Star Pacific Tbk PT
IDX:LPLI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Star Pacific Tbk PT
IDX:LPLI
|
ID |
|
A2A SpA
OTC:AEMMY
|
IT |
Income Statement
Earnings Waterfall
Star Pacific Tbk PT
Income Statement
Star Pacific Tbk PT
| 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 |
110 505
|
110 440
|
113 129
|
112 915
|
110 516
|
105 320
|
101 396
|
140 973
|
115 181
|
118 199
|
98 963
|
72 734
|
93 932
|
96 916
|
111 270
|
124 793
|
83 994
|
0
|
0
|
0
|
0
|
159
|
708
|
857
|
1 391
|
1 515
|
1 573
|
2 783
|
514
|
2 147
|
0
|
0
|
460
|
0
|
0
|
0
|
153
|
237
|
324
|
445
|
281
|
324
|
388
|
475
|
510
|
566
|
6 390
|
14 992
|
23 391
|
31 640
|
34 039
|
33 397
|
32 650
|
31 967
|
31 283
|
30 674
|
29 520
|
28 815
|
26 223
|
25 603
|
25 675
|
24 729
|
25 749
|
24 223
|
24 529
|
22 693
|
21 989
|
21 171
|
17 984
|
19 257
|
18 416
|
15 761
|
12 623
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
26 402
N/A
|
29 089
+10%
|
31 442
+8%
|
34 976
+11%
|
29 975
-14%
|
28 398
-5%
|
26 907
-5%
|
30 758
+14%
|
33 604
+9%
|
34 594
+3%
|
39 294
+14%
|
44 055
+12%
|
55 597
+26%
|
60 678
+9%
|
65 725
+8%
|
59 012
-10%
|
72 426
+23%
|
73 506
+1%
|
69 883
-5%
|
66 521
-5%
|
31 365
-53%
|
40 997
+31%
|
48 768
+19%
|
63 856
+31%
|
81 133
+27%
|
75 030
-8%
|
72 821
-3%
|
71 550
-2%
|
72 402
+1%
|
76 564
+6%
|
83 289
+9%
|
90 919
+9%
|
100 262
+10%
|
100 358
+0%
|
102 888
+3%
|
98 886
-4%
|
92 940
-6%
|
90 198
-3%
|
88 987
-1%
|
91 379
+3%
|
94 540
+3%
|
96 708
+2%
|
96 990
+0%
|
93 144
-4%
|
93 679
+1%
|
92 584
-1%
|
90 676
-2%
|
90 669
0%
|
98 059
+8%
|
100 521
+3%
|
99 049
-1%
|
100 704
+2%
|
86 161
-14%
|
85 973
0%
|
86 288
+0%
|
87 348
+1%
|
90 689
+4%
|
96 615
+7%
|
92 435
-4%
|
89 263
-3%
|
83 375
-7%
|
78 481
-6%
|
79 237
+1%
|
87 290
+10%
|
64 235
-26%
|
53 104
-17%
|
48 393
-9%
|
19 765
-59%
|
14 937
-24%
|
16 422
+10%
|
2 746
-83%
|
4 629
+69%
|
6 210
+34%
|
6 612
+6%
|
15 370
+132%
|
20 481
+33%
|
25 021
+22%
|
29 380
+17%
|
24 455
-17%
|
22 580
-8%
|
21 040
-7%
|
19 940
-5%
|
20 043
+1%
|
20 373
+2%
|
20 611
+1%
|
19 980
-3%
|
19 033
-5%
|
18 401
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24 386)
|
(26 751)
|
(29 335)
|
(31 336)
|
(25 182)
|
(23 404)
|
(22 535)
|
(24 760)
|
(28 803)
|
(29 739)
|
(34 153)
|
(41 526)
|
(50 539)
|
(52 944)
|
(56 646)
|
(51 114)
|
(66 878)
|
(67 891)
|
(61 600)
|
(61 667)
|
(27 138)
|
(39 266)
|
(50 202)
|
(59 495)
|
(72 652)
|
(65 953)
