Bangchak Corporation PCL
SET:BCP
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
25
39
|
| Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Bangchak Corporation PCL
Income Statement
Bangchak Corporation PCL
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | 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 | 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 |
1 302
|
0
|
0
|
0
|
1 300
|
0
|
0
|
0
|
1 028
|
0
|
0
|
0
|
787
|
0
|
0
|
0
|
639
|
0
|
0
|
0
|
745
|
0
|
0
|
0
|
655
|
0
|
0
|
0
|
857
|
0
|
0
|
0
|
558
|
0
|
0
|
0
|
879
|
0
|
0
|
0
|
783
|
0
|
0
|
0
|
940
|
0
|
0
|
0
|
1 058
|
0
|
0
|
0
|
1 345
|
0
|
0
|
0
|
1 548
|
0
|
0
|
0
|
1 472
|
0
|
0
|
0
|
1 437
|
0
|
0
|
0
|
1 541
|
0
|
0
|
0
|
1 696
|
0
|
0
|
0
|
1 929
|
0
|
0
|
0
|
2 371
|
0
|
0
|
0
|
3 401
|
0
|
0
|
0
|
4 193
|
0
|
0
|
0
|
5 819
|
0
|
0
|
0
|
|
| Revenue |
48 483
N/A
|
48 487
+0%
|
47 326
-2%
|
48 904
+3%
|
51 804
+6%
|
54 802
+6%
|
56 772
+4%
|
57 661
+2%
|
61 595
+7%
|
65 848
+7%
|
69 503
+6%
|
75 661
+9%
|
79 848
+6%
|
79 216
-1%
|
83 012
+5%
|
83 371
+0%
|
85 870
+3%
|
93 900
+9%
|
96 507
+3%
|
98 978
+3%
|
94 270
-5%
|
88 206
-6%
|
87 414
-1%
|
86 565
-1%
|
94 979
+10%
|
104 813
+10%
|
120 307
+15%
|
134 420
+12%
|
129 042
-4%
|
120 744
-6%
|
108 271
-10%
|
101 692
-6%
|
108 681
+7%
|
121 140
+11%
|
126 984
+5%
|
129 649
+2%
|
136 369
+5%
|
138 149
+1%
|
148 097
+7%
|
154 662
+4%
|
158 610
+3%
|
170 460
+7%
|
167 916
-1%
|
161 466
-4%
|
165 246
+2%
|
164 912
0%
|
169 650
+3%
|
182 384
+8%
|
186 514
+2%
|
188 872
+1%
|
184 548
-2%
|
185 327
+0%
|
183 016
-1%
|
172 805
-6%
|
173 386
+0%
|
161 754
-7%
|
151 140
-7%
|
141 972
-6%
|
137 877
-3%
|
139 360
+1%
|
144 705
+4%
|
158 424
+9%
|
163 990
+4%
|
166 313
+1%
|
172 138
+4%
|
172 369
+0%
|
175 099
+2%
|
189 551
+8%
|
192 025
+1%
|
193 335
+1%
|
196 104
+1%
|
189 123
-4%
|
190 489
+1%
|
188 024
-1%
|
166 292
-12%
|
153 463
-8%
|
136 450
-11%
|
134 610
-1%
|
151 791
+13%
|
165 789
+9%
|
199 417
+20%
|
227 242
+14%
|
267 263
+18%
|
294 381
+10%
|
312 202
+6%
|
323 527
+4%
|
307 754
-5%
|
327 333
+6%
|
385 853
+18%
|
440 673
+14%
|
530 706
+20%
|
590 553
+11%
|
589 877
0%
|
