Bangkok Land PCL
SET:BLAND
Income Statement
Earnings Waterfall
Bangkok Land PCL
Income Statement
Bangkok Land 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 |
1 982
|
2 205
|
2 317
|
2 115
|
1 836
|
1 418
|
1 142
|
1 136
|
1 276
|
1 313
|
1 297
|
1 282
|
1 040
|
1 847
|
1 834
|
1 814
|
1 737
|
810
|
721
|
707
|
767
|
760
|
757
|
650
|
579
|
526
|
477
|
427
|
378
|
308
|
249
|
217
|
194
|
184
|
174
|
163
|
148
|
143
|
129
|
115
|
86
|
67
|
63
|
53
|
59
|
120
|
133
|
129
|
315
|
241
|
213
|
216
|
68
|
113
|
157
|
193
|
188
|
187
|
180
|
175
|
167
|
160
|
159
|
156
|
155
|
154
|
153
|
154
|
153
|
154
|
154
|
154
|
151
|
146
|
137
|
127
|
121
|
115
|
114
|
114
|
114
|
114
|
110
|
105
|
103
|
104
|
112
|
122
|
132
|
138
|
141
|
143
|
139
|
0
|
0
|
0
|
|
| Revenue |
783
N/A
|
1 041
+33%
|
1 123
+8%
|
1 140
+2%
|
1 062
-7%
|
1 435
+35%
|
1 467
+2%
|
1 488
+1%
|
1 849
+24%
|
1 398
-24%
|
1 530
+9%
|
1 874
+22%
|
1 680
-10%
|
1 585
-6%
|
1 939
+22%
|
1 744
-10%
|
1 736
0%
|
1 950
+12%
|
1 748
-10%
|
1 739
-1%
|
1 785
+3%
|
1 788
+0%
|
1 712
-4%
|
2 743
+60%
|
3 062
+12%
|
3 175
+4%
|
3 163
0%
|
2 222
-30%
|
1 946
-12%
|
1 966
+1%
|
2 062
+5%
|
2 151
+4%
|
2 344
+9%
|
2 788
+19%
|
2 834
+2%
|
2 758
-3%
|
2 893
+5%
|
3 026
+5%
|
3 126
+3%
|
3 463
+11%
|
3 179
-8%
|
3 354
+5%
|
3 610
+8%
|
3 717
+3%
|
4 081
+10%
|
3 727
-9%
|
3 394
-9%
|
3 157
-7%
|
4 235
+34%
|
4 341
+3%
|
4 364
+1%
|
4 438
+2%
|
3 451
-22%
|
3 689
+7%
|
3 796
+3%
|
4 653
+23%
|
5 069
+9%
|
5 043
-1%
|
5 088
+1%
|
4 439
-13%
|
6 773
+53%
|
6 565
-3%
|
8 932
+36%
|
9 894
+11%
|
8 084
-18%
|
8 474
+5%
|
7 466
-12%
|
6 999
-6%
|
6 426
-8%
|
6 829
+6%
|
5 576
-18%
|
5 300
-5%
|
7 409
+40%
|
7 311
-1%
|
12 232
+67%
|
11 720
-4%
|
9 398
-20%
|
3 117
-67%
|
3 289
+6%
|
3 301
+0%
|
2 803
-15%
|
1 990
-29%
|
2 729
+37%
|
2 925
+7%
|
3 378
+16%
|
3 771
+12%
|
3 985
+6%
|
4 017
+1%
|
4 015
0%
|
3 941
-2%
|
4 200
+7%
|
4 709
+12%
|
4 933
+5%
|
5 202
+5%
|
5 260
+1%
|
4 818
-8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(907)
|
(740)
|
(831)
|
(820)
|
(731)
|
(1 219)
|
(2 541)
|
(2 468)
|
(2 792)
|
(4 072)
|
(3 217)
|
(3 580)
|
