BTS Group Holdings PCL
SET:BTS
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 |
2
6.35
|
| 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
BTS Group Holdings PCL
Income Statement
BTS Group Holdings PCL
| Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | 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 |
0
|
2 467
|
1 974
|
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
|
373
|
751
|
982
|
1 248
|
1 067
|
863
|
766
|
628
|
569
|
507
|
452
|
403
|
350
|
308
|
288
|
290
|
298
|
318
|
448
|
644
|
849
|
1 078
|
1 202
|
1 236
|
1 257
|
1 337
|
1 477
|
1 642
|
0
|
0
|
0
|
2 243
|
0
|
608
|
1 262
|
2 505
|
2 547
|
2 777
|
2 968
|
3 196
|
3 245
|
3 255
|
3 351
|
3 538
|
3 901
|
4 465
|
5 049
|
5 799
|
6 330
|
6 555
|
6 801
|
0
|
0
|
0
|
|
| Revenue |
2 129
N/A
|
2 200
+3%
|
2 009
-9%
|
1 704
-15%
|
1 817
+7%
|
768
-58%
|
3 052
+297%
|
1 637
-46%
|
1 673
+2%
|
937
-44%
|
128
-86%
|
134
+5%
|
155
+16%
|
651
+320%
|
642
-1%
|
859
+34%
|
1 179
+37%
|
861
-27%
|
1 094
+27%
|
1 044
-5%
|
852
-18%
|
811
-5%
|
801
-1%
|
2 090
+161%
|
3 359
+61%
|
4 562
+36%
|
1 060
-77%
|
4 301
+306%
|
4 356
+1%
|
4 623
+6%
|
4 524
-2%
|
6 414
+42%
|
6 963
+9%
|
7 380
+6%
|
7 976
+8%
|
3 039
-62%
|
2 197
-28%
|
1 616
-26%
|
5 585
+246%
|
6 814
+22%
|
7 740
+14%
|
8 942
+16%
|
8 115
-9%
|
7 435
-8%
|
6 930
-7%
|
5 794
-16%
|
6 137
+6%
|
5 484
-11%
|
5 335
-3%
|
5 082
-5%
|
5 352
+5%
|
5 288
-1%
|
5 261
-1%
|
5 538
+5%
|
6 809
+23%
|
8 258
+21%
|
8 898
+8%
|
11 769
+32%
|
12 207
+4%
|
12 223
+0%
|
25 500
+109%
|
39 627
+55%
|
44 540
+12%
|
49 152
+10%
|
44 560
-9%
|
35 604
-20%
|
35 405
-1%
|
37 833
+7%
|
36 013
-5%
|
35 186
-2%
|
35 128
0%
|
33 206
-5%
|
29 829
-10%
|
28 946
-3%
|
26 056
-10%
|
22 218
-15%
|
21 208
-5%
|
18 033
-15%
|
18 311
+2%
|
19 467
+6%
|
18 868
-3%
|
19 295
+2%
|
18 175
-6%
|
16 760
-8%
|
16 750
0%
|
17 078
+2%
|
19 012
+11%
|
20 983
+10%
|
22 719
+8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 362)
|
(3 419)
|
(2 830)
|
(2 237)
|
(1 199)
|
(612)
|
(2 947)
|
(1 772)
|
(1 793)
|
(1 201)
|
(77)
|
(82)
|
(89)
|
(536)
|
(539)
|
(811)
|
(1 141)
|
(870)
|
(1 048)
|
(930)
|
(728)
|
(676)
|