|
(60 630)
|
(61 151)
|
(64 907)
|
(68 391)
|
(72 726)
|
(77 888)
|
(87 028)
|
(87 022)
|
(85 464)
|
(84 872)
|
(72 942)
|
(70 291)
|
(67 634)
|
(60 956)
|
(59 416)
|
(57 824)
|
(56 475)
|
(54 935)
|
(51 993)
|
(51 680)
|
(51 038)
|
(49 674)
|
(46 796)
|
(44 957)
|
(45 198)
|
(42 326)
|
(44 032)
|
(43 465)
|
(43 007)
|
(43 231)
|
(42 679)
|
(42 858)
|
(42 715)
|
(42 576)
|
(42 972)
|
(42 932)
|
(42 801)
|
(44 301)
|
(34 792)
|
(26 876)
|
(24 170)
|
(15 543)
|
(15 775)
|
(18 707)
|
(13 545)
|
(12 948)
|
(13 251)
|
(13 351)
|
(21 372)
|
(25 701)
|
(29 411)
|
(33 547)
|
(26 865)
|
(24 208)
|
(21 510)
|
(19 112)
|
(18 925)
|
(19 105)
|
(19 086)
|
(18 209)
|
(17 033)
|
(16 118)
|
|
| Gross Profit |
2 016
N/A
|
2 338
+16%
|
2 107
-10%
|
3 640
+73%
|
4 793
+32%
|
4 994
+4%
|
4 372
-12%
|
5 998
+37%
|
4 801
-20%
|
4 855
+1%
|
5 141
+6%
|
2 529
-51%
|
5 058
+100%
|
7 734
+53%
|
9 079
+17%
|
7 898
-13%
|
5 548
-30%
|
5 615
+1%
|
8 283
+48%
|
4 854
-41%
|
4 227
-13%
|
1 731
-59%
|
(1 434)
N/A
|
4 361
N/A
|
8 481
+94%
|
9 077
+7%
|
12 191
+34%
|
10 399
-15%
|
7 495
-28%
|
8 173
+9%
|
10 563
+29%
|
13 031
+23%
|
13 234
+2%
|
13 336
+1%
|
17 424
+31%
|
14 014
-20%
|
19 998
+43%
|
19 907
0%
|
21 353
+7%
|
30 423
+42%
|
35 124
+15%
|
38 884
+11%
|
40 515
+4%
|
38 209
-6%
|
41 686
+9%
|
40 904
-2%
|
39 638
-3%
|
40 995
+3%
|
51 263
+25%
|
55 564
+8%
|
53 851
-3%
|
58 378
+8%
|
42 129
-28%
|
42 508
+1%
|
43 281
+2%
|
44 117
+2%
|
48 010
+9%
|
53 757
+12%
|
49 720
-8%
|
46 687
-6%
|
40 403
-13%
|
35 549
-12%
|
36 436
+2%
|
42 989
+18%
|
29 443
-32%
|
26 228
-11%
|
24 223
-8%
|
4 222
-83%
|
(838)
N/A
|
(2 285)
-173%
|
(10 799)
-373%
|
(8 319)
+23%
|
(7 041)
+15%
|
(6 739)
+4%
|
(6 002)
+11%
|
(5 220)
+13%
|
(4 390)
+16%
|
(4 167)
+5%
|
(2 410)
+42%
|
(1 628)
+32%
|
(470)
+71%
|
828
N/A
|
1 118
+35%
|
1 268
+13%
|
1 525
+20%
|
1 771
+16%
|
2 000
+13%
|
2 283
+14%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19 180)
|
(19 287)
|
(18 934)
|
(17 627)
|
(17 528)
|
(18 143)
|
(19 060)
|
(17 272)
|
(32 311)
|
(33 858)
|
(36 528)
|
(48 930)
|
(41 668)
|
(42 428)
|
(47 630)
|
(42 415)
|
(44 753)
|
(45 443)
|
(39 100)
|
(35 744)
|
(32 521)
|
(52 610)
|
(97 553)
|
(116 650)
|
(166 983)
|
(195 150)
|
(171 006)
|
(182 993)
|
(142 237)
|
(149 180)
|
(157 862)
|
(153 278)
|
(125 404)
|
(119 196)
|
(115 726)
|
(108 250)
|
245 131
|
260 994
|
267 077
|
262 701
|
159 032
|
(216 539)
|
(224 962)
|
(221 222)
|