(3 238)
|
(5 306)
|
(4 903)
|
(4 651)
|
(4 696)
|
(1 203)
|
(1 131)
|
(1 149)
|
(1 088)
|
(920)
|
(927)
|
(1 758)
|
(1 838)
|
(2 025)
|
(2 041)
|
(1 227)
|
(1 178)
|
(1 103)
|
(1 143)
|
(1 229)
|
(1 417)
|
(1 817)
|
(1 954)
|
(1 842)
|
(1 877)
|
(1 815)
|
(1 825)
|
(2 053)
|
(2 023)
|
(2 029)
|
(2 110)
|
(2 233)
|
(2 277)
|
(2 157)
|
(1 896)
|
(1 742)
|
(2 863)
|
(2 896)
|
(2 972)
|
(3 030)
|
(1 950)
|
(1 972)
|
(1 962)
|
(2 465)
|
(2 798)
|
(2 854)
|
(2 864)
|
(2 253)
|
(4 437)
|
(4 403)
|
(6 522)
|
(7 252)
|
(5 506)
|
(5 589)
|
(4 499)
|
(4 056)
|
(3 502)
|
(3 823)
|
(2 748)
|
(2 635)
|
(4 252)
|
(4 542)
|
(7 553)
|
(7 492)
|
(5 855)
|
(2 403)
|
(2 608)
|
(2 760)
|
(2 562)
|
(1 525)
|
(1 972)
|
(1 848)
|
(1 978)
|
(2 163)
|
(2 283)
|
(2 334)
|
(2 330)
|
(2 341)
|
(2 414)
|
(2 827)
|
(3 040)
|
(3 109)
|
(3 155)
|
(2 784)
|
|
| Gross Profit |
(124)
N/A
|
300
N/A
|
292
-3%
|
320
+10%
|
331
+3%
|
216
-35%
|
(1 074)
N/A
|
(980)
+9%
|
(943)
+4%
|
(2 674)
-184%
|
(1 687)
+37%
|
(1 706)
-1%
|
(1 558)
+9%
|
(3 721)
-139%
|
(2 964)
+20%
|
(2 906)
+2%
|
(2 960)
-2%
|
746
N/A
|
617
-17%
|
590
-4%
|
697
+18%
|
868
+25%
|
784
-10%
|
985
+26%
|
1 223
+24%
|
1 150
-6%
|
1 122
-2%
|
995
-11%
|
767
-23%
|
863
+12%
|
918
+6%
|
922
+0%
|
927
+1%
|
971
+5%
|
880
-9%
|
917
+4%
|
1 017
+11%
|
1 212
+19%
|
1 301
+7%
|
1 410
+8%
|
1 156
-18%
|
1 325
+15%
|
1 500
+13%
|
1 484
-1%
|
1 804
+22%
|
1 571
-13%
|
1 498
-5%
|
1 415
-6%
|
1 372
-3%
|
1 446
+5%
|
1 392
-4%
|
1 409
+1%
|
1 500
+6%
|
1 717
+14%
|
1 835
+7%
|
2 187
+19%
|
2 270
+4%
|
2 189
-4%
|
2 224
+2%
|
2 186
-2%
|
2 336
+7%
|
2 162
-7%
|
2 410
+11%
|
2 642
+10%
|
2 578
-2%
|
2 884
+12%
|
2 967
+3%
|
2 943
-1%
|
2 924
-1%
|
3 006
+3%
|
2 828
-6%
|
2 666
-6%
|
3 157
+18%
|
2 769
-12%
|
4 680
+69%
|
4 229
-10%
|
3 544
-16%
|
714
-80%
|
680
-5%
|
541
-20%
|
241
-55%
|
466
+93%
|
757
+63%
|
1 077
+42%
|
1 401
+30%
|
1 608
+15%
|
1 702
+6%
|
1 683
-1%
|
1 685
+0%
|
1 600
-5%
|
1 786
+12%
|
1 882
+5%
|
1 893
+1%
|
2 093
+11%
|
2 105
+1%
|
2 034
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(242)
|
(316)
|
(293)
|
753
|
1 479
|
1 857
|
2 774
|
1 592
|
1 966