589 143
0%
|
556 913
-5%
|
526 026
-6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(48 774)
|
(47 740)
|
(46 403)
|
(46 958)
|
(48 653)
|
(51 467)
|
(54 686)
|
(55 832)
|
(59 171)
|
(63 098)
|
(64 978)
|
(69 762)
|
(74 815)
|
(74 454)
|
(78 245)
|
(78 544)
|
(80 332)
|
(88 935)
|
(91 891)
|
(95 421)
|
(92 148)
|
(86 412)
|
(85 024)
|
(83 634)
|
(88 887)
|
(97 575)
|
(110 667)
|
(124 419)
|
(125 341)
|
(117 370)
|
(106 050)
|
(98 850)
|
(101 010)
|
(113 151)
|
(120 614)
|
(124 628)
|
(130 020)
|
(130 029)
|
(137 318)
|
(143 403)
|
(147 984)
|
(159 845)
|
(160 194)
|
(154 518)
|
(158 083)
|
(158 101)
|
(162 825)
|
(173 718)
|
(177 472)
|
(180 227)
|
(174 978)
|
(177 054)
|
(178 473)
|
(168 416)
|
(166 015)
|
(153 607)
|
(139 686)
|
(131 938)
|
(128 540)
|
(129 202)
|
(132 809)
|
(143 462)
|
(150 935)
|
(152 605)
|
(158 596)
|
(159 523)
|
(160 757)
|
(174 947)
|
(180 594)
|
(183 051)
|
(187 091)
|
(181 485)
|
(180 257)
|
(181 189)
|
(161 486)
|
(148 510)
|
(132 122)
|
(124 461)
|
(138 457)
|
(149 012)
|
(175 744)
|
(195 920)
|
(221 467)
|
(245 345)
|
(265 934)
|
(281 203)
|
(278 255)
|
(294 759)
|
(352 115)
|
(403 255)
|
(490 378)
|
(559 273)
|
(560 039)
|
(562 026)
|
(535 356)
|
(499 596)
|
|
| Gross Profit |
(291)
N/A
|
746
N/A
|
923
+24%
|
1 946
+111%
|
3 152
+62%
|
3 336
+6%
|
2 087
-37%
|
1 830
-12%
|
2 424
+32%
|
2 752
+14%
|
4 526
+64%
|
5 900
+30%
|
5 033
-15%
|
4 762
-5%
|
4 767
+0%
|
4 827
+1%
|
5 538
+15%
|
4 965
-10%
|
4 616
-7%
|
3 557
-23%
|
2 121
-40%
|
1 795
-15%
|
2 390
+33%
|
2 931
+23%
|
6 092
+108%
|
7 238
+19%
|
9 640
+33%
|
10 002
+4%
|
3 701
-63%
|
3 373
-9%
|
2 221
-34%
|
2 840
+28%
|
7 672
+170%
|
7 987
+4%
|
6 368
-20%
|
5 019
-21%
|
6 350
+27%
|
8 119
+28%
|
10 778
+33%
|
11 260
+4%
|
10 626
-6%
|
10 616
0%
|
7 722
-27%
|
6 948
-10%
|
7 163
+3%
|
6 811
-5%
|
6 826
+0%
|
8 666
+27%
|
9 041
+4%
|
8 644
-4%
|
9 569
+11%
|
8 271
-14%
|
4 543
-45%
|
4 388
-3%
|
7 370
+68%
|
8 147
+11%
|
11 454
+41%
|
10 034
-12%
|
9 337
-7%
|
10 158
+9%
|
11 896
+17%
|
14 961
+26%
|
13 054
-13%
|
13 707
+5%
|
13 543
-1%
|
12 844
-5%
|
14 339
+12%
|
14 601
+2%
|
11 431
-22%
|
10 283
-10%
|
9 013
-12%
|
7 639
