Rig Tenders Indonesia Tbk PT
IDX:RIGS
Income Statement
Earnings Waterfall
Rig Tenders Indonesia Tbk PT
Income Statement
Rig Tenders Indonesia Tbk PT
| 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 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 478
|
7 330
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 005
|
9 146
|
12 942
|
19 547
|
17 050
|
15 451
|
14 037
|
10 050
|
10 082
|
10 274
|
10 181
|
10 478
|
0
|
5 928
|
4 420
|
3 678
|
9 121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
504
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
24
N/A
|
23
-5%
|
21
-8%
|
19
-9%
|
20
+4%
|
21
+2%
|
21
+4%
|
23
+7%
|
24
+3%
|
25
+4%
|
25
+1%
|
25
+1%
|
26
+3%
|
26
+0%
|
27
+3%
|
28
+5%
|
34
+20%
|
40
+18%
|
46
+14%
|
50
+9%
|
48
-3%
|
48
-1%
|
49
+3%
|
50
+2%
|
50
+1%
|
50
0%
|
48
-5%
|
47
-2%
|
49
+4%
|
49
+1%
|
49
-1%
|
48
-1%
|
44
-9%
|
41
-6%
|
74
+80%
|
90
+22%
|
50
-45%
|
132
+164%
|
119
-10%
|
106
-11%
|
90
-15%
|
75
-17%
|
58
-22%
|
56
-4%
|
53
-5%
|
39
-27%
|
38
-3%
|
34
-9%
|
43
+25%
|
38
-11%
|
35
-7%
|
32
-10%
|
30
-6%
|
26
-13%
|
23
-12%
|
22
-3%
|
331 244
+1 508 299%
|
21
-100%
|
21
+1%
|
22
+5%
|
363 073
+1 615 713%
|
26
-100%
|
27
+5%
|
28
+4%
|
439 022
+1 552 658%
|
28
-100%
|
28
0%
|
27
-4%
|
26
-6%
|
455 739
+1 784 866%
|
21
-100%
|
18
-14%
|
16
-9%
|
268 105
+1 661 848%
|
67 670
-75%
|
154 691
+129%
|
243 554
+57%
|
309 380
+27%
|
333 109
+8%
|
325 018
-2%
|
326 762
+1%
|
341 707
+5%
|
341 073
0%
|
348 942
+2%
|
349 448
+0%
|
347 990
0%
|
353 190
+1%
|
355 227
+1%
|
353 500
0%
|
365 898
+4%
|
355 761
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16)
|
(14)
|
(14)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(21)
|
(25)
|
(30)
|
(35)
|
(34)
|
(40)
|
(39)
|
(41)
|
(49)
|
(45)
|
(50)
|
(48)
|
(46)
|
(42)
|
(39)
|
(38)
|
(38)
|
(37)
|
(39)
|
(64)
|
(76)
|
(47)
|
(102)
|
(89)
|
(81)
|
(70)
|
(61)
|
(51)
|
(49)
|
(49)
|
(35)
|
(33)
|
(30)
|
(38)
|
(35)
|
(33)
|
(31)
|
(33)
|
(33)
|
(31)
|
(30)
|
(408 321)
|
(26)
|
(24)
|
(24)
|
(400 013)
|
(25)
|
(26)
|
(26)
|
(512 519)
|
(33)
|
(32)
|
(31)
|
(19)
|
(362 204)
|
(17)
|
(17)
|
(17)
|
(261 232)
|
(54 995)
|
(124 032)
|
(191 192)
|
(240 297)
|
(249 507)
|
(240 673)
|
(234 316)
|
(231 787)
|
(233 187)
|
(229 568)
|
(227 417)
|
(232 098)
|
(240 744)
|
(242 577)
|
(244 888)
|
(250 016)
|
(244 416)
|
|
| Gross Profit |
9
N/A
|
9
+4%
|
8
-16%
|
8
+5%
|
9
+10%
|
9
+4%
|
10
+6%
|
10
+6%
|
11
+10%
|
11
-2%
|
11
-1%
|
12
+6%
|
11
-8%
|
9
-12%
|
8
-9%
|
7
-19%
|
9
+33%
|
10
+5%
|
10
+8%
|
16
+56%
|
9
-47%
|
9
-1%
|
8
-6%
|
1
-87%
|
6
+461%
|
0
-97%
|
(0)
N/A
|
1
N/A
|
7
+614%
|
10
+42%
|
11
+7%
|
10
-5%
|
7
-34%
|
3
-62%
|
10
+273%
|
15
+52%
|
3
-78%
|
31
+850%
|
30
-3%
|
25
-17%
|
20
-19%
|