|
3 276
|
3 083
|
3 615
|
2 560
|
5 499
|
3 668
|
3 194
|
5 297
|
531
|
(356)
|
(529)
|
(401)
|
(1 186)
|
2 152
|
2 177
|
2 145
|
3 032
|
1 245
|
1 198
|
1 182
|
745
|
100
|
22
|
290
|
29
|
(87)
|
454
|
419
|
307
|
679
|
7
|
124
|
(539)
|
(1 017)
|
(1 069)
|
69
|
(846)
|
1 269
|
2 033
|
1 264
|
398
|
1 091
|
(786)
|
(1 456)
|
(2 049)
|
(2 314)
|
(1 389)
|
(1 340)
|
(1 420)
|
(1 487)
|
(1 561)
|
(1 835)
|
(1 753)
|
(1 911)
|
(1 710)
|
(1 544)
|
(1 807)
|
(1 566)
|
(1 839)
|
(1 911)
|
(1 664)
|
(1 561)
|
(1 430)
|
(1 654)
|
(1 795)
|
(3 072)
|
(2 940)
|
(2 706)
|
(938)
|
(746)
|
(970)
|
(871)
|
(861)
|
(1 039)
|
(762)
|
(822)
|
(882)
|
(964)
|
(1 020)
|
(1 062)
|
(1 074)
|
(992)
|
(1 043)
|
(1 079)
|
(1 190)
|
(1 260)
|
(1 274)
|
|
| Selling, General & Administrative |
(328)
|
(561)
|
(541)
|
(556)
|
(565)
|
(660)
|
(732)
|
(809)
|
(783)
|
1 009
|
63
|
132
|
89
|
656
|
604
|
523
|
257
|
(438)
|
(1 058)
|
(1 108)
|
(998)
|
(1 312)
|
(1 619)
|
(1 653)
|
(1 678)
|
(1 092)
|
(788)
|
(726)
|
(752)
|
(903)
|
(927)
|
(960)
|
(931)
|
(975)
|
(951)
|
(985)
|
(1 021)
|
(898)
|
(999)
|
(978)
|
(858)
|
(938)
|
(929)
|
(1 015)
|
(1 053)
|
(1 036)
|
(1 024)
|
(925)
|
(1 000)
|
(1 018)
|
(1 023)
|
(1 190)
|
(1 212)
|
(1 352)
|
(1 487)
|
(1 517)
|
(1 505)
|
(1 649)
|
(1 654)
|
(1 694)
|
(1 968)
|
(1 868)
|
(2 070)
|
(1 864)
|
(1 721)
|
(1 927)
|
(1 881)
|
(2 183)
|
(2 007)
|
(1 813)
|
(1 709)
|
(1 561)
|
(1 792)
|
(1 878)
|
(3 246)
|
(3 094)
|
(2 859)
|
(1 048)
|
(845)
|
(1 084)
|
(992)
|
(954)
|
(1 164)
|
(902)
|
(966)
|
(1 024)
|
(1 116)
|
(1 184)
|
(1 244)
|
(1 244)
|
(1 232)
|
(1 293)
|
(1 332)
|
(1 386)
|
(1 456)
|
(1 476)
|
|
| Other Operating Expenses |
86
|
246
|
248
|
1 308
|
2 044
|
2 516
|
3 505
|
2 400
|
2 749
|
2 267
|
3 020
|
3 483
|
2 471
|
4 843
|
3 064
|
2 670
|
5 041
|
969
|
702
|
580
|
597
|
127
|
3 771
|
3 831
|
3 823
|
4 124
|
2 033
|
1 924
|
1 933
|
1 649
|
1 027
|
982
|
1 221
|
1 004
|
864
|
1 439
|
1 440
|
1 205
|
1 678
|
985
|
982
|
400
|
(89)
|
(54)
|
1 122
|
190
|
2 293
|
2 958
|
2 264
|
1 415
|
2 114
|
403
|
(244)
|
(696)
|
(827)
|
128
|
165
|
229
|
166
|
133
|
133
|
115
|
160
|