(33 847)
|
(104 500)
|
(82 667)
|
(67 079)
|
(98 704)
|
(85 478)
|
(79 463)
|
(79 240)
|
(81 005)
|
(99 178)
|
(101 321)
|
(110 491)
|
(60 784)
|
(60 632)
|
(63 669)
|
(63 587)
|
(65 033)
|
(60 042)
|
(43 643)
|
(31 605)
|
(23 357)
|
(5 519)
|
(17 511)
|
(7 858)
|
(7 470)
|
106 860
|
127 471
|
145 794
|
146 983
|
23 737
|
7 221
|
(13 008)
|
(4 119)
|
111 261
|
128 281
|
158 811
|
20 202
|
(59 049)
|
(37 729)
|
(158 019)
|
(36 603)
|
(66 935)
|
(106 360)
|
(32 655)
|
|
| Selling, General & Administrative |
(17 291)
|
(17 387)
|
(17 026)
|
(15 710)
|
(15 692)
|
(16 323)
|
(17 264)
|
(15 689)
|
(30 959)
|
(32 969)
|
(36 095)
|
(48 766)
|
(41 668)
|
(42 428)
|
(47 630)
|
(42 415)
|
(44 753)
|
(45 443)
|
(39 100)
|
(35 744)
|
(32 521)
|
(48 219)
|
(86 622)
|
(105 719)
|
(142 927)
|
(157 998)
|
(133 825)
|
(139 250)
|
(115 987)
|
(122 924)
|
(131 612)
|
(127 037)
|
(125 404)
|
(125 767)
|
(128 860)
|
(127 937)
|
(102 017)
|
(109 524)
|
(98 828)
|
(99 247)
|
(101 620)
|
(101 478)
|
(111 684)
|
(110 832)
|
(54 279)
|
(57 861)
|
(52 578)
|
(57 232)
|
(121 313)
|
(112 284)
|
(108 330)
|
(96 335)
|
(76 389)
|
(77 121)
|
(73 112)
|
(77 779)
|
(76 476)
|
(76 159)
|
(77 047)
|
(75 997)
|
(80 454)
|
(77 272)
|
(73 908)
|
(75 022)
|
(51 348)
|
(41 555)
|
(28 848)
|
(11 326)
|
(13 042)
|
(12 812)
|
(12 405)
|
(10 889)
|
(12 820)
|
(17 482)
|
(17 417)
|
(13 622)
|
(11 409)
|
(7 004)
|
(8 499)
|
(11 858)
|
(21 700)
|
(23 635)
|
(23 193)
|
(40 591)
|
(37 545)
|
(37 778)
|
(38 409)
|
(33 155)
|
|
| Depreciation & Amortization |
(1 889)
|
(1 900)
|
(1 908)
|
(1 917)
|
(1 836)
|
(1 820)
|
(1 796)
|
(1 583)
|
(1 352)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 391)
|
(10 931)
|
0
|
(24 056)
|
(37 152)
|
(37 181)
|
(43 743)
|
(26 250)
|
(26 256)
|
(26 250)
|
(26 241)
|
0
|
6 571
|
13 134
|
19 687
|
(12 672)
|
(3 212)
|
(6 371)
|
(9 342)
|
(11 873)
|
(10 705)
|
(9 913)
|
(9 053)
|
(8 566)
|
(8 750)
|
(8 104)
|
(7 464)
|
(6 980)
|
(6 162)
|
(5 798)
|
(5 525)
|
(4 616)
|
(4 331)
|
(3 952)
|
(3 754)
|
(4 201)
|
(4 165)
|
(4 341)
|
(3 341)
|
(4 141)
|
(2 641)
|
0
|
(2 900)
|
(1 930)
|
(1 925)
|
(2 427)
|
0
|
(1 968)
|
(1 411)
|
(1 338)
|
(1 765)
|
(1 730)
|
(1 840)
|
(1 968)
|
(2 095)
|
(2 143)
|
(1 895)
|
(1 343)
|
(795)
|
(311)
|
(328)
|
(326)
|
(325)
|
(19)
|
(18)
|
(20)
|
(21)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(889)
|
(433)
|