14
-32%
|
8
-43%
|
7
-11%
|
4
-35%
|
4
-7%
|
5
+19%
|
4
-14%
|
5
+18%
|
3
-35%
|
2
-43%
|
1
-61%
|
(4)
N/A
|
(7)
-81%
|
(8)
-14%
|
(8)
-7%
|
(77 076)
-927 414%
|
(4)
+100%
|
(3)
+29%
|
(1)
+60%
|
(36 940)
-3 078 203%
|
1
N/A
|
1
+55%
|
2
+79%
|
(73 497)
N/A
|
(5)
+100%
|
(4)
+16%
|
(4)
+14%
|
6
N/A
|
93 535
+1 499 322%
|
4
-100%
|
1
-75%
|
(1)
N/A
|
6 873
N/A
|
12 675
+84%
|
30 659
+142%
|
52 361
+71%
|
69 083
+32%
|
83 602
+21%
|
84 345
+1%
|
92 446
+10%
|
109 920
+19%
|
107 885
-2%
|
119 374
+11%
|
122 031
+2%
|
115 892
-5%
|
112 446
-3%
|
112 649
+0%
|
108 612
-4%
|
115 881
+7%
|
111 345
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(10)
|
(3)
|
(3)
|
(3)
|
3
|
(2)
|
3
|
3
|
3
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(6)
|
(25)
|
(27)
|
(27)
|
(11)
|
(11)
|
(7)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(60 524)
|
(4)
|
(3)
|
(3)
|
(47 279)
|
(3)
|
(3)
|
(3)
|
(38 589)
|
(3)
|
(2)
|
(3)
|
(3)
|
(54 820)
|
(3)
|
(3)
|
(2)
|
(28 651)
|
(5 272)
|
(20 331)
|
(26 766)
|
(24 666)
|
(35 284)
|
(34 453)
|
(37 122)
|
(47 234)
|
(44 566)
|
(43 305)
|
(46 060)
|
(43 933)
|
(38 758)
|
(33 108)
|
(33 357)
|
(28 003)
|
(28 548)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(6)
|
(8)
|
(11)
|
(9)
|
(8)
|
(8)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(62 861)
|
(3)
|
(3)
|
(3)
|
(57 036)
|
(4)
|
(4)
|
(4)
|
(46 203)
|
(3)
|
(3)
|
(3)
|
(3)
|
(48 833)
|
(2)
|
(2)
|
(2)
|
(34 119)
|
(6 094)
|
(18 668)
|
(25 182)
|
(34 707)
|
(37 125)
|
(37 151)
|
(39 673)
|
(32 629)
|
(35 277)
|
(33 641)
|
(36 285)
|
(41 664)
|
(37 988)
|
(32 330)
|
(32 553)
|
(26 835)
|
(27 339)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(968)
|
(0)
|
(0)
|
(0)
|
(427)
|
(0)
|
(0)
|
(0)
|
(88)
|
(0)
|
(0)
|
(0)
|
(0)
|
(24)
|
(0)
|
(0)
|
(0)
|
(32)
|
(9)
|
(37)
|
(69)
|
(156)
|
(197)
|
(231)
|
(267)
|
(274)
|
(371)
|
(475)
|
(587)
|
(670)
|
(696)
|
(705)
|
(731)
|
(757)
|
(798)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
6
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(18)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
3 304
|
(0)
|
(1)
|
(0)
|
10 184
|
1
|
1
|
1
|
7 702
|
0
|
1
|
0
|
0
|
(5 963)
|
(1)
|
(1)
|
(1)
|
5 501
|
832
|
(1 626)
|
(1 514)
|
10 197
|
2 038
|
2 929
|
2 818
|
(14 331)
|
(8 919)
|
(9 188)
|
(9 188)
|
(1 599)
|
(73)
|
(73)
|
(73)
|
(411)
|
(411)
|
|
| Operating Income |
7
N/A
|
7
+6%
|
5
-25%
|
5
-4%
|
5
+8%
|
5
-6%
|
5
+4%
|
5
+2%
|
6
+15%
|
6
-6%
|
6
+1%
|
7
+15%
|
6
-17%
|
4
-23%
|
3
-29%
|
1
-65%
|
2
+98%
|
3
+55%
|
5
+39%
|
6
+27%
|
6
+1%
|
6
-2%
|
5
-8%
|
4
-30%
|
3
-11%
|
3
-12%
|
2
-16%
|
4
+62%
|
4
-11%
|
6
+75%
|
7
+13%
|
6
-12%
|
2
-74%
|
(3)
N/A
|
3
N/A
|
7
+140%
|
(3)
N/A
|
6
N/A
|
2
-60%
|
(2)
N/A
|
10
N/A
|
3
-72%