(718)
|
(1 455)
|
(2 159)
|
(2 841)
|
(932)
|
(3 077)
|
(3 129)
|
(3 230)
|
(3 362)
|
(3 614)
|
(3 757)
|
(3 912)
|
(4 020)
|
(3 188)
|
(2 704)
|
(2 414)
|
(2 882)
|
(3 641)
|
(4 195)
|
(5 007)
|
(4 089)
|
(4 219)
|
(3 897)
|
(3 078)
|
(3 034)
|
(2 779)
|
(2 708)
|
(2 572)
|
(2 470)
|
(2 393)
|
(2 374)
|
(2 593)
|
(3 818)
|
(5 043)
|
(5 549)
|
(7 981)
|
(8 349)
|
(8 204)
|
(21 034)
|
(34 535)
|
(39 498)
|
(44 607)
|
(39 646)
|
(30 737)
|
(29 566)
|
(31 535)
|
(29 894)
|
(29 171)
|
(28 674)
|
(26 580)
|
(23 366)
|
(22 603)
|
(20 267)
|
(16 629)
|
(15 489)
|
(12 316)
|
(12 311)
|
(13 400)
|
(12 972)
|
(13 438)
|
(12 804)
|
(11 720)
|
(11 738)
|
(11 838)
|
(12 828)
|
(13 934)
|
(15 008)
|
|
| Gross Profit |
(1 232)
N/A
|
(1 217)
+1%
|
(820)
+33%
|
(533)
+35%
|
618
N/A
|
156
-75%
|
105
-33%
|
(135)
N/A
|
(119)
+12%
|
(263)
-121%
|
51
N/A
|
53
+4%
|
66
+25%
|
114
+73%
|
102
-11%
|
47
-54%
|
38
-19%
|
(8)
N/A
|
46
N/A
|
115
+150%
|
124
+8%
|
135
+9%
|
83
-39%
|
634
+664%
|
1 199
+89%
|
1 720
+43%
|
128
-93%
|
1 224
+856%
|
1 227
+0%
|
1 393
+14%
|
1 162
-17%
|
2 801
+141%
|
3 207
+14%
|
3 468
+8%
|
3 956
+14%
|
(149)
N/A
|
(507)
-240%
|
(797)
-57%
|
2 702
N/A
|
3 172
+17%
|
3 544
+12%
|
3 934
+11%
|
4 026
+2%
|
3 218
-20%
|
3 035
-6%
|
2 718
-10%
|
3 103
+14%
|
2 705
-13%
|
2 626
-3%
|
2 509
-4%
|
2 882
+15%
|
2 893
+0%
|
2 886
0%
|
2 944
+2%
|
2 991
+2%
|
3 214
+7%
|
3 348
+4%
|
3 786
+13%
|
3 858
+2%
|
4 018
+4%
|
4 465
+11%
|
5 093
+14%
|
5 042
-1%
|
4 545
-10%
|
4 915
+8%
|
4 867
-1%
|
5 839
+20%
|
6 298
+8%
|
6 119
-3%
|
6 015
-2%
|
6 454
+7%
|
6 627
+3%
|
6 463
-2%
|
6 343
-2%
|
5 789
-9%
|
5 589
-3%
|
5 719
+2%
|
5 717
0%
|
6 000
+5%
|
6 067
+1%
|
5 896
-3%
|
5 857
-1%
|
5 371
-8%
|
5 040
-6%
|
5 012
-1%
|
5 240
+5%
|
6 184
+18%
|
7 049
+14%
|
7 711
+9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(650)
|
1 977
|
2 038
|
(40)
|
(2 926)
|
(178)
|
(1 256)
|
(1 493)
|
(1 550)
|
(1 884)
|
(2 237)
|
(1 794)
|
908
|
1 005
|
2 331
|
26 098
|
24 654
|
25 495
|
1 050
|
1 065
|
(177)
|
(29)
|
(32)
|
(200)
|
4 123
|
3 899
|
(4)
|
4 923
|
1 010
|
817
|
861
|
(549)
|
(145)
|
(121)
|
(235)
|
2 027
|
996
|
981
|
(1 203)