(164)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 931)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
359 820
|
373 730
|
372 276
|
371 290
|
272 525
|
(104 356)
|
(103 365)
|
(101 337)
|
28 998
|
(37 889)
|
(21 985)
|
(2 383)
|
29 589
|
32 968
|
34 665
|
22 620
|
0
|
(17 726)
|
(24 257)
|
(28 958)
|
19 893
|
19 692
|
17 719
|
15 751
|
19 562
|
19 871
|
30 265
|
46 317
|
29 921
|
37 961
|
13 764
|
3 468
|
7 540
|
121 083
|
141 214
|
158 448
|
161 533
|
43 059
|
26 606
|
2 709
|
9 433
|
120 160
|
138 123
|
171 464
|
42 213
|
(35 086)
|
(14 210)
|
(117 103)
|
961
|
(29 139)
|
(67 931)
|
521
|
|
| Operating Income |
(17 164)
N/A
|
(16 949)
+1%
|
(16 827)
+1%
|
(13 987)
+17%
|
(12 735)
+9%
|
(13 149)
-3%
|
(14 688)
-12%
|
(11 274)
+23%
|
(27 510)
-144%
|
(29 003)
-5%
|
(31 387)
-8%
|
(46 401)
-48%
|
(36 610)
+21%
|
(34 694)
+5%
|
(38 551)
-11%
|
(34 517)
+10%
|
(39 205)
-14%
|
(39 828)
-2%
|
(30 817)
+23%
|
(30 890)
0%
|
(28 294)
+8%
|
(50 879)
-80%
|
(98 987)
-95%
|
(112 289)
-13%
|
(158 502)
-41%
|
(186 073)
-17%
|
(158 815)
+15%
|
(172 594)
-9%
|
(134 742)
+22%
|
(141 007)
-5%
|
(147 299)
-4%
|
(140 247)
+5%
|
(112 170)
+20%
|
(105 860)
+6%
|
(98 302)
+7%
|
(94 236)
+4%
|
265 129
N/A
|
280 901
+6%
|
288 430
+3%
|
293 124
+2%
|
194 156
-34%
|
(177 655)
N/A
|
(184 447)
-4%
|
(183 013)
+1%
|
7 839
N/A
|
(63 596)
N/A
|
(43 029)
+32%
|
(26 084)
+39%
|
(47 441)
-82%
|
(29 914)
+37%
|
(25 612)
+14%
|
(20 862)
+19%
|
(38 876)
-86%
|
(56 670)
-46%
|
(58 040)
-2%
|
(66 374)
-14%
|
(12 774)
+81%
|
(6 875)
+46%
|
(13 949)
-103%
|
(16 900)
-21%
|
(24 630)
-46%
|
(24 493)
+1%
|
(7 207)
+71%
|
11 384
N/A
|
6 086
-47%
|
20 709
+240%
|
6 712
-68%
|
(3 636)
N/A
|
(8 308)
-128%
|
104 575
N/A
|
116 672
+12%
|
137 475
+18%
|
139 942
+2%
|
16 998
-88%
|
1 219
-93%
|
(18 228)
N/A
|
(8 509)
+53%
|
107 094
N/A
|
125 871
+18%
|
157 183
+25%
|
19 732
-87%
|
(58 221)
N/A
|
(36 611)
+37%
|
(156 751)
-328%
|
(35 078)
+78%
|
(65 164)
-86%
|
(104 360)
-60%
|
(30 372)
+71%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(90 797)
|
(84 120)
|
(107 460)
|
(76 036)
|
(11 368)
|
32 041
|
36 451
|
36 274
|
98 760
|
84 964
|
93 460
|
84 022
|
97 363
|
96 992
|
161 676
|
305 233
|
213 693
|
204 917
|
108 203
|
(36 514)
|
35 808
|
28 615
|
66 552
|
156 786
|
22 748
|
158 150
|
26 722
|
81 231
|
306 866
|
128 166
|
300 705
|
66 370
|
(176 406)
|
11 926
|
420
|
345 858
|
26 832
|
341 992
|
861 585
|
116 552
|
96 955
|
461 163
|
115 883
|
619 380
|
535 803
|
589 322