|
1
-72%
|
(1)
N/A
|
(1)
+18%
|
0
N/A
|
1
+316%
|
1
-44%
|
1
+51%
|
(1)
N/A
|
(3)
-92%
|
(4)
-40%
|
(10)
-175%
|
(14)
-32%
|
(14)
-6%
|
(14)
+1%
|
(137 600)
-965 517%
|
(8)
+100%
|
(6)
+19%
|
(5)
+27%
|
(84 218)
-1 830 736%
|
(2)
+100%
|
(2)
+13%
|
(1)
+61%
|
(112 086)
-15 130 240%
|
(8)
+100%
|
(7)
+13%
|
(6)
+4%
|
3
N/A
|
38 715
+1 150 488%
|
1
-100%
|
(2)
N/A
|
(2)
-19%
|
(21 777)
-957 563%
|
7 403
N/A
|
10 328
+40%
|
25 596
+148%
|
44 417
+74%
|
48 318
+9%
|
49 892
+3%
|
55 324
+11%
|
62 685
+13%
|
63 319
+1%
|
76 069
+20%
|
75 972
0%
|
71 959
-5%
|
73 688
+2%
|
79 541
+8%
|
75 255
-5%
|
87 878
+17%
|
82 796
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(2)
|
(1)
|
(6)
|
(2)
|
(2)
|
1
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(7)
|
(7)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(62 225)
|
(4)
|
(4)
|
(3)
|
(77 059)
|
(6)
|
(5)
|
(5)
|
(10 598)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6 714)
|
(1)
|
(1)
|
(0)
|
23
|
(1 166)
|
5
|
6
|
(8 241)
|
147
|
487
|
202
|
(134)
|
(2 168)
|
2 343
|
2 427
|
5 493
|
10 240
|
7 571
|
8 183
|
13 046
|
12 476
|
|
| 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
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3 587)
|
(0)
|
(0)
|
(1)
|
(43 610)
|
(2)
|
(2)
|
(1)
|
70
|
(1)
|
(1)
|
(1)
|
0
|
87
|
0
|
0
|
0
|
(54 675)
|
(59)
|
(119)
|
(59)
|
58
|
0
|
728
|
668
|
(39)
|
0
|
0
|
0
|
1 526
|
0
|
0
|
0
|
36
|
264
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
3
|
(0)
|
0
|
0
|
3
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
4
|
4
|
4
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
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
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
2
|
(0)
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
2
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
3 000
|
0
|
1
|
0
|
(10 080)
|
(1)
|
(1)
|
0
|
(8 504)
|
0
|
0
|
0
|
0
|
(10 051)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
5
+188%
|
4
-15%
|
3
-32%
|
4
+41%
|
4
-6%
|
6
+68%
|
7
+11%
|
7
+4%
|
6
-5%
|
7
+2%
|
7
+6%
|
6
-12%
|
5
-15%
|
4
-17%
|
2
-53%
|
3
+24%
|
3
+7%
|
3
+24%
|
5
+36%
|
4
-18%
|
4
+2%
|
4
-10%
|
4
+13%
|
4
-7%
|
3
-22%
|
3
-2%
|
4
+54%
|
4
-2%
|
7
+74%
|
8
+5%
|
5
-34%
|
1
-79%
|
(2)
N/A
|
4
N/A
|
8
+103%
|
(3)
N/A
|
6
N/A
|
2
-76%
|
(2)
N/A
|
7
N/A
|
2
-78%
|
0
-98%
|
(3)
N/A
|
(1)
+61%
|
(1)
+12%
|
0
N/A
|
(0)
N/A
|
(1)
-362%
|
(3)
-75%
|
(4)
-52%
|
(5)
-37%
|
(12)
-127%
|
(16)
-31%
|
(17)
-5%
|
(16)
+2%
|
(200 413)
-1 221 931%
|
(12)
+100%
|
(10)
+13%
|
(9)
+8%
|
(214 967)
-2 316 358%
|
(10)
+100%
|
(9)
+4%
|
(7)
+24%
|
(131 117)
-1 856 347%
|
(10)
+100%
|
(9)
+12%
|
(8)
+4%
|
2
N/A
|
22 037
+1 239 929%
|
(0)
N/A
|
(2)
-4 007%
|
(3)
-10%
|
(76 429)
