|
0
|
0
|
0
|
|
| Operating Income |
2 780
N/A
|
3 352
+21%
|
2 836
-15%
|
3 351
+18%
|
(1 042)
N/A
|
(1 263)
-21%
|
(1 824)
-44%
|
(832)
+54%
|
4 117
N/A
|
4 108
0%
|
3 893
-5%
|
2 887
-26%
|
2 960
+3%
|
1 302
-56%
|
704
-46%
|
26 874
+3 717%
|
44 822
+67%
|
71 183
+59%
|
90 833
+28%
|
78 286
-14%
|
61 012
-22%
|
63 063
+3%
|
66 693
+6%
|
76 894
+15%
|
91 360
+19%
|
95 755
+5%
|
92 775
-3%
|
82 762
-11%
|
104 873
+27%
|
89 817
-14%
|
97 878
+9%
|
102 871
+5%
|
69 420
-33%
|
66 231
-5%
|
52 858
-20%
|
47 814
-10%
|
41 093
-14%
|
9 204
-78%
|
(10 067)
N/A
|
(41 873)
-316%
|
(38 511)
+8%
|
(26 150)
+32%
|
(41 183)
-57%
|
(39 610)
+4%
|
(60 320)
-52%
|
(60 004)
+1%
|
(59 276)
+1%
|
(45 433)
+23%
|
(44 332)
+2%
|
(50 252)
-13%
|
(54 270)
-8%
|
(78 895)
-45%
|
(77 404)
+2%
|
(78 663)
-2%
|
(71 481)
+9%
|
(56 732)
+21%
|
(60 208)
-6%
|
(382 681)
-536%
|
(377 706)
+1%
|
(374 412)
+1%
|
(43 597)
+88%
|
(109 163)
-150%
|
(106 501)
+2%
|
(107 775)
-1%
|
(48 361)
+55%
|
(45 238)
+6%
|
(47 056)
-4%
|
(64 403)
-37%
|
(31 209)
+52%
|
(41 072)
-32%
|
(32 298)
+21%
|
(5 744)
+82%
|
(2 918)
+49%
|
(3 000)
-3%
|
(2 674)
+11%
|
(2 022)
+24%
|
(8 472)
-319%
|
(9 743)
-15%
|
(8 943)
+8%
|
(9 294)
-4%
|
(2 628)
+72%
|
2 367
N/A
|
(873)
N/A
|
3 022
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 190)
|
(1 564)
|
(1 692)
|
(2 295)
|
(2 486)
|
(2 545)
|
(2 668)
|
(3 487)
|
(3 574)
|
(3 781)
|
0
|
(2 372)
|
(2 550)
|
(2 344)
|
(3 038)
|
(28 016)
|
(38 943)
|
(53 860)
|
(65 678)
|
(51 791)
|
(47 419)
|
(59 377)
|
(64 724)
|
(72 862)
|
(73 187)
|
(66 918)
|
(67 908)
|
(55 670)
|
(56 008)
|
(52 281)
|
(43 772)
|
(46 664)
|
(44 179)
|
(41 879)
|
(40 698)
|
(46 697)
|
(44 954)
|
(37 774)
|
(36 795)
|
(25 775)
|
(23 057)
|
(28 289)
|
(26 190)
|
(31 669)
|
(24 350)
|
(16 806)
|
(12 809)
|
(2 579)
|
(9 440)
|
(11 267)
|
(11 655)
|
(13 008)
|
(9 318)
|
(9 015)
|
(8 273)
|
(7 260)
|
(6 771)
|
(7 738)
|
(7 317)
|
(6 920)
|
(6 482)
|
(4 869)
|
(4 899)
|
(5 569)
|
(4 407)
|
(5 344)
|
(4 971)
|
(5 996)
|
(4 441)
|
(5 310)
|
(5 735)
|
(3 516)
|
(14 469)
|
0
|
1 389
|
1 587
|
(439)
|
(463)
|
(2 321)
|
(3 665)
|
(457)
|
(1 795)
|
(1 449)
|
(1 885)
|
|
| 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
|
(1 602)
|
0
|
0
|
0
|
(1 276)
|
(1 205)
|
(1 205)
|
(1 205)