|
115 299
|
(136 173)
|
(255 057)
|
(631 107)
|
(309 240)
|
(119 870)
|
(166 723)
|
(180 038)
|
(374 577)
|
(303 563)
|
(330 602)
|
(304 218)
|
(187 176)
|
(223 669)
|
(33 933)
|
16 784
|
586
|
(20 412)
|
(20 842)
|
(61 275)
|
(48 608)
|
(21 446)
|
(11 655)
|
1 510
|
255 596
|
218 783
|
110 757
|
105 090
|
(122 611)
|
(56 838)
|
52 194
|
384 665
|
36 223
|
146 057
|
317 655
|
21 337
|
329 458
|
241 075
|
77 865
|
66 880
|
285 628
|
366 438
|
|
| 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
|
(3 364)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 894)
|
0
|
0
|
0
|
0
|
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 |
60 752
|
0
|
0
|
0
|
(6 067)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(10 845)
|
46 229
|
48 300
|
49 087
|
(13 047)
|
(14 959)
|
(11 935)
|
(13 735)
|
(12 326)
|
(12 330)
|
(12 193)
|
(11 131)
|
(20 358)
|
(20 324)
|
(20 336)
|
(20 267)
|
157 495
|
156 398
|
156 180
|
156 413
|
4 864
|
5 943
|
10 072
|
(6 134)
|
4 505
|
37 111
|
170 372
|
58 819
|
193 034
|
294 387
|
55 274
|
182 418
|
107 875
|
(98 343)
|
7 080
|
9 138
|
0
|
(271)
|
(3 748)
|
(5 352)
|
0
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
(2 367)
|
(2 367)
|
(2 367)
|
0
|
2 367
|
2 367
|
2 367
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(58 054)
N/A
|
(54 840)
+6%
|
(75 987)
-39%
|
(40 936)
+46%
|
(43 217)
-6%
|
3 933
N/A
|
9 828
+150%
|
11 265
+15%
|
58 924
+423%
|
43 631
-26%
|
49 880
+14%
|
26 490
-47%
|
40 395
+52%
|
41 974
+4%
|
102 789
+145%
|
250 449
+144%
|
331 972
+33%
|
321 487
-3%
|
233 566
-27%
|
89 009
-62%
|
12 378
-86%
|
(16 321)
N/A
|
(22 363)
-37%
|
38 363
N/A
|
(131 249)
N/A
|
9 188
N/A
|
38 279
+317%
|
(32 544)
N/A
|
365 158
N/A
|
281 546
-23%
|
208 680
-26%
|
108 541
-48%
|
(180 701)
N/A
|
(192 277)
-6%
|
(90 802)
+53%
|
260 760
N/A
|
288 597
+11%
|
622 622
+116%
|
1 146 267
+84%
|
404 324
-65%
|
291 111
-28%
|
283 519
-3%
|
(68 553)
N/A
|
436 378
N/A
|
543 642
+25%
|
525 726
-3%
|
72 270
-86%
|
(162 257)
N/A
|
(302 498)
-86%
|
(663 388)
-119%
|
(337 219)
+49%
|
(143 099)
+58%
|
(205 599)
-44%
|
(234 341)
-14%
|
(430 250)
-84%
|
(367 570)
+15%
|
(343 376)
+7%
|
(311 093)
+9%
|
(201 125)
+35%
|
(240 569)
-20%
|
(60 457)
+75%
|
(7 709)
+87%
|
(6 621)
+14%
|
(9 028)
-36%
|
(14 756)
-63%
|
(40 566)
-175%
|
(41 896)
-3%
|
(25 082)
+40%
|
(19 963)
+20%
|
106 085
N/A
|
372 268
+251%
|
356 258
-4%
|
250 699
-30%
|
122 088
-51%
|
(121 392)
N/A