-15%
|
10 232
+34%
|
6 835
-33%
|
4 806
-30%
|
4 952
+3%
|
4 328
-13%
|
10 149
+134%
|
13 334
+31%
|
16 776
+26%
|
23 673
+41%
|
31 322
+32%
|
45 796
+46%
|
49 036
+7%
|
46 269
-6%
|
42 324
-9%
|
29 499
-30%
|
32 574
+10%
|
33 738
+4%
|
37 418
+11%
|
40 328
+8%
|
31 279
-22%
|
29 838
-5%
|
27 117
-9%
|
21 558
-21%
|
26 430
+23%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 342)
|
(1 366)
|
(1 342)
|
(1 343)
|
(1 334)
|
(1 399)
|
(1 438)
|
(1 472)
|
(2 059)
|
(2 178)
|
(2 238)
|
(3 199)
|
(1 800)
|
(1 889)
|
(1 964)
|
(1 994)
|
(1 681)
|
(2 245)
|
(2 251)
|
(2 604)
|
(1 523)
|
(2 214)
|
(2 157)
|
(1 837)
|
(2 326)
|
(2 404)
|
(2 587)
|
(3 619)
|
(2 665)
|
(3 567)
|
(3 585)
|
(2 719)
|
(2 925)
|
(2 997)
|
(3 014)
|
(3 011)
|
(2 665)
|
(2 938)
|
(2 081)
|
(1 827)
|
(2 354)
|
(2 275)
|
(3 224)
|
(3 610)
|
(3 529)
|
(3 603)
|
(2 202)
|
(2 294)
|
(2 475)
|
(2 399)
|
(3 405)
|
(3 431)
|
(3 450)
|
(3 666)
|
(4 526)
|
(4 575)
|
(4 881)
|
(5 007)
|
(5 124)
|
(5 533)
|
(5 852)
|
(5 994)
|
(6 040)
|
(6 178)
|
(6 127)
|
(7 883)
|
(6 673)
|
(6 038)
|
(6 161)
|
(6 637)
|
(6 427)
|
(7 146)
|
(7 277)
|
(7 291)
|
(6 869)
|
(6 729)
|
(6 766)
|
(6 256)
|
(6 310)
|
(5 826)
|
(6 391)
|
(6 710)
|
(6 961)
|
(7 674)
|
(8 549)
|
(8 189)
|
(8 287)
|
(1 603)
|
(9 023)
|
(2 604)
|
(3 952)
|
(11 495)
|
(10 998)
|
(11 327)
|
(10 108)
|
(10 049)
|
|
| Selling, General & Administrative |
(1 137)
|
(1 132)
|
(1 130)
|
(1 123)
|
(1 138)
|
(1 198)
|
(1 228)
|
(1 268)
|
(1 911)
|
(2 001)
|
(2 073)
|
(2 191)
|
(1 658)
|
(1 727)
|
(1 801)
|
(1 824)
|
(2 016)
|
(2 043)
|
(2 060)
|
(2 065)
|
(2 025)
|
(2 060)
|
(2 170)
|
(2 312)
|
(2 229)
|
(2 636)
|
(2 742)
|
(2 809)
|
(2 828)
|
(2 857)
|
(2 883)
|
(2 992)
|
(3 150)
|
(3 217)
|
(3 258)
|
(3 246)
|
(3 383)
|
(3 578)
|
(3 608)
|
(3 688)
|
(3 841)
|
(3 793)
|
(3 891)
|
(3 929)
|
(4 100)
|
(4 190)
|
(4 292)
|
(4 387)
|
(3 772)
|
(4 218)
|
(4 173)
|
(4 196)
|
(3 899)
|
(4 686)
|
(5 041)
|
(5 169)
|
(4 537)
|
(5 312)
|
(5 418)
|
(5 742)
|
(5 420)
|
(6 380)
|
(6 592)
|
(6 908)
|
(6 190)
|
(7 392)
|
(7 545)
|
(7 554)
|
(6 273)
|
(7 436)
|
(7 548)
|
(7 496)
|
(6 402)
|
(7 655)
|
(7 343)
|
(7 226)
|
(5 490)
