L
Laox Co Ltd
TSE:8202
Laox Co Ltd
TSE:8202
Price:
150
JPY
-0.66%
Market Cap:
¥14B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
L
|
Laox Co Ltd
TSE:8202
|
JP |
|
T
|
Toronto-Dominion Bank
SWB:TDB
|
CA |
|
S
|
Sansei Landic Co Ltd
TSE:3277
|
JP |
|
Aeternal Mentis SA
MAD:AMEN
|
ES |
|
K
|
Kuvva Gida Ticaret ve Sanayi Yatirimlari AS
IST:KUVVA.E
|
TR |
|
Tuas Ltd
ASX:TUA
|
AU |
Income Statement
Earnings Waterfall
Laox Co Ltd
Laox Co Ltd
Income Statement
Laox Co Ltd
Laox Co Ltd
Currency: JPY
| Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
171
|
0
|
0
|
133
|
0
|
0
|
45
|
0
|
0
|
40
|
0
|
0
|
9
|
0
|
0
|
7
|
14
|
15
|
16
|
11
|
6
|
5
|
5
|
4
|
2
|
2
|
2
|
2
|
3
|
2
|
4
|
5
|
4
|
6
|
5
|
5
|
6
|
8
|
11
|
13
|
16
|
21
|
25
|
30
|
37
|
41
|
47
|
58
|
82
|
109
|
128
|
147
|
151
|
166
|
169
|
162
|
154
|
146
|
143
|
131
|
121
|
89
|
65
|
53
|
34
|
23
|
16
|
10
|
12
|
13
|
13
|
13
|
12
|
14
|
13
|
0
|
0
|
0
|
|
| Revenue |
96 144
N/A
|
90 125
-6%
|
81 174
-10%
|
75 101
-7%
|
69 426
-8%
|
64 476
-7%
|
58 137
-10%
|
52 821
-9%
|
46 466
-12%
|
43 492
-6%
|
39 945
-8%
|
34 937
-13%
|
25 790
-26%
|
16 148
-37%
|
7 729
-52%
|
7 689
-1%
|
8 629
+12%
|
9 432
+9%
|
11 936
+27%
|
10 776
-10%
|
9 883
-8%
|
10 067
+2%
|
11 143
+11%
|
14 541
+30%
|
18 726
+29%
|
22 949
+23%
|
26 074
+14%
|
28 984
+11%
|
30 717
+6%
|
33 151
+8%
|
35 876
+8%
|
38 538
+7%
|
42 961
+11%
|
50 196
+17%
|
58 978
+17%
|
75 134
+27%
|
89 694
+19%
|
92 694
+3%
|
93 158
+1%
|
82 588
-11%
|
69 523
-16%
|
62 764
-10%
|
58 835
-6%
|
55 855
-5%
|
60 515
+8%
|
64 292
+6%
|
66 198
+3%
|
82 377
+24%
|
97 487
+18%
|
117 995
+21%
|
130 198
+10%
|
132 439
+2%
|
132 413
0%
|
129 520
-2%
|
122 568
-5%
|
106 781
-13%
|
93 339
-13%
|
82 988
-11%
|
76 353
-8%
|
75 852
-1%
|
72 549
-4%
|
68 149
-6%
|
64 897
-5%
|
61 465
-5%
|
57 875
-6%
|
55 127
-5%
|
52 907
-4%
|
54 686
+3%
|
56 895
+4%
|
60 187
+6%
|
63 158
+5%
|
64 251
+2%
|
63 571
-1%
|
61 517
-3%
|
60 224
-2%
|
58 591
-3%
|
57 961
-1%
|
57 535
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(78 249)
|
(73 620)
|
(65 446)
|
(60 873)
|
(55 143)
|
(51 890)
|
(46 536)
|
(43 766)
|
(38 234)
|
(36 220)
|
(33 119)
|
(28 973)
|
(21 190)
|
(13 131)
|
(6 137)
|
(6 022)
|
(6 670)
|
(7 259)
|
(9 245)
|
(8 493)
|
(7 853)
|
(8 026)
|
(8 849)
|
(11 258)
|
(14 445)
|
(18 466)
|
(21 380)
|
(23 916)
|
(25 703)
|
(26 759)
|
(27 984)
|
(29 383)
|
(31 379)
|
(36 722)
|
(42 034)
|
(51 890)
|
(60 600)
|
(60 368)
|
(60 197)
|
(52 824)
|
(44 155)
|
(39 678)
|
(36 752)
|
(34 326)
|
(36 538)
|
(37 999)
|
(39 365)
|
(50 884)
|
(63 407)
|
(80 259)
|
(90 216)
|
(92 760)
|
(93 205)
|
(92 483)
|
(88 685)
|
(79 035)
|
(69 949)
|
(63 699)
|
(58 869)
|
(58 623)
|
(56 453)
|
(52 460)
|
(48 982)
|
(45 890)
|
(43 201)
|
(40 445)
|
(39 393)
|