155
|
178
|
121
|
316
|
344
|
96
|
149
|
148
|
131
|
138
|
83
|
174
|
155
|
153
|
110
|
99
|
114
|
122
|
93
|
126
|
140
|
144
|
142
|
152
|
163
|
182
|
169
|
240
|
250
|
252
|
196
|
195
|
203
|
|
| Operating Income |
(366)
N/A
|
(15)
+96%
|
(1)
+93%
|
1 073
N/A
|
1 809
+69%
|
2 073
+15%
|
1 700
-18%
|
612
-64%
|
1 022
+67%
|
601
-41%
|
1 396
+132%
|
1 909
+37%
|
1 002
-48%
|
1 778
+77%
|
704
-60%
|
287
-59%
|
2 338
+714%
|
1 278
-45%
|
261
-80%
|
62
-76%
|
296
+378%
|
(318)
N/A
|
2 936
N/A
|
3 163
+8%
|
3 368
+7%
|
4 182
+24%
|
2 367
-43%
|
2 193
-7%
|
1 949
-11%
|
1 609
-17%
|
1 018
-37%
|
944
-7%
|
1 217
+29%
|
1 000
-18%
|
793
-21%
|
1 371
+73%
|
1 436
+5%
|
1 518
+6%
|
1 979
+30%
|
1 417
-28%
|
1 280
-10%
|
786
-39%
|
483
-39%
|
415
-14%
|
1 873
+351%
|
725
-61%
|
2 767
+282%
|
3 448
+25%
|
2 636
-24%
|
1 843
-30%
|
2 482
+35%
|
622
-75%
|
44
-93%
|
(332)
N/A
|
(479)
-44%
|
798
N/A
|
930
+17%
|
769
-17%
|
737
-4%
|
625
-15%
|
501
-20%
|
409
-18%
|
500
+22%
|
933
+87%
|
1 035
+11%
|
1 078
+4%
|
1 402
+30%
|
1 105
-21%
|
1 014
-8%
|
1 341
+32%
|
1 267
-6%
|
1 236
-2%
|
1 503
+22%
|
974
-35%
|
1 608
+65%
|
1 289
-20%
|
838
-35%
|
(224)
N/A
|
(65)
+71%
|
(428)
-555%
|
(629)
-47%
|
(395)
+37%
|
(282)
+29%
|
315
N/A
|
579
+84%
|
725
+25%
|
738
+2%
|
663
-10%
|
623
-6%
|
526
-16%
|
794
+51%
|
839
+6%
|
814
-3%
|
903
+11%
|
844
-7%
|
760
-10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 015)
|
(1 908)
|
(2 563)
|
(2 484)
|
(3 049)
|
(2 838)
|
(1 318)
|
160
|
33
|
87
|
(1 171)
|
(2 086)
|
(1 443)
|
(2 513)
|
(3 310)
|
(2 919)
|
(2 718)
|
(545)
|
(531)
|
(351)
|
(275)
|
(120)
|
2 908
|
2 594
|
2 421
|
1 939
|
(826)
|
(661)
|
(896)
|
247
|
(287)
|
(367)
|
(194)
|
(184)
|
30
|
46
|
(40)
|
(402)
|
(914)
|
(208)
|
9
|
139
|
724
|
631
|
478
|
2 360
|
490
|
(120)
|
(406)
|
38
|
(175)
|
130
|
1 372
|
1 901
|
1 731
|
2 009
|
1 279
|
570
|
1 298
|
1 226
|
2 054
|
2 590
|
2 038
|
1 640
|
934
|
1 177
|
1 069
|
1 179
|
979
|
1 836
|
1 747
|
1 628
|
1 537
|
1 699
|
1 631
|
1 637
|
1 631
|
1 002
|
998
|
894
|
910
|
1 720
|
1 643
|
1 674
|
1 763
|
1 070
|
1 077
|
1 114
|
1 069
|
1 260
|
1 252
|
1 421
|