-2 786 850%
|
6 179
N/A
|
10 215
+65%
|
25 543
+150%
|
36 233
+42%
|
48 465
+34%
|
51 107
+5%
|
56 194
+10%
|
62 512
+11%
|
61 151
-2%
|
78 412
+28%
|
78 399
0%
|
78 977
+1%
|
83 928
+6%
|
87 112
+4%
|
83 438
-4%
|
100 960
+21%
|
95 536
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2 085)
|
(0)
|
(0)
|
(0)
|
(3 485)
|
(0)
|
(0)
|
0
|
(1 236)
|
(0)
|
(0)
|
(0)
|
0
|
(2 642)
|
(0)
|
(0)
|
(0)
|
(446)
|
0
|
(0)
|
(0)
|
(428)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(336)
|
(336)
|
(336)
|
(5 315)
|
(4 980)
|
|
| Income from Continuing Operations |
1
|
4
|
4
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
1
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
3
|
4
|
7
|
7
|
5
|
0
|
(3)
|
3
|
7
|
(5)
|
4
|
(0)
|
(3)
|
6
|
1
|
(1)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(16)
|
(17)
|
(16)
|
(202 498)
|
(12)
|
(10)
|
(10)
|
(218 452)
|
(10)
|
(10)
|
(7)
|
(132 353)
|
(10)
|
(9)
|
(8)
|
2
|
19 395
|
(0)
|
(3)
|
(3)
|
(76 876)
|
6 179
|
10 214
|
25 543
|
35 805
|
48 018
|
50 660
|
55 746
|
62 512
|
61 151
|
78 412
|
78 399
|
78 977
|
83 593
|
86 776
|
83 103
|
95 645
|
90 557
|
|
| Net Income (Common) |
1
N/A
|
4
+248%
|
4
-14%
|
3
-30%
|
3
+31%
|
3
-6%
|
6
+76%
|
6
+8%
|
6
+1%
|
6
-7%
|
6
+2%
|
6
+7%
|
6
-12%
|
5
-16%
|
4
-19%
|
1
-62%
|
2
+19%
|
2
+7%
|
2
+34%
|
4
+48%
|
3
-18%
|
3
+3%
|
3
-14%
|
2
-15%
|
2
-6%
|
1
-39%
|
1
-5%
|
3
+134%
|
4
+31%
|
7
+84%
|
7
+6%
|
5
-28%
|
0
-97%
|
(3)
N/A
|
3
N/A
|
7
+160%
|
(5)
N/A
|
4
N/A
|
(0)
N/A
|
(3)
-1 829%
|
6
N/A
|
1
-89%
|
(1)
N/A
|
(4)
-411%
|
(2)
+49%
|
(2)
+20%
|
(1)
+67%
|
(1)
-80%
|
(2)
-136%
|
(3)
-46%
|
(4)
-35%
|
(5)
-31%
|
(12)
-123%
|
(16)
-29%
|
(17)
-5%
|
(16)
+2%
|
(202 498)
-1 249 886%
|
(12)
+100%
|
(10)
+13%
|
(10)
+6%
|
(218 452)
-2 270 711%
|
(10)
+100%
|
(10)
+5%
|
(7)
+26%
|
(132 353)
-1 876 506%
|
(10)
+100%
|
(9)
+12%
|
(8)
+4%
|
2
N/A
|
19 395
+1 091 283%
|
(0)
N/A
|
(3)
-1 053%
|
(3)
-9%
|
(76 876)
-2 638 952%
|
6 179
N/A
|
10 214
+65%
|
25 543
+150%
|
35 805
+40%
|
48 018
+34%
|
50 660
+6%
|
55 746
+10%
|
62 512
+12%
|
61 151
-2%
|
78 412
+28%
|
78 399
0%
|
78 977
+1%
|
83 593
+6%
|
86 776
+4%
|
83 103
-4%
|
95 645
+15%
|
90 557
-5%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-332.43
-1 662 050%
|
-0.01
+100%
|
-0.01
N/A
|
-0.01
N/A
|
-358.62
-3 586 100%
|
-0.02
+100%
|
-0.02
N/A
|
-0.02
N/A
|
-217.28
-1 086 300%
|
-0.01
+100%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
31.84
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-126.2
N/A
|
10.14
N/A
|
16.76
+65%
|
41.95
+150%
|
58.78
+40%
|
78.83
+34%
|
83.16
+5%
|
91.52
+10%
|
102.63
+12%
|
100.39
-2%
|
128.73
+28%
|
128.71
0%
|
129.66
+1%
|
137.23
+6%
|
142.46
+4%
|
136.43
-4%
|
157.02
+15%
|
148.67
-5%
|
|