|
(1 380)
|
(1 575)
|
(1 705)
|
(1 750)
|
(1 176)
|
(1 023)
|
(798)
|
(1 151)
|
(819)
|
(942)
|
(1 095)
|
(2 110)
|
(2 042)
|
(1 857)
|
(1 961)
|
(1 708)
|
(1 450)
|
(1 673)
|
(1 691)
|
(2 263)
|
(2 230)
|
(2 432)
|
(2 582)
|
(2 535)
|
(1 479)
|
(1 509)
|
(1 450)
|
(2 701)
|
637
|
(2 697)
|
(2 729)
|
(1 942)
|
(1 982)
|
(2 097)
|
(2 143)
|
(2 218)
|
(2 342)
|
(2 601)
|
(3 089)
|
(3 736)
|
(3 756)
|
(4 214)
|
(4 355)
|
(4 021)
|
(4 523)
|
(3 947)
|
(4 232)
|
(4 844)
|
(5 337)
|
(5 316)
|
|
| Selling, General & Administrative |
(900)
|
(922)
|
(929)
|
(940)
|
(3 288)
|
(196)
|
(792)
|
(3 702)
|
(3 775)
|
(3 826)
|
(3 676)
|
(490)
|
(441)
|
(353)
|
(416)
|
(342)
|
(301)
|
(218)
|
(215)
|
(142)
|
(217)
|
(203)
|
(259)
|
(438)
|
(662)
|
(915)
|
(347)
|
(1 167)
|
(1 223)
|
(1 267)
|
(1 245)
|
(1 341)
|
(1 291)
|
(1 238)
|
(1 389)
|
(832)
|
(812)
|
(833)
|
(1 271)
|
(1 463)
|
(1 657)
|
(1 774)
|
(1 816)
|
(1 132)
|
(997)
|
(861)
|
(1 188)
|
(850)
|
(955)
|
(1 061)
|
(1 536)
|
(1 702)
|
(1 734)
|
(1 847)
|
(1 656)
|
(1 867)
|
(1 944)
|
(1 983)
|
(2 093)
|
(2 576)
|
(2 781)
|
(2 877)
|
(2 384)
|
(2 386)
|
(2 382)
|
(2 348)
|
(2 824)
|
(3 369)
|
(3 111)
|
(3 090)
|
(2 379)
|
(2 449)
|
(2 586)
|
(2 742)
|
(2 503)
|
(2 800)
|
(3 054)
|
(3 507)
|
(4 027)
|
(4 343)
|
(4 567)
|
(4 685)
|
(4 499)
|
(4 585)
|
(4 647)
|
(4 981)
|
(4 761)
|
(5 665)
|
(5 920)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(200)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(252)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(374)
|
0
|
0
|
|
| Other Operating Expenses |
250
|
2 900
|
2 969
|
900
|
362
|
19
|
(465)
|
2 210
|
2 225
|
1 942
|
1 440
|
(1 303)
|
1 350
|
1 358
|
2 747
|
26 440
|
24 955
|
25 712
|
1 265
|
1 206
|
39
|
174
|
228
|
238
|
4 785
|
4 814
|
343
|
6 090
|
2 233
|
2 084
|
2 106
|
793
|
1 146
|
1 118
|
1 155
|
2 859
|
1 808
|
1 813
|
68
|
82
|
82
|
69
|
80
|
(43)
|
(27)
|
61
|
185
|
29
|
12
|
(34)
|
(399)
|
(339)
|
(122)
|
(112)
|
149
|
419
|
273
|
294
|
0
|
347
|
350
|
295
|
0
|
907
|
873
|
898
|
375
|
4 006
|
414
|
361
|
526
|
468
|
489
|
599
|
403
|
458
|
453
|
418
|
403
|
587
|
353
|
330
|
609
|
62
|
701