1 301
|
1 335
|
1 401
|
1 277
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 405)
|
0
|
0
|
(2 493)
|
(450)
|
0
|
0
|
0
|
16
|
35
|
387
|
387
|
280
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(476)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
500
|
0
|
0
|
(2)
|
0
|
2 942
|
2 942
|
2 944
|
2 944
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
0
|
0
|
215
|
0
|
80
|
80
|
80
|
0
|
0
|
0
|
(983)
|
(1 028)
|
(1 057)
|
(1 069)
|
(94)
|
(83)
|
(89)
|
(82)
|
(81)
|
(26)
|
(24)
|
(26)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(24)
|
(24)
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2 382)
N/A
|
(1 923)
+19%
|
(2 565)
-33%
|
(1 411)
+45%
|
(1 239)
+12%
|
(765)
+38%
|
382
N/A
|
772
+102%
|
1 055
+37%
|
689
-35%
|
225
-67%
|
(176)
N/A
|
(441)
-150%
|
(3 140)
-612%
|
(2 605)
+17%
|
(2 632)
-1%
|
(2 873)
-9%
|
283
N/A
|
(270)
N/A
|
(290)
-7%
|
21
N/A
|
(422)
N/A
|
5 879
N/A
|
6 143
+4%
|
6 176
+1%
|
6 401
+4%
|
1 542
-76%
|
1 533
-1%
|
1 053
-31%
|
1 848
+75%
|
731
-60%
|
577
-21%
|
1 023
+77%
|
816
-20%
|
823
+1%
|
1 416
+72%
|
1 395
-1%
|
1 116
-20%
|
1 065
-5%
|
1 209
+14%
|
812
-33%
|
925
+14%
|
1 207
+30%
|
1 047
-13%
|
2 351
+125%
|
3 085
+31%
|
3 258
+6%
|
3 328
+2%
|
2 730
-18%
|
2 381
-13%
|
2 307
-3%
|
752
-67%
|
1 414
+88%
|
1 569
+11%
|
4 194
+167%
|
5 749
+37%
|
5 154
-10%
|
4 283
-17%
|
2 034
-53%
|
1 852
-9%
|
2 556
+38%
|
2 999
+17%
|
2 537
-15%
|
2 573
+1%
|
1 969
-23%
|
2 469
+25%
|
2 471
+0%
|
2 284
-8%
|
2 208
-3%
|
3 177
+44%
|
3 094
-3%
|
2 944
-5%
|
3 120
+6%
|
2 673
-14%
|
3 239
+21%
|
2 926
-10%
|
1 486
-49%
|
(250)
N/A
|
(125)
+50%
|
(604)
-383%
|
186
N/A
|
1 242
+566%
|
1 272
+2%
|
1 906
+50%
|
2 261
+19%
|
1 770
-22%
|
1 791
+1%
|
1 751
-2%
|
1 668
-5%
|
1 762
+6%
|
2 022
+15%
|
2 236
+11%
|
2 089
-7%
|
2 213
+6%
|
2 221
+0%
|
2 013
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
0
|
0
|
(1)
|
(109)
|
(125)
|
188
|
173
|
320
|
714
|
443
|
473
|
374
|
898
|
878
|
847
|
852
|
(46)
|
(83)
|
(59)
|
(8)
|
714
|
674
|
582
|
505
|
229
|
(214)
|
(93)
|
(49)
|
(26)
|
(16)
|
(101)
|
(97)
|
(172)
|
(133)
|
(107)
|
(148)
|
(172)
|
(208)