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(332 392)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 014
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
57
|
56
|
56
|
40
|
25
|
50
|
50
|
66
|
21
|
8
|
0
|
13
|
40
|
4
|
4
|
(1)
|
0
|
0
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54 273)
|
0
|
0
|
0
|
0
|
1 364
|
1 364
|
0
|
(74 525)
|
(74 525)
|
(74 525)
|
(74 525)
|
0
|
0
|
2 333
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(8)
|
(12)
|
8
|
(15)
|
(21)
|
(21)
|
(21)
|
(18)
|
(1)
|
50
|
(3 570)
|
(45)
|
(49)
|
(96)
|
1 478
|
991
|
244
|
258
|
(623)
|
(619)
|
(5 598)
|
172
|
(3 198)
|
528
|
(2 145)
|
(1 915)
|
1 899
|
(6 075)
|
(28 018)
|
(28 198)
|
(28 640)
|
(26 362)
|
(25)
|
1 121
|
1 673
|
3 460
|
1 165
|
(4 072)
|
(9 519)
|
(15 079)
|
(10 573)
|
(3 396)
|
5 563
|
9 583
|
2 119
|
(2 354)
|
(7 211)
|
(6 276)
|
(3 251)
|
(1 614)
|
(945)
|
(1 955)
|
(5 097)
|
(8 567)
|
(15 225)
|
(18 847)
|
(8 086)
|
(3 629)
|
4 206
|
9 179
|
12 758
|
(10 125)
|
10 198
|
5 141
|
(2 141)
|
19 526
|
(1 054)
|
4 829
|
1 749
|
1 612
|
(4 560)
|
(7 911)
|
250 501
|
236 893
|
242 244
|
249 181
|
2 759
|
2 487
|
1 586
|
2 030
|
(22 924)
|
(21 608)
|
(23 266)
|
(23 826)
|
|
| Pre-Tax Income |
1 638
N/A
|
1 832
+12%
|
1 208
-34%
|
1 081
-11%
|
(3 524)
N/A
|
(3 780)
-7%
|
(4 465)
-18%
|
(4 272)
+4%
|
562
N/A
|
385
-31%
|
323
-16%
|
483
+50%
|
401
-17%
|
(1 133)
N/A
|
(852)
+25%
|
(152)
+82%
|
6 123
N/A
|
17 580
+187%
|
24 554
+40%
|
25 898
+5%
|
7 996
-69%
|
3 856
-52%
|
(1 229)
N/A
|
4 560
N/A
|
16 028
+251%
|
26 922
+68%
|
26 765
-1%
|
21 016
-21%
|
19 245
-8%
|
9 337
-51%
|
25 466
+173%
|
29 845
+17%
|
23 940
-20%
|
24 267
+1%
|
12 627
-48%
|
3 371
-73%
|
(2 709)
N/A
|
(32 642)
-1 105%
|
(56 381)
-73%
|
(82 727)
-47%
|
(72 141)
+13%
|
(57 836)
+20%
|
(61 810)
-7%
|
(61 697)
+0%
|
(82 550)
-34%
|
(79 163)
+4%
|
(79 296)
0%
|
(54 287)
+32%
|
(57 023)
-5%
|
(63 133)
-11%
|
(66 870)
-6%
|
(93 858)
-40%
|
(91 820)
+2%
|
(96 244)
-5%
|
(94 978)
+1%
|
(82 838)
+13%
|
(407 457)
-392%
|
(394 048)
+3%
|
(380 817)
+3%
|
(372 153)
+2%
|
(91 594)
+75%
|
(124 156)
-36%
|
(101 202)
+18%
|
(108 203)
-7%
|
(54 908)
+49%
|
(29 693)
+46%
|
(51 717)
-74%
|
(65 570)
-27%
|
(108 426)
-65%
|
(119 294)
-10%
|
(117 118)
+2%
|
(91 695)
+22%
|
233 114
N/A
|
233 894
+0%
|
243 293
+4%
|
248 746
+2%
|
(4 138)
N/A
|
(7 718)
-87%
|
(9 678)
-25%
|
(10 929)