|
749
|
291
|
328
|
604
|
|
| Operating Income |
(1 882)
N/A
|
759
N/A
|
1 218
+60%
|
(572)
N/A
|
(2 308)
-303%
|
(22)
+99%
|
(1 152)
-5 136%
|
(1 628)
-41%
|
(1 670)
-3%
|
(2 148)
-29%
|
(2 186)
-2%
|
(1 743)
+20%
|
973
N/A
|
1 118
+15%
|
2 434
+118%
|
26 145
+974%
|
24 691
-6%
|
25 485
+3%
|
1 096
-96%
|
1 178
+7%
|
(54)
N/A
|
106
N/A
|
51
-52%
|
434
+751%
|
5 322
+1 126%
|
5 619
+6%
|
125
-98%
|
6 148
+4 818%
|
2 239
-64%
|
2 212
-1%
|
2 024
-8%
|
2 253
+11%
|
3 062
+36%
|
3 348
+9%
|
3 721
+11%
|
1 878
-50%
|
489
-74%
|
183
-63%
|
1 499
+719%
|
1 792
+20%
|
1 970
+10%
|
2 230
+13%
|
2 276
+2%
|
2 043
-10%
|
2 012
-2%
|
1 920
-5%
|
1 952
+2%
|
1 886
-3%
|
1 685
-11%
|
1 414
-16%
|
772
-45%
|
852
+10%
|
1 029
+21%
|
984
-4%
|
1 283
+30%
|
1 765
+38%
|
1 676
-5%
|
2 097
+25%
|
1 595
-24%
|
1 790
+12%
|
2 036
+14%
|
2 512
+23%
|
2 507
0%
|
3 066
+22%
|
3 405
+11%
|
3 417
+0%
|
3 138
-8%
|
6 935
+121%
|
3 422
-51%
|
3 286
-4%
|
4 512
+37%
|
4 645
+3%
|
4 366
-6%
|
4 200
-4%
|
3 570
-15%
|
3 246
-9%
|
3 118
-4%
|
2 628
-16%
|
2 264
-14%
|
2 311
+2%
|
1 682
-27%
|
1 503
-11%
|
1 349
-10%
|
517
-62%
|
1 066
+106%
|
1 007
-5%
|
1 340
+33%
|
1 713
+28%
|
2 395
+40%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10 953)
|
(12 603)
|
(8 607)
|
(5 351)
|
(2 312)
|
1 695
|
(2 750)
|
206
|
237
|
(1 423)
|
2 179
|
2 848
|
2 794
|
2 762
|
128
|
1 133
|
7
|
4
|
1
|
(1 155)
|
(15)
|
(23)
|
(29)
|
(91)
|
(189)
|
(367)
|
(28)
|
(936)
|
(1 161)
|
(1 320)
|
(1 572)
|
(1 397)
|
(1 451)
|
(1 412)
|
(1 313)
|
(1 407)
|
(1 102)
|
(295)
|
(219)
|
13 927
|
14 365
|
14 249
|
14 705
|
1 573
|
1 651
|
1 710
|
1 806
|
5 051
|
4 865
|
4 771
|
4 545
|
1 331
|
1 338
|
1 391
|
1 586
|
1 300
|
1 328
|
1 345
|
1 443
|
1 511
|
1 650
|
1 780
|
1 460
|
1 748
|
2 076
|
3 371
|
2 914
|
1 908
|
1 321
|
(641)
|
111
|
618
|
602
|
1 084
|
884
|
590
|
313
|
899
|
774
|
(495)
|
(368)
|
(2 309)
|
(6 197)
|
(5 751)
|
(6 180)
|
(2 083)
|
1 913
|
1 804
|
2 313
|
|
| Non-Reccuring Items |
(916)
|
(916)
|
(590)
|
(143)
|
(3 229)
|
0
|
0
|
87
|
(279)
|
0
|
(442)
|
(530)
|
(164)
|
(299)
|
(790)
|
0
|
0
|
(612)
|
(20)
|
(4)
|
(4)
|
0
|
6
|
0
|
0
|
0
|
142
|