|
(6 825)
|
(6 868)
|
(6 907)
|
(7 153)
|
(7 417)
|
(7 862)
|
(8 319)
|
(9 204)
|
(9 394)
|
(9 421)
|
(10 206)
|
(11 117)
|
(12 140)
|
(13 676)
|
(14 035)
|
(13 801)
|
(13 916)
|
(13 599)
|
(13 493)
|
|
| Research & Development |
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
|
(19)
|
(32)
|
(48)
|
0
|
(38)
|
(41)
|
(37)
|
(48)
|
(48)
|
(45)
|
(41)
|
(45)
|
(41)
|
(28)
|
(20)
|
(1)
|
4
|
4
|
4
|
0
|
0
|
0
|
(133)
|
(516)
|
(823)
|
(918)
|
(853)
|
(1 188)
|
(920)
|
(1 223)
|
(1 270)
|
(663)
|
(754)
|
(1 073)
|
(1 095)
|
(1 474)
|
(1 625)
|
(1 587)
|
(1 691)
|
|
| Depreciation & Amortization |
(286)
|
(285)
|
(284)
|
(284)
|
(290)
|
(292)
|
(293)
|
(292)
|
(292)
|
(293)
|
(295)
|
(297)
|
(292)
|
(294)
|
(294)
|
(295)
|
(296)
|
(296)
|
(297)
|
(300)
|
(301)
|
0
|
0
|
0
|
(304)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(518)
|
0
|
0
|
0
|
(582)
|
0
|
0
|
0
|
(638)
|
0
|
0
|
0
|
(768)
|
0
|
0
|
0
|
(974)
|
0
|
0
|
0
|
(1 103)
|
0
|
0
|
0
|
(1 212)
|
0
|
0
|
0
|
(1 651)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
82
|
51
|
72
|
64
|
93
|
89
|
81
|
86
|
144
|
114
|
129
|
(711)
|
149
|
132
|
132
|
125
|
630
|
95
|
106
|
(238)
|
804
|
(154)
|
13
|
475
|
208
|
232
|
157
|
(810)
|
162
|
(712)
|
(702)
|
271
|
225
|
219
|
245
|
236
|
717
|
642
|
1 529
|
1 862
|
1 487
|
1 517
|
667
|
319
|
571
|
585
|
2 089
|
2 092
|
1 816
|
1 819
|
768
|
766
|
1 030
|
1 019
|
514
|
593
|
294
|
323
|
324
|
257
|
337
|
422
|
591
|
767
|
1 085
|
(443)
|
919
|
1 557
|
1 260
|
840
|
1 149
|
369
|
337
|
361
|
470
|
494
|
376
|
569
|
558
|
1 214
|
1 279
|
1 530
|
1 819
|
1 498
|
1 842
|
2 125
|
2 357
|
9 874
|
2 757
|
10 290
|
10 797
|
3 635
|
4 277
|
4 214
|
5 078
|
5 135
|
|
| Operating Income |
(1 633)
N/A
|
(618)
+62%
|
(418)
+32%
|
602
N/A
|
1 817
+202%
|
1 935
+6%
|
647
-67%
|
357
-45%
|
365
+2%
|
572
+57%
|
2 286
+300%
|
2 699
+18%
|
3 233
+20%
|
2 872
-11%
|
2 803
-2%
|
2 833
+1%
|
3 857
+36%
|
2 720
-29%
|
2 365
-13%
|
954
-60%
|
599
-37%
|
(418)
N/A
|
235
N/A
|
1 095
+366%
|
3 766
+244%
|
4 835
+28%
|
7 054
+46%
|
6 383
-10%
|
1 036
-84%
|
(194)
N/A
|
(1 366)
-604%
|
120
N/A
|
4 746
+3 855%
|
4 989
+5%
|
3 354
-33%