|
(75 066)
+38%
|
43 685
N/A
|
491 759
+1 026%
|
162 094
-67%
|
303 240
+87%
|
337 387
+11%
|
(36 884)
N/A
|
292 847
N/A
|
84 324
-71%
|
42 787
-49%
|
1 716
-96%
|
181 268
+10 463%
|
336 066
+85%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
9
|
(4)
|
(20)
|
(34)
|
(237)
|
(237)
|
(238)
|
(237)
|
(111)
|
(110)
|
(108)
|
(107)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
(78)
|
3 235
|
3 235
|
3 312
|
3 313
|
(38 888)
|
(38 888)
|
(38 888)
|
(38 888)
|
(24 249)
|
(24 249)
|
(24 249)
|
(24 249)
|
3 407
|
3 407
|
3 407
|
3 407
|
(11 602)
|
(11 602)
|
(26 491)
|
(27 046)
|
(16 537)
|
(16 190)
|
(979)
|
(78)
|
(4 585)
|
(4 843)
|
(6 888)
|
(7 580)
|
(7 425)
|
(7 285)
|
(5 334)
|
(4 757)
|
(1 347)
|
(1 384)
|
(1 272)
|
(1 863)
|
(1 488)
|
(1 540)
|
(2 052)
|
(1 692)
|
(4 696)
|
(5 286)
|
(5 114)
|
0
|
(1 154)
|
(1 154)
|
(1 154)
|
(2 307)
|
(2 437)
|
(2 437)
|
(2 437)
|
(3 139)
|
(5 012)
|
(11 672)
|
(11 545)
|
(18 841)
|
(19 231)
|
(12 968)
|
(13 904)
|
(5 299)
|
(2 011)
|
(1 866)
|
(1 343)
|
(1 408)
|
|
| Income from Continuing Operations |
(58 045)
|
(54 844)
|
(76 007)
|
(40 970)
|
(43 454)
|
3 696
|
9 590
|
11 028
|
58 813
|
43 521
|
49 772
|
26 383
|
40 395
|
41 974
|
102 789
|
250 449
|
331 972
|
321 487
|
233 566
|
89 009
|
12 378
|
(16 321)
|
(22 440)
|
38 285
|
(128 014)
|
12 423
|
41 591
|
(29 231)
|
326 270
|
242 658
|
169 792
|
69 653
|
(204 950)
|
(216 526)
|
(115 051)
|
236 511
|
292 004
|
626 029
|
1 149 674
|
407 731
|
279 509
|
271 917
|
(95 044)
|
409 332
|
527 105
|
509 536
|
71 291
|
(162 335)
|
(307 083)
|
(668 231)
|
(344 107)
|
(150 679)
|
(213 024)
|
(241 626)
|
(435 584)
|
(372 327)
|
(344 723)
|
(312 477)
|
(202 397)
|
(242 432)
|
(61 945)
|
(9 249)
|
(8 673)
|
(10 720)
|
(19 452)
|
(45 852)
|
(47 010)
|
(30 196)
|
(21 117)
|
104 931
|
371 114
|
353 951
|
248 262
|
119 651
|
(123 829)
|
(78 205)
|
38 673
|
480 087
|
150 549
|
284 399
|
318 156
|
(49 852)
|
278 943
|
79 025
|
40 776
|
(150)
|
179 925
|
334 658
|
|
| 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
|
9 998
|
9 999
|
10 000
|
10 000
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(44)
|
(15)
|
(2)
|
(2)
|
40
|
11
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
3
|
(3 277)
|
(3 277)
|
(3 277)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(58 045)
N/A
|
(54 844)
+6%
|
(76 007)
-39%
|
(40 970)
+46%
|
(43 454)
-6%
|
3 696
N/A
|
9 590
+159%
|
11 028
+15%
|
58 813