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
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 254
|
0
|
3 561
|
5 547
|
2 668
|
3 049
|
3 064
|
1 215
|
664
|
457
|
699
|
748
|
404
|
0
|
516
|
(4 655)
|
(469)
|
0
|
(1 112)
|
4 142
|
252
|
287
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
5
|
0
|
0
|
0
|
375
|
375
|
380
|
380
|
0
|
370
|
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 |
597
|
598
|
323
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
24 441
|
0
|
1
|
0
|
(24 441)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
3
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
368
|
368
|
443
|
73
|
194
|
0
|
(75)
|
(75)
|
260
|
0
|
(1)
|
(1)
|
400
|
(2)
|
0
|
0
|
209
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(22)
|
(23)
|
(23)
|
(23)
|
(4)
|
(280)
|
(3)
|
(11)
|
(13)
|
(209)
|
(21)
|
(16)
|
(21)
|
(97)
|
(106)
|
(171)
|
|
| Pre-Tax Income |
(13 154)
N/A
|
(12 163)
+8%
|
(7 657)
+37%
|
(6 067)
+21%
|
(7 849)
-29%
|
1 673
N/A
|
(3 901)
N/A
|
(1 335)
+66%
|
(1 711)
-28%
|
(3 570)
-109%
|
(449)
+87%
|
575
N/A
|
3 603
+527%
|
28 022
+678%
|
1 772
-94%
|
27 279
+1 439%
|
24 698
-9%
|
436
-98%
|
1 077
+147%
|
19
-98%
|
(73)
N/A
|
83
N/A
|
28
-66%
|
343
+1 125%
|
5 133
+1 397%
|
5 252
+2%
|
239
-95%
|
5 211
+2 080%
|
1 077
-79%
|
891
-17%
|
452
-49%
|
855
+89%
|
1 609
+88%
|
1 934
+20%
|
2 408
+25%
|
470
-80%
|
(609)
N/A
|
(109)
+82%
|
1 281
N/A
|
15 718
+1 127%
|
16 709
+6%
|
16 854
+1%
|
17 361
+3%
|
3 996
-77%
|
3 664
-8%
|
4 001
+9%
|
4 125
+3%
|
7 305
+77%
|
6 993
-4%
|
6 258
-11%
|
5 512
-12%
|
2 183
-60%
|
2 292
+5%
|
2 300
+0%
|
3 119
+36%
|
3 065
-2%
|
3 003
-2%
|
3 441
+15%
|
3 438
0%
|
3 299
-4%
|
3 685
+12%
|
4 291
+16%
|
4 176
-3%
|
4 814
+15%
|
5 481
+14%
|
6 788
+24%
|
9 304
+37%
|
8 844
-5%
|
8 303
-6%
|
8 190
-1%
|
7 286
-11%
|
8 307
+14%
|
8 028
-3%
|
6 476
-19%
|
5 095
-21%
|
4 270
-16%
|
4 107
-4%
|
4 270
+4%
|
3 162
-26%
|
1 813
-43%
|
1 819
+0%
|
(5 475)
N/A
|
(5 526)
-1%
|
(5 256)
+5%
|
(6 242)
-19%
|
3 045
N/A
|
3 409
+12%
|
3 698
+8%
|
4 537
+23%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(5)
|
(5)
|
(6)
|