|
2 008
-40%
|
3 684
+83%
|
5 182
+41%
|
8 698
+68%
|
9 433
+8%
|
8 272
-12%
|
8 341
+1%
|
4 498
-46%
|
3 338
-26%
|
3 634
+9%
|
3 207
-12%
|
4 622
+44%
|
6 370
+38%
|
6 566
+3%
|
6 245
-5%
|
6 165
-1%
|
4 842
-21%
|
1 094
-77%
|
722
-34%
|
2 844
+294%
|
3 572
+26%
|
6 573
+84%
|
5 026
-24%
|
4 212
-16%
|
4 624
+10%
|
6 044
+31%
|
8 968
+48%
|
7 015
-22%
|
7 530
+7%
|
7 416
-2%
|
4 961
-33%
|
7 667
+55%
|
8 564
+12%
|
5 270
-38%
|
3 647
-31%
|
2 586
-29%
|
493
-81%
|
2 955
+500%
|
(456)
N/A
|
(2 063)
-353%
|
(1 777)
+14%
|
(2 437)
-37%
|
3 893
N/A
|
7 024
+80%
|
10 950
+56%
|
17 282
+58%
|
24 612
+42%
|
38 835
+58%
|
41 362
+7%
|
37 720
-9%
|
34 135
-10%
|
21 212
-38%
|
30 971
+46%
|
24 715
-20%
|
34 814
+41%
|
36 376
+4%
|
19 784
-46%
|
18 840
-5%
|
15 791
-16%
|
11 450
-27%
|
16 381
+43%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 313)
|
(1 109)
|
(953)
|
(1 317)
|
(1 293)
|
(1 297)
|
(1 257)
|
(660)
|
(910)
|
(806)
|
(947)
|
(1 132)
|
(641)
|
(585)
|
(584)
|
(481)
|
(645)
|
509
|
800
|
762
|
(449)
|
(298)
|
(467)
|
(520)
|
(1 095)
|
(292)
|
(593)
|
(921)
|
(1 199)
|
(510)
|
1 569
|
3 457
|
5 016
|
4 396
|
2 800
|
1 689
|
60
|
(175)
|
(912)
|
(1 399)
|
(2 036)
|
(1 144)
|
(564)
|
67
|
1 088
|
1 049
|
30
|
(392)
|
(921)
|
(1 443)
|
(439)
|
(406)
|
85
|
(386)
|
(549)
|
(1 208)
|
(1 671)
|
(1 529)
|
(1 250)
|
(739)
|
(877)
|
(848)
|
(746)
|
(394)
|
322
|
153
|
(331)
|
(709)
|
(1 097)
|
(1 117)
|
(765)
|
(824)
|
(359)
|
(1 770)
|
(1 637)
|
(1 796)
|
(1 615)
|
(890)
|
(983)
|
(1 147)
|
(1 618)
|
(1 088)
|
(9 036)
|
(7 859)
|
(6 295)
|
(6 496)
|
966
|
(1 418)
|
(1 196)
|
(4 218)
|
(2 647)
|
(536)
|
(1 496)
|
(521)
|
(3 711)
|
(5 626)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(754)
|
(838)
|
(856)
|
0
|
42
|
133
|
426
|
432
|
(1)
|
290
|
68
|
4
|
(62)
|
41
|
130
|
143
|
(4)
|
(597)
|
(1 060)
|
(1 071)
|
(946)
|
639
|
978
|
1 036
|
943
|
127
|
117
|
120
|
146
|
(310)
|
(289)
|
(288)
|
12
|
358
|
(640)
|
351
|
295
|
298
|
1 233
|
233
|
24
|
18
|
52
|
58
|
(1 157)
|
(1 148)
|
(1 148)
|
(1 156)
|
(65)
|
153
|
153
|
161
|
263
|
160
|
179
|
(1 182)
|
(1 518)
|
0
|
(1 848)
|
(490)
|
(441)
|
0
|
0
|
0
|
(34)