(40 135)
|
(40 975)
|
(42 063)
|
(43 324)
|
(43 252)
|
(42 588)
|
(41 115)
|
(40 289)
|
(39 190)
|
(38 452)
|
(37 798)
|
|
| Gross Profit |
17 895
N/A
|
16 504
-8%
|
15 728
-5%
|
14 228
-10%
|
14 284
+0%
|
12 586
-12%
|
11 601
-8%
|
9 054
-22%
|
8 232
-9%
|
7 272
-12%
|
6 827
-6%
|
5 964
-13%
|
4 600
-23%
|
3 017
-34%
|
1 592
-47%
|
1 667
+5%
|
1 959
+18%
|
2 173
+11%
|
2 691
+24%
|
2 283
-15%
|
2 030
-11%
|
2 041
+1%
|
2 293
+12%
|
3 282
+43%
|
4 280
+30%
|
4 483
+5%
|
4 694
+5%
|
5 068
+8%
|
5 014
-1%
|
6 392
+27%
|
7 893
+23%
|
9 155
+16%
|
11 582
+27%
|
13 474
+16%
|
16 944
+26%
|
23 245
+37%
|
29 095
+25%
|
32 326
+11%
|
32 960
+2%
|
29 764
-10%
|
25 368
-15%
|
23 086
-9%
|
22 084
-4%
|
21 529
-3%
|
23 977
+11%
|
26 292
+10%
|
26 835
+2%
|
31 495
+17%
|
34 082
+8%
|
37 736
+11%
|
39 982
+6%
|
39 679
-1%
|
39 208
-1%
|
37 037
-6%
|
33 883
-9%
|
27 746
-18%
|
23 390
-16%
|
19 289
-18%
|
17 484
-9%
|
17 229
-1%
|
16 096
-7%
|
15 689
-3%
|
15 915
+1%
|
15 575
-2%
|
14 674
-6%
|
14 682
+0%
|
13 514
-8%
|
14 551
+8%
|
15 920
+9%
|
18 124
+14%
|
19 834
+9%
|
20 999
+6%
|
20 983
0%
|
20 402
-3%
|
19 935
-2%
|
19 401
-3%
|
19 509
+1%
|
19 737
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 256)
|
(17 296)
|
(15 856)
|
(14 851)
|
(15 098)
|
(14 603)
|
(14 233)
|
(12 613)
|
(12 149)
|
(11 521)
|
(11 084)
|
(10 381)
|
(8 492)
|
(5 897)
|
(3 510)
|
(2 600)
|
(2 444)
|
(1 845)
|
(3 326)
|
(3 297)
|
(3 291)
|
(2 848)
|
(3 579)
|
(4 226)
|
(5 398)
|
(5 914)
|
(6 718)
|
(7 237)
|
(7 560)
|
(8 057)
|
(9 824)
|
(9 264)
|
(10 180)
|
(11 738)
|
(13 425)
|
(16 783)
|
(20 769)
|
(23 740)
|
(25 818)
|
(25 668)
|
(24 122)
|
(24 042)
|
(23 783)
|
(23 992)
|
(25 406)
|
(26 155)
|
(27 239)
|
(31 153)
|
(34 991)
|
(38 679)
|
(41 246)
|
(42 137)
|
(41 529)
|
(40 140)
|
(37 246)
|
(31 275)
|
(26 328)
|
(22 648)
|
(20 645)
|
(20 078)
|
(19 128)
|
(18 535)
|
(17 456)
|
(16 610)
|
(15 838)
|
(14 633)
|
(14 190)
|
(15 187)
|
(16 685)
|
(17 840)
|
(19 665)
|
(20 313)
|
(20 155)
|
(20 260)
|
(19 938)
|
(19 546)
|
(19 642)
|
(19 668)
|
|
| Selling, General & Administrative |
(18 267)
|
(17 421)
|
(15 880)
|
(14 872)
|
(14 706)
|
(14 627)
|
(14 257)
|
(13 463)
|
(12 173)
|
(11 473)
|
(11 095)
|
(10 215)
|
(8 378)
|
(5 832)
|
(3 475)
|
(2 560)
|
(2 396)
|
(1 789)
|
(3 236)
|
(3 203)
|
(3 187)
|
(2 740)
|
(3 432)
|
(4 046)
|
(5 166)
|
(5 630)
|
(6 411)
|
(6 855)
|
(7 108)
|
(7 544)
|
(7 971)
|
(8 761)
|
(9 749)
|
(11 296)
|
(13 006)
|
(16 350)
|
(20 275)
|
(23 218)
|
(25 209)
|
(24 968)
|
(23 328)
|
(23 184)
|
(22 870)
|
(23 015)
|
(24 372)
|
(24 985)
|
(26 055)
|
(29 708)
|
(33 253)
|
(38 678)
|
(40 142)
|
(41 554)
|
(41 528)
|
(40 140)
|
(37 246)
|
(31 276)
|
(26 328)
|
(22 648)
|
(20 645)
|
(20 076)
|
(19 128)
|
(18 535)
|
(17 456)
|
(16 612)
|