(6)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(9)
|
(26)
|
(43)
|
(55)
|
(11)
|
(71)
|
(84)
|
(101)
|
(106)
|
(131)
|
(153)
|
(155)
|
(173)
|
(225)
|
(475)
|
(752)
|
(439)
|
(4 190)
|
(4 101)
|
(4 223)
|
(3 806)
|
(952)
|
(943)
|
(771)
|
(733)
|
(1 585)
|
(1 482)
|
(1 168)
|
(1 121)
|
(220)
|
(249)
|
(443)
|
(646)
|
(664)
|
(699)
|
(768)
|
(776)
|
(718)
|
(807)
|
(841)
|
(773)
|
(849)
|
(855)
|
(936)
|
(1 478)
|
(1 565)
|
(1 698)
|
(2 116)
|
(1 927)
|
(1 978)
|
(1 920)
|
(1 444)
|
(1 214)
|
(1 284)
|
(1 249)
|
(1 447)
|
(1 539)
|
(1 679)
|
(1 855)
|
(1 840)
|
(1 707)
|
(1 645)
|
(1 652)
|
(1 681)
|
(1 945)
|
(2 071)
|
(2 232)
|
|
| Income from Continuing Operations |
(13 156)
|
(12 165)
|
(7 659)
|
(6 069)
|
(7 849)
|
1 673
|
(3 906)
|
(1 340)
|
(1 717)
|
(3 576)
|
(450)
|
574
|
3 603
|
28 022
|
1 772
|
27 279
|
24 698
|
436
|
1 077
|
19
|
(73)
|
77
|
20
|
317
|
5 090
|
5 198
|
229
|
5 141
|
993
|
789
|
346
|
723
|
1 456
|
1 779
|
2 236
|
245
|
(1 083)
|
(860)
|
841
|
11 529
|
12 609
|
12 632
|
13 555
|
3 045
|
2 722
|
3 231
|
3 392
|
5 722
|
5 512
|
5 091
|
4 391
|
1 963
|
2 043
|
1 857
|
2 472
|
2 401
|
2 304
|
2 673
|
2 662
|
2 581
|
2 877
|
3 450
|
3 403
|
3 965
|
4 626
|
5 852
|
7 826
|
7 279
|
6 605
|
6 073
|
5 359
|
6 329
|
6 108
|
5 032
|
3 881
|
2 986
|
2 858
|
2 823
|
1 623
|
134
|
(37)
|
(7 315)
|
(7 233)
|
(6 901)
|
(7 895)
|
1 365
|
1 464
|
1 628
|
2 305
|
|
| Income to Minority Interest |
4 284
|
4 365
|
3 345
|
2 713
|
1 340
|
(796)
|
1 305
|
(166)
|
0
|
630
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
1
|
(15)
|
(277)
|
(289)
|
(4)
|
(290)
|
(43)
|
(45)
|
(61)
|
(69)
|
(112)
|
(118)
|
(130)
|
(106)
|
(66)
|
(104)
|
(248)
|
(722)
|
(847)
|
(947)
|
(939)
|
(509)
|
(486)
|
(449)
|
(396)
|
(343)
|
(307)
|
(262)
|
(257)
|
(282)
|
(279)
|
(225)
|
(244)
|
(200)
|
(211)
|
(275)
|
(381)
|
(451)
|
(526)
|
(690)
|
(528)
|
(579)
|
(632)
|
(577)
|
(485)
|
(388)
|
(226)
|
(479)
|
(783)
|
(813)
|
(781)
|
(337)
|
(55)
|
(8)
|
19
|
48
|
214
|
394
|
348
|
1 816
|
1 992
|
2 049
|
2 331
|
875
|
653
|
642
|
523
|
|
| Net Income (Common) |
(8 872)
N/A
|
(7 800)
+12%
|
(4 314)
+45%
|
(3 356)
+22%
|
(6 508)
-94%
|
877
N/A