|
(1 433)
|
(2 411)
|
(3 437)
|
(3 266)
|
(1 460)
|
(477)
|
537
|
(1 388)
|
(1 615)
|
(1 637)
|
(3 838)
|
(2 844)
|
(3 426)
|
(4 373)
|
(4 044)
|
(2 057)
|
(9 647)
|
(8 281)
|
(1 625)
|
4 696
|
4 911
|
2 830
|
(6 755)
|
|
| Total Other Income |
0
|
(2)
|
(2)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(6)
|
1
|
1
|
0
|
(82)
|
1
|
1
|
2
|
(67)
|
3
|
3
|
2
|
(11)
|
(1)
|
(1)
|
(1)
|
(15)
|
1
|
1
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(576)
|
0
|
0
|
0
|
(787)
|
0
|
0
|
0
|
(1 182)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2 946)
N/A
|
(1 729)
+41%
|
(1 373)
+21%
|
(715)
+48%
|
524
N/A
|
639
+22%
|
(609)
N/A
|
(303)
+50%
|
(1 299)
-329%
|
(1 072)
+17%
|
484
N/A
|
1 568
+224%
|
2 634
+68%
|
2 421
-8%
|
2 645
+9%
|
2 784
+5%
|
3 211
+15%
|
3 519
+10%
|
3 233
-8%
|
1 720
-47%
|
88
-95%
|
(675)
N/A
|
(101)
+85%
|
719
N/A
|
2 667
+271%
|
3 947
+48%
|
5 401
+37%
|
4 391
-19%
|
(1 109)
N/A
|
(65)
+94%
|
1 181
N/A
|
4 614
+291%
|
10 705
+132%
|
9 514
-11%
|
6 273
-34%
|
3 818
-39%
|
3 890
+2%
|
4 696
+21%
|
7 497
+60%
|
7 746
+3%
|
6 248
-19%
|
7 555
+21%
|
3 293
-56%
|
3 755
+14%
|
5 017
+34%
|
4 554
-9%
|
5 885
+29%
|
6 212
+6%
|
5 664
-9%
|
4 821
-15%
|
5 779
+20%
|
4 494
-22%
|
(61)
N/A
|
(811)
-1 220%
|
1 148
N/A
|
1 210
+5%
|
4 770
+294%
|
3 653
-23%
|
3 118
-15%
|
4 048
+30%
|
5 418
+34%
|
8 279
+53%
|
6 447
-22%
|
5 953
-8%
|
6 204
+4%
|
5 115
-18%
|
5 489
+7%
|
7 366
+34%
|
3 728
-49%
|
2 531
-32%
|
1 821
-28%
|
(331)
N/A
|
2 556
N/A
|
(3 659)
N/A
|
(6 111)
-67%
|
(7 010)
-15%
|
(7 359)
-5%
|
1 543
N/A
|
5 563
+261%
|
10 340
+86%
|
14 108
+36%
|
21 909
+55%
|
28 162
+29%
|
29 665
+5%
|
28 004
-6%
|
24 212
-14%
|
17 805
-26%
|
25 509
+43%
|
20 675
-19%
|
20 950
+1%
|
25 448
+21%
|
17 623
-31%
|
20 858
+18%
|
20 181
-3%
|
10 569
-48%
|
4 001
-62%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(41)
|
(42)
|
(48)
|
(47)
|
10
|
12
|
6
|
6
|
0
|
(1)
|
4
|
3
|
2
|
7
|
131
|
(112)
|
(284)
|
(484)
|
(801)
|
(417)
|
107
|
314
|
228
|
(54)
|
(903)
|
(1 290)
|
(1 779)
|
(1 529)
|
356
|
50
|
(339)
|
(1 370)
|
(3 182)
|
(2 795)
|
(1 815)
|
(991)
|
(1 002)
|
(1 165)
|
(1 380)
|
(1 535)
|
(615)