+433%
|
43 521
-26%
|
49 772
+14%
|
26 383
-47%
|
40 395
+53%
|
41 974
+4%
|
102 789
+145%
|
250 449
+144%
|
331 972
+33%
|
321 487
-3%
|
233 566
-27%
|
89 009
-62%
|
12 378
-86%
|
(6 323)
N/A
|
(12 441)
-97%
|
48 285
N/A
|
(118 014)
N/A
|
12 425
N/A
|
41 592
+235%
|
(29 231)
N/A
|
326 270
N/A
|
242 658
-26%
|
169 792
-30%
|
69 653
-59%
|
(204 950)
N/A
|
(216 526)
-6%
|
(115 051)
+47%
|
236 511
N/A
|
292 004
+23%
|
626 029
+114%
|
1 149 674
+84%
|
407 731
-65%
|
279 509
-31%
|
271 917
-3%
|
(95 044)
N/A
|
409 332
N/A
|
527 102
+29%
|
509 533
-3%
|
71 288
-86%
|
(162 338)
N/A
|
(307 085)
-89%
|
(668 233)
-118%
|
(344 151)
+48%
|
(150 694)
+56%
|
(213 026)
-41%
|
(241 628)
-13%
|
(435 544)
-80%
|
(372 316)
+15%
|
(344 723)
+7%
|
(312 477)
+9%
|
(202 397)
+35%
|
(242 432)
-20%
|
(61 942)
+74%
|
(9 246)
+85%
|
(8 670)
+6%
|
(11 933)
-38%
|
(22 729)
-90%
|
(50 345)
-122%
|
(51 503)
-2%
|
(33 473)
+35%
|
(21 117)
+37%
|
103 207
N/A
|
369 390
+258%
|
352 227
-5%
|
248 262
-30%
|
119 651
-52%
|
(123 829)
N/A
|
(78 205)
+37%
|
38 673
N/A
|
480 087
+1 141%
|
150 549
-69%
|
284 399
+89%
|
318 156
+12%
|
(49 852)
N/A
|
278 943
N/A
|
79 025
-72%
|
40 776
-48%
|
(150)
N/A
|
179 925
N/A
|
334 658
+86%
|
|
| EPS (Diluted) |
-128.98
N/A
|
-121.87
+6%
|
-168.9
-39%
|
-91.04
+46%
|
-96.56
-6%
|
8.21
N/A
|
21.31
+160%
|
24.5
+15%
|
130.69
+433%
|
96.71
-26%
|
110.6
+14%
|
58.62
-47%
|
89.76
+53%
|
93.27
+4%
|
228.42
+145%
|
556.55
+144%
|
737.71
+33%
|
714.41
-3%
|
519.03
-27%
|
197.79
-62%
|
27.5
-86%
|
-6.31
N/A
|
-12.41
-97%
|
48.18
N/A
|
-106.31
N/A
|
12.4
N/A
|
31.08
+151%
|
-24.98
N/A
|
278.86
N/A
|
207.4
-26%
|
145.12
-30%
|
59.52
-59%
|
-175.17
N/A
|
-185.06
-6%
|
-98.33
+47%
|
202.14
N/A
|
249.57
+23%
|
535.06
+114%
|
982.62
+84%
|
348.48
-65%
|
238.89
-31%
|
232.4
-3%
|
-81.23
N/A
|
349.85
N/A
|
450.35
+29%
|
435.49
-3%
|
60.91
-86%
|
-138.75
N/A
|
-262.37
-89%
|
-571.13
-118%
|
-294.14
+48%
|
-128.79
+56%
|
-182.01
-41%
|
-206.51
-13%
|
-372.25
-80%
|
-318.21
+15%
|
-294.53
+7%
|
-267.07
+9%
|
-172.98
+35%
|
-207.13
-20%
|
-52.92
+74%
|
-7.9
+85%
|
-7.41
+6%
|
-10.19
-38%
|
-19.42
-91%
|
-43.01
-121%
|
-44
-2%
|
-28.62
+35%
|
-18.04
+37%
|
88.17
N/A
|
315.6
+258%
|
300.93
-5%
|
212.11
-30%
|
102.23
-52%
|
-105.8
N/A
|
-66.82
+37%
|
33.04
N/A
|
410.18
+1 141%
|
128.63
-69%
|
242.99
+89%
|
271.83
+12%
|
-42.59
N/A
|
238.32
N/A
|
67.52
-72%
|
34.84
-48%
|
-0.13
N/A
|
153.73
N/A
|
285.93
+86%
|
|