-13%
|
(26 009)
-138%
|
(21 036)
+19%
|
(25 588)
-22%
|
(22 689)
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(496)
|
(614)
|
(454)
|
(393)
|
47
|
134
|
352
|
1
|
543
|
724
|
897
|
785
|
(254)
|
58
|
(293)
|
619
|
428
|
267
|
930
|
3 150
|
(4 285)
|
(7 769)
|
(8 387)
|
(12 965)
|
(8 254)
|
(9 371)
|
(10 962)
|
(10 027)
|
(12 741)
|
(10 508)
|
(13 509)
|
(14 804)
|
(8 140)
|
(8 822)
|
(6 121)
|
(3 672)
|
(1 039)
|
1 762
|
3 877
|
3 753
|
150
|
157
|
156
|
168
|
153
|
153
|
160
|
159
|
131
|
110
|
121
|
112
|
122
|
133
|
114
|
110
|
154
|
163
|
172
|
181
|
0
|
134
|
127
|
124
|
0
|
150
|
81
|
38
|
0
|
(33)
|
0
|
6
|
0
|
(4)
|
0
|
(244)
|
(18)
|
(11)
|
(315)
|
(155)
|
263
|
263
|
575
|
666
|
|
| Income from Continuing Operations |
1 143
|
1 218
|
754
|
688
|
(3 476)
|
(3 647)
|
(4 114)
|
(4 273)
|
1 106
|
1 106
|
1 217
|
1 266
|
148
|
(1 074)
|
(1 143)
|
469
|
6 551
|
17 848
|
25 485
|
29 050
|
3 712
|
(3 911)
|
(9 614)
|
(8 404)
|
7 774
|
17 551
|
15 802
|
10 988
|
6 504
|
(1 171)
|
11 956
|
15 040
|
15 800
|
15 444
|
6 506
|
(301)
|
(3 748)
|
(30 881)
|
(52 505)
|
(78 975)
|
(71 990)
|
(57 679)
|
(61 654)
|
(61 528)
|
(82 398)
|
(79 009)
|
(79 135)
|
(54 128)
|
(56 892)
|
(63 023)
|
(66 748)
|
(93 745)
|
(91 698)
|
(96 110)
|
(94 864)
|
(82 728)
|
(407 303)
|
(393 886)
|
(380 645)
|
(371 972)
|
(91 594)
|
(124 022)
|
(101 075)
|
(108 079)
|
(54 908)
|
(29 543)
|
(51 636)
|
(65 532)
|
(108 426)
|
(119 327)
|
(117 118)
|
(91 690)
|
233 114
|
233 890
|
243 293
|
248 502
|
(4 155)
|
(7 729)
|
(9 993)
|
(11 083)
|
(25 746)
|
(20 773)
|
(25 013)
|
(22 023)
|
|
| Income to Minority Interest |
(2)
|
0
|
1
|
1
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
179
|
(869)
|
(5 926)
|
(11 720)
|
(16 122)
|
(20 272)
|
(4 149)
|
(1 435)
|
1 602
|
4 674
|
(7 601)
|
(9 704)
|
(8 370)
|
(5 757)
|
(3 559)
|
858
|
(4 416)
|
(7 068)
|
(5 741)
|
(6 824)
|
(3 560)
|
(617)
|
1 104
|
11 997
|
20 698
|
31 326
|
28 564
|
22 814
|
24 361
|
24 298
|
32 717
|
31 378
|
31 464
|
21 543
|
22 545
|
25 033
|
26 523
|
37 292
|
36 527
|
38 282
|
37 783
|
32 919
|
162 735
|
157 354
|
152 041
|
148 541
|
0
|
2 146
|
(2 004)
|
(5 831)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(161)
|
2 852
|
4 632
|
4 620
|
5 199
|
12 063
|
9 676
|
11 833
|
10 322
|
|
| Net Income (Common) |
1 141
N/A
|
1 218
+7%