|
(918)
|
(53)
|
(53)
|
(715)
|
(484)
|
(1 026)
|
(1 054)
|
(932)
|
(722)
|
(834)
|
(518)
|
691
|
909
|
493
|
449
|
(673)
|
(415)
|
(279)
|
(505)
|
(689)
|
(1 336)
|
(769)
|
93
|
(41)
|
218
|
(144)
|
(1 300)
|
(493)
|
(239)
|
(10)
|
478
|
(68)
|
1 437
|
1 488
|
1 507
|
1 589
|
(355)
|
(576)
|
(2 461)
|
(4 263)
|
(9 203)
|
(12 040)
|
(13 198)
|
(12 852)
|
(11 194)
|
(9 567)
|
(8 983)
|
(8 766)
|
(9 621)
|
(12 034)
|
(17 090)
|
(16 818)
|
(16 264)
|
(12 861)
|
(3 803)
|
|
| Income from Continuing Operations |
(2 987)
|
(1 771)
|
(1 420)
|
(762)
|
534
|
649
|
(605)
|
(298)
|
(1 299)
|
(1 074)
|
487
|
1 569
|
2 636
|
2 427
|
2 775
|
2 673
|
2 927
|
3 035
|
2 432
|
1 302
|
196
|
(361)
|
127
|
665
|
1 764
|
2 657
|
3 622
|
2 862
|
(753)
|
(13)
|
844
|
3 246
|
7 523
|
6 718
|
4 457
|
2 827
|
2 889
|
3 533
|
6 119
|
6 212
|
5 632
|
6 638
|
3 241
|
3 704
|
4 303
|
4 071
|
4 860
|
5 157
|
4 731
|
4 098
|
4 945
|
3 977
|
629
|
99
|
1 641
|
1 659
|
4 097
|
3 238
|
2 839
|
3 543
|
4 729
|
6 944
|
5 679
|
6 047
|
6 163
|
5 333
|
5 345
|
6 066
|
3 235
|
2 292
|
1 810
|
146
|
2 488
|
(2 222)
|
(4 623)
|
(5 504)
|
(5 770)
|
1 188
|
4 987
|
7 879
|
9 845
|
12 707
|
16 122
|
16 467
|
15 152
|
13 019
|
8 238
|
16 526
|
11 908
|
11 329
|
13 414
|
532
|
4 040
|
3 917
|
(2 292)
|
198
|
|
| 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
|
0
|
0
|
508
|
0
|
510
|
510
|
2
|
3
|
2
|
3
|
5
|
1
|
(10)
|
(21)
|
(39)
|
(76)
|
(86)
|
(83)
|
(76)
|
(22)
|
(13)
|
(21)
|
(16)
|
(30)
|
(39)
|
(37)
|
(47)
|
(78)
|
(80)
|
(76)
|
(89)
|
67
|
72
|
66
|
102
|
53
|
145
|
163
|
201
|
44
|
(141)
|
(297)
|
(523)
|
(555)
|
(641)
|
(638)
|
(818)
|
(772)
|
(761)
|
(758)
|
(581)
|
(757)
|
(921)
|
(959)
|
(1 095)
|
(1 197)
|
(1 211)
|
(1 335)
|
(1 759)
|
(2 221)
|
(3 010)
|
(2 914)
|
(2 609)
|
(2 577)
|
(2 059)
|
(2 096)
|
(1 843)
|
1 325
|
1 600
|
880
|
658
|
(1 856)
|
(2 054)
|
(230)
|
482
|
|
| Net Income (Common) |
(2 987)
N/A
|
(1 771)
+41%
|
(1 420)
+20%
|
(762)
+46%
|
534
N/A
|
649
+22%
|
(605)
N/A
|
(298)
+51%
|
(1 299)
-336%
|
(1 074)
+17%
|
487
N/A
|
1 569
+222%
|
2 636
+68%
|
2 427
-8%
|
2 775
+14%
|
2 673
-4%
|
2 927
+10%
|
3 035
+4%
|
2 432
-20%