|
(205)
|
(139)
|
(170)
|
(168)
|
(311)
|
(554)
|
(552)
|
(697)
|
(562)
|
(362)
|
(285)
|
(184)
|
110
|
13
|
(49)
|
(7)
|
(394)
|
(312)
|
(243)
|
(377)
|
(340)
|
(503)
|
(651)
|
(544)
|
(491)
|
(388)
|
(636)
|
(646)
|
(656)
|
(590)
|
(702)
|
(694)
|
(687)
|
(705)
|
(838)
|
(970)
|
(958)
|
(737)
|
(328)
|
(325)
|
(331)
|
(480)
|
(590)
|
(604)
|
(585)
|
(642)
|
(634)
|
(629)
|
(637)
|
(625)
|
(372)
|
(401)
|
(486)
|
(462)
|
(1 000)
|
(1 007)
|
(944)
|
|
| Income from Continuing Operations |
(2 387)
|
(1 923)
|
(2 565)
|
(1 412)
|
(1 348)
|
(890)
|
570
|
945
|
1 375
|
1 403
|
669
|
297
|
(67)
|
(2 242)
|
(1 728)
|
(1 785)
|
(2 021)
|
237
|
(353)
|
(349)
|
13
|
292
|
6 554
|
6 726
|
6 682
|
6 630
|
1 328
|
1 439
|
1 004
|
1 822
|
716
|
476
|
926
|
644
|
690
|
1 309
|
1 247
|
944
|
857
|
1 005
|
674
|
755
|
1 039
|
736
|
1 797
|
2 533
|
2 560
|
2 766
|
2 368
|
2 096
|
2 124
|
862
|
1 427
|
1 519
|
4 187
|
5 355
|
4 841
|
4 039
|
1 657
|
1 512
|
2 053
|
2 348
|
1 993
|
2 081
|
1 581
|
1 833
|
1 824
|
1 628
|
1 618
|
2 475
|
2 400
|
2 257
|
2 415
|
1 836
|
2 269
|
1 968
|
749
|
(578)
|
(450)
|
(935)
|
(293)
|
652
|
668
|
1 321
|
1 619
|
1 136
|
1 162
|
1 115
|
1 043
|
1 390
|
1 621
|
1 750
|
1 627
|
1 214
|
1 214
|
1 069
|
|
| 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
|
(25)
|
(69)
|
(158)
|
(149)
|
(148)
|
(125)
|
(48)
|
(76)
|
(83)
|
(79)
|
(123)
|
(115)
|
(99)
|
(99)
|
(106)
|
(154)
|
(154)
|
(163)
|
(106)
|
(134)
|
(181)
|
(211)
|
(282)
|
(195)
|
0
|
0
|
0
|
0
|
0
|
0
|
(174)
|
(316)
|
(449)
|
(582)
|
(573)
|
(596)
|
(591)
|
(607)
|
(571)
|
(499)
|
(530)
|
(545)
|
(588)
|
(602)
|
(605)
|
(627)
|
(662)
|
(659)
|
(642)
|
(605)
|
(672)
|
(619)
|
(1 004)
|
(947)
|
(826)
|
(223)
|
(242)
|
(131)
|
(53)
|
(80)
|
(168)
|
(304)
|
(403)
|
(482)
|
(503)
|
(468)
|
(464)
|
(433)
|
(516)
|
(525)
|
(589)
|
(557)
|
(639)
|
(647)
|
|
| Net Income (Common) |
(2 387)
N/A
|
(1 923)
+19%
|
(2 565)
-33%
|
(1 412)
+45%
|
(1 348)
+5%
|
(890)
+34%
|
659
N/A
|
1 034
+57%
|
1 465
+42%
|
1 714
+17%
|
1 254
-27%
|
882
-30%
|
519
-41%
|
(1 878)
N/A
|
(1 728)
+8%
|
(120)
+93%
|
327
N/A
|
2 585
+690%
|
1 995