|
755
-38%
|
688
-9%
|
(3 479)
N/A
|
(3 650)
-5%
|
(4 118)
-13%
|
(4 276)
-4%
|
1 105
N/A
|
1 106
+0%
|
1 217
+10%
|
1 266
+4%
|
148
-88%
|
(1 074)
N/A
|
(964)
+10%
|
(401)
+58%
|
625
N/A
|
6 126
+880%
|
9 361
+53%
|
8 777
-6%
|
(11 866)
N/A
|
(16 776)
-41%
|
(19 442)
-16%
|
(15 160)
+22%
|
173
N/A
|
7 847
+4 436%
|
7 432
-5%
|
5 230
-30%
|
2 946
-44%
|
(314)
N/A
|
7 539
N/A
|
7 972
+6%
|
10 059
+26%
|
8 620
-14%
|
2 947
-66%
|
(917)
N/A
|
(2 644)
-188%
|
(18 883)
-614%
|
(31 807)
-68%
|
(47 649)
-50%
|
(43 427)
+9%
|
(34 864)
+20%
|
(37 292)
-7%
|
(37 229)
+0%
|
(49 681)
-33%
|
(47 631)
+4%
|
(47 671)
0%
|
(32 585)
+32%
|
(34 347)
-5%
|
(37 990)
-11%
|
(40 226)
-6%
|
(56 454)
-40%
|
(55 171)
+2%
|
(57 829)
-5%
|
(57 081)
+1%
|
(49 809)
+13%
|
(244 568)
-391%
|
(236 531)
+3%
|
(228 604)
+3%
|
(223 431)
+2%
|
(91 594)
+59%
|
(121 876)
-33%
|
(103 079)
+15%
|
(113 910)
-11%
|
(54 908)
+52%
|
(29 543)
+46%
|
(51 636)
-75%
|
(65 532)
-27%
|
(108 426)
-65%
|
(119 327)
-10%
|
(117 118)
+2%
|
(91 690)
+22%
|
233 114
N/A
|
233 890
+0%
|
243 293
+4%
|
248 341
+2%
|
(1 304)
N/A
|
(3 097)
-138%
|
(5 373)
-73%
|
(5 885)
-10%
|
(13 684)
-133%
|
(11 097)
+19%
|
(13 180)
-19%
|
(11 701)
+11%
|
|
| EPS (Diluted) |
1.12
N/A
|
1.18
+5%
|
0.74
-37%
|
0.67
-9%
|
-4.25
N/A
|
-4.02
+5%
|
-4.54
-13%
|
-5.24
-15%
|
1.35
N/A
|
1.36
+1%
|
1.5
+10%
|
1.56
+4%
|
0.18
-88%
|
-1.3
N/A
|
-0.13
+90%
|
-0.1
+23%
|
0.15
N/A
|
1.5
+900%
|
2.29
+53%
|
2.21
-3%
|
-2.99
N/A
|
-4.22
-41%
|
-4.84
-15%
|
-3.82
+21%
|
0.04
N/A
|
1.93
+4 725%
|
1.89
-2%
|
1.32
-30%
|
0.74
-44%
|
-0.07
N/A
|
1.9
N/A
|
2.01
+6%
|
2.54
+26%
|
2.18
-14%
|
0.75
-66%
|
-0.23
N/A
|
-0.67
-191%
|
-4.75
-609%
|
-8.01
-69%
|
-12
-50%
|
-10.95
+9%
|
-8.78
+20%
|
-9.39
-7%
|
-9.38
+0%
|
-12.53
-34%
|
-12.01
+4%
|
-12.02
0%
|
-8.21
+32%
|
-8.66
-5%
|
-9.57
-11%
|
-10.14
-6%
|
-14.23
-40%
|
-13.91
+2%
|
-14.58
-5%
|
-14.39
+1%
|
-12.56
+13%
|
-61.66
-391%
|
-59.63
+3%
|
-57.64
+3%
|
-56.33
+2%
|
-23.09
+59%
|
-30.73
-33%
|
-25.99
+15%
|
-28.72
-11%
|
-13.84
+52%
|
-7.45
+46%
|
-13.02
-75%
|
-16.52
-27%
|
-27.34
-65%
|
-30.08
-10%
|
-29.53
+2%
|
-23.12
+22%
|
58.77
N/A
|
58.97
+0%
|
61.34
+4%
|
62.61
+2%
|
-0.33
N/A
|
-0.78
-136%
|
-1.35
-73%
|
-1.48
-10%
|
-3.45
-133%
|
-2.8
+19%
|
-3.32
-19%
|
-2.95
+11%
|
|
Switch to:
Switch to:
See Also
Discover More