|
1 302
-46%
|
196
-85%
|
(361)
N/A
|
127
N/A
|
1 173
+824%
|
1 764
+50%
|
3 167
+80%
|
4 132
+30%
|
2 864
-31%
|
(750)
N/A
|
(13)
+98%
|
845
N/A
|
3 248
+284%
|
7 524
+132%
|
6 707
-11%
|
4 435
-34%
|
2 788
-37%
|
2 813
+1%
|
3 446
+23%
|
6 035
+75%
|
6 135
+2%
|
5 610
-9%
|
6 624
+18%
|
3 218
-51%
|
3 686
+15%
|
4 273
+16%
|
4 031
-6%
|
4 823
+20%
|
5 110
+6%
|
4 653
-9%
|
4 017
-14%
|
4 868
+21%
|
3 887
-20%
|
696
-82%
|
171
-75%
|
1 707
+898%
|
1 761
+3%
|
4 151
+136%
|
3 383
-18%
|
3 001
-11%
|
3 743
+25%
|
4 773
+28%
|
6 801
+42%
|
5 382
-21%
|
5 524
+3%
|
5 608
+2%
|
4 692
-16%
|
4 706
+0%
|
5 246
+11%
|
2 463
-53%
|
1 531
-38%
|
1 052
-31%
|
(435)
N/A
|
1 629
N/A
|
(3 371)
N/A
|
(5 934)
-76%
|
(7 077)
-19%
|
(7 468)
-6%
|
(522)
+93%
|
3 152
N/A
|
5 620
+78%
|
7 124
+27%
|
9 197
+29%
|
12 708
+38%
|
13 358
+5%
|
12 075
-10%
|
10 460
-13%
|
5 642
-46%
|
14 183
+151%
|
12 733
-10%
|
12 428
-2%
|
13 794
+11%
|
690
-95%
|
1 784
+159%
|
1 587
-11%
|
(2 672)
N/A
|
655
N/A
|
|
| EPS (Diluted) |
-4.28
N/A
|
-2.53
+41%
|
-2.03
+20%
|
-1.09
+46%
|
0.76
N/A
|
0.92
+21%
|
-0.88
N/A
|
-0.44
+50%
|
-1.86
-323%
|
-1.23
+34%
|
0.43
N/A
|
1.83
+326%
|
2.92
+60%
|
2.87
-2%
|
3.25
+13%
|
3.19
-2%
|
3.47
+9%
|
3.59
+3%
|
1.94
-46%
|
1.16
-40%
|
0.16
-86%
|
-0.32
N/A
|
0.08
N/A
|
0.89
+1 013%
|
1.34
+51%
|
2.41
+80%
|
2.4
0%
|
2.55
+6%
|
-0.67
N/A
|
0
N/A
|
0.63
N/A
|
2.47
+292%
|
5.75
+133%
|
5.1
-11%
|
4.26
-16%
|
2.38
-44%
|
2.14
-10%
|
2.63
+23%
|
4.5
+71%
|
4.46
-1%
|
4.24
-5%
|
4.81
+13%
|
2.34
-51%
|
2.68
+15%
|
3.1
+16%
|
2.93
-5%
|
3.51
+20%
|
3.72
+6%
|
3.38
-9%
|
2.92
-14%
|
3.53
+21%
|
2.81
-20%
|
0.51
-82%
|
0.11
-78%
|
1.23
+1 018%
|
1.27
+3%
|
3.01
+137%
|
2.46
-18%
|
2.18
-11%
|
2.72
+25%
|
3.47
+28%
|
4.93
+42%
|
3.9
-21%
|
4.01
+3%
|
4.07
+1%
|
3.41
-16%
|
3.42
+0%
|
3.81
+11%
|
1.79
-53%
|
1.11
-38%
|
0.76
-32%
|
-0.32
N/A
|
1.18
N/A
|
-2.46
N/A
|
-4.36
-77%
|
-5.21
-19%
|
-5.5
-6%
|
-0.38
+93%
|
2.32
N/A
|
4.14
+78%
|
5.25
+27%
|
6.77
+29%
|
9.36
+38%
|
9.84
+5%
|
8.89
-10%
|
7.65
-14%
|
4.11
-46%
|
10.32
+151%
|
9.27
-10%
|
9.03
-3%
|
10.02
+11%
|
0.5
-95%
|
1.3
+160%
|
1.15
-12%
|
-1.94
N/A
|
0.48
N/A
|
|