-23%
|
335
-83%
|
13
-96%
|
292
+2 199%
|
6 529
+2 136%
|
6 657
+2%
|
6 524
-2%
|
6 481
-1%
|
1 180
-82%
|
1 315
+11%
|
956
-27%
|
1 746
+83%
|
633
-64%
|
397
-37%
|
803
+102%
|
529
-34%
|
591
+12%
|
1 209
+105%
|
1 141
-6%
|
790
-31%
|
702
-11%
|
842
+20%
|
568
-33%
|
621
+9%
|
857
+38%
|
525
-39%
|
1 515
+189%
|
2 338
+54%
|
2 428
+4%
|
2 689
+11%
|
2 368
-12%
|
2 096
-11%
|
2 124
+1%
|
862
-59%
|
1 253
+45%
|
1 203
-4%
|
3 738
+211%
|
4 773
+28%
|
4 269
-11%
|
3 443
-19%
|
1 067
-69%
|
906
-15%
|
1 482
+64%
|
1 849
+25%
|
1 463
-21%
|
1 537
+5%
|
993
-35%
|
1 231
+24%
|
1 219
-1%
|
1 001
-18%
|
956
-5%
|
1 816
+90%
|
1 758
-3%
|
1 651
-6%
|
1 743
+6%
|
1 217
-30%
|
1 264
+4%
|
1 021
-19%
|
(77)
N/A
|
(801)
-940%
|
(691)
+14%
|
(1 066)
-54%
|
(346)
+68%
|
572
N/A
|
500
-12%
|
1 017
+103%
|
1 216
+20%
|
654
-46%
|
659
+1%
|
647
-2%
|
579
-10%
|
958
+65%
|
1 105
+15%
|
1 226
+11%
|
1 039
-15%
|
656
-37%
|
575
-12%
|
423
-26%
|
|
| EPS (Diluted) |
-0.41
N/A
|
-0.32
+22%
|
-0.43
-34%
|
-0.23
+47%
|
-0.22
+4%
|
-0.15
+32%
|
0.1
N/A
|
0.16
+60%
|
0.23
+44%
|
0.25
+9%
|
0.14
-44%
|
0.09
-36%
|
0.04
-56%
|
-0.18
N/A
|
-0.16
+11%
|
0
N/A
|
0.02
N/A
|
0.2
+900%
|
0.14
-30%
|
0.01
-93%
|
0
N/A
|
0.02
N/A
|
0.41
+1 950%
|
0.42
+2%
|
0.36
-14%
|
0.39
+8%
|
0.07
-82%
|
0.07
N/A
|
0.05
-29%
|
0.1
+100%
|
0.03
-70%
|
0.02
-33%
|
0.04
+100%
|
0.03
-25%
|
0.03
N/A
|
0.07
+133%
|
0.07
N/A
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.02
-50%
|
0.03
+50%
|
0.04
+33%
|
0.02
-50%
|
0.08
+300%
|
0.13
+63%
|
0.12
-8%
|
0.13
+8%
|
0.11
-15%
|
0.1
-9%
|
0.1
N/A
|
0.04
-60%
|
0.06
+50%
|
0.06
N/A
|
0.19
+217%
|
0.24
+26%
|
0.21
-13%
|
0.18
-14%
|
0.05
-72%
|
0.05
N/A
|
0.09
+80%
|
0.1
+11%
|
0.08
-20%
|
0.08
N/A
|
0.05
-38%
|
0.07
+40%
|
0.08
+14%
|
0.07
-12%
|
0.06
-14%
|
0.1
+67%
|
0.1
N/A
|
0.09
-10%
|
0.1
+11%
|
0.07
-30%
|
0.07
N/A
|
0.06
-14%
|
0
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.06
-50%
|
-0.02
+67%
|
0.03
N/A
|
0.03
N/A
|
0.06
+100%
|
0.07
+17%
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.06
+100%
|
0.06
N/A
|
0.07
+17%
|
0.06
-14%
|
0.04
-33%
|
0.03
-25%
|
0.02
-33%
|
|