|
(2 601)
N/A
|
(1 505)
+42%
|
(1 882)
-25%
|
(2 945)
-56%
|
(450)
+85%
|
574
N/A
|
3 603
+528%
|
28 022
+678%
|
26 215
-6%
|
51 722
+97%
|
49 141
-5%
|
24 879
-49%
|
1 089
-96%
|
20
-98%
|
(70)
N/A
|
81
N/A
|
20
-75%
|
301
+1 405%
|
4 812
+1 499%
|
4 908
+2%
|
225
-95%
|
4 852
+2 056%
|
951
-80%
|
744
-22%
|
285
-62%
|
653
+129%
|
1 344
+106%
|
1 662
+24%
|
2 106
+27%
|
2 243
+7%
|
1 445
-36%
|
2 012
+39%
|
2 488
+24%
|
12 254
+393%
|
12 717
+4%
|
12 258
-4%
|
12 645
+3%
|
2 439
-81%
|
2 125
-13%
|
2 669
+26%
|
2 944
+10%
|
5 309
+80%
|
5 150
-3%
|
4 776
-7%
|
4 134
-13%
|
1 665
-60%
|
1 739
+4%
|
1 600
-8%
|
2 003
+25%
|
1 860
-7%
|
1 965
+6%
|
2 386
+21%
|
4 416
+85%
|
4 399
0%
|
4 416
+0%
|
4 716
+7%
|
2 873
-39%
|
3 380
+18%
|
3 987
+18%
|
5 258
+32%
|
8 162
+55%
|
7 711
-6%
|
7 199
-7%
|
6 425
-11%
|
4 576
-29%
|
5 516
+21%
|
5 327
-3%
|
4 695
-12%
|
3 826
-19%
|
2 979
-22%
|
2 877
-3%
|
2 871
0%
|
1 836
-36%
|
528
-71%
|
311
-41%
|
(5 499)
N/A
|
(5 241)
+5%
|
(4 851)
+7%
|
(5 564)
-15%
|
2 240
N/A
|
2 117
-5%
|
2 270
+7%
|
2 828
+25%
|
|
| EPS (Diluted) |
-97.49
N/A
|
-85.71
+12%
|
-47.4
+45%
|
-36.87
+22%
|
-71.51
-94%
|
9.63
N/A
|
-28.58
N/A
|
-16.53
+42%
|
-20.68
-25%
|
-32.36
-56%
|
-4.96
+85%
|
6.3
N/A
|
39.16
+522%
|
32.73
-16%
|
54.27
+66%
|
53.98
-1%
|
49.88
-8%
|
25.33
-49%
|
1.1
-96%
|
0.01
-99%
|
-0.07
N/A
|
0.08
N/A
|
0.02
-75%
|
0.07
+250%
|
0.86
+1 129%
|
0.86
N/A
|
0.21
-76%
|
0.74
+252%
|
0.1
-86%
|
0.08
-20%
|
0.03
-63%
|
0.08
+167%
|
0.17
+113%
|
0.18
+6%
|
0.23
+28%
|
0.24
+4%
|
0.13
-46%
|
0.19
+46%
|
0.21
+11%
|
1.04
+395%
|
1.05
+1%
|
1.02
-3%
|
1.07
+5%
|
0.21
-80%
|
0.19
-10%
|
0.23
+21%
|
0.25
+9%
|
0.44
+76%
|
0.43
-2%
|
0.4
-7%
|
0.35
-13%
|
0.14
-60%
|
0.15
+7%
|
0.14
-7%
|
0.19
+36%
|
0.15
-21%
|
0.18
+20%
|
0.21
+17%
|
0.37
+76%
|
0.37
N/A
|
0.37
N/A
|
0.39
+5%
|
0.24
-38%
|
0.28
+17%
|
0.33
+18%
|
0.42
+27%
|
0.63
+50%
|
0.58
-8%
|
0.54
-7%
|
0.48
-11%
|
0.35
-27%
|
0.42
+20%
|
0.4
-5%
|
0.36
-10%
|
0.29
-19%
|
0.23
-21%
|
0.22
-4%
|
0.22
N/A
|
0.14
-36%
|
0.04
-71%
|
0.02
-50%
|
-0.42
N/A
|
-0.4
+5%
|
-0.37
+8%
|
-0.42
-14%
|
0.14
N/A
|
0.15
+7%
|
0.15
N/A
|
0.19
+27%
|
|