(15 838)
|
(14 631)
|
(14 189)
|
(15 184)
|
(16 683)
|
(17 839)
|
(19 664)
|
(20 312)
|
(20 154)
|
(20 259)
|
(19 936)
|
(19 544)
|
(19 642)
|
(19 668)
|
|
| Depreciation & Amortization |
11
|
126
|
24
|
21
|
(392)
|
24
|
24
|
851
|
24
|
(48)
|
10
|
(166)
|
(115)
|
(66)
|
(35)
|
(39)
|
(47)
|
(56)
|
(90)
|
(95)
|
(105)
|
(108)
|
(147)
|
(178)
|
(230)
|
(283)
|
(307)
|
(384)
|
(453)
|
(513)
|
(542)
|
(502)
|
(432)
|
(442)
|
(420)
|
(435)
|
(496)
|
(522)
|
(610)
|
(702)
|
(795)
|
(858)
|
(915)
|
(978)
|
(1 034)
|
(1 170)
|
(1 184)
|
(1 445)
|
(1 157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 311)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(582)
|
(1)
|
(1 105)
|
(584)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
(2)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
|
| Operating Income |
(361)
N/A
|
(790)
-119%
|
(128)
+84%
|
(623)
-387%
|
(816)
-31%
|
(2 017)
-147%
|
(2 632)
-30%
|
(3 557)
-35%
|
(3 917)
-10%
|
(4 249)
-8%
|
(4 258)
0%
|
(4 416)
-4%
|
(3 892)
+12%
|
(2 880)
+26%
|
(1 918)
+33%
|
(932)
+51%
|
(484)
+48%
|
328
N/A
|
(634)
N/A
|
(1 013)
-60%
|
(1 260)
-24%
|
(808)
+36%
|
(1 285)
-59%
|
(943)
+27%
|
(1 117)
-18%
|
(1 431)
-28%
|
(2 024)
-41%
|
(2 169)
-7%
|
(2 546)
-17%
|
(1 665)
+35%
|
(1 932)
-16%
|
(109)
+94%
|
1 402
N/A
|
1 736
+24%
|
3 519
+103%
|
6 461
+84%
|
8 325
+29%
|
8 586
+3%
|
7 143
-17%
|
4 096
-43%
|
1 246
-70%
|
(956)
N/A
|
(1 700)
-78%
|
(2 463)
-45%
|
(1 428)
+42%
|
137
N/A
|
(405)
N/A
|
341
N/A
|
(912)
N/A
|
(943)
-3%
|
(1 265)
-34%
|
(2 459)
-94%
|
(2 321)
+6%
|
(3 103)
-34%
|
(3 363)
-8%
|
(3 529)
-5%
|
(2 938)
+17%
|
(3 359)
-14%
|
(3 161)
+6%
|
(2 849)
+10%
|
(3 032)
-6%
|
(2 846)
+6%
|
(1 541)
+46%
|
(1 035)
+33%
|
(1 164)
-12%
|
49
N/A
|
(676)
N/A
|
(636)
+6%
|
(765)
-20%
|
284
N/A
|
169
-40%
|
686
+306%
|
828
+21%
|
142
-83%
|
(3)
N/A
|
(145)
-4 733%
|
(133)
+8%
|
69
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(446)
|
(386)
|
(318)
|
(363)
|
(385)
|
(460)
|
(352)
|
119
|
(87)
|
(72)
|
(442)
|
(93)
|
(70)
|
(45)
|
(19)
|
(6)
|
11
|
20
|
23
|
17
|
8
|
11
|
(14)
|
(38)
|
(38)
|
1
|
23
|
37
|
43
|
4
|
(8)
|
(18)
|
18
|
42
|
62
|
108
|
78
|
114
|
123
|
52
|
52
|
84
|
82
|
175
|
(116)
|
(75)
|
(297)
|
(204)
|
457
|
267
|
506
|
250
|
(117)
|
(74)
|
(65)
|
(37)
|
(17)
|
(77)
|
309
|
421
|
426
|
743
|
530
|
678
|
616
|
125
|
(12)
|
(66)
|
52
|
161
|
227
|
183
|
(129)
|
229
|
(8)
|
(149)
|
144
|
2
|
|
| Non-Reccuring Items |
(175)
|
(10 118)
|
(9 701)
|
(8 468)
|
(777)
|
(213)
|
(1 485)
|
(2 784)
|
(730)
|
(1 857)
|
1 349
|
(2 926)
|
(2 932)
|
(1 912)
|
(787)
|
513
|
(289)
|
(386)
|
(100)
|
(213)
|
(214)
|
(873)
|
(113)
|
(157)
|
(159)
|
(267)
|
(271)
|
(281)
|
(308)
|
(1 317)
|
0
|
(1 425)
|
(1 667)
|
(510)
|
(413)
|
(362)
|
50
|
51
|
(461)
|
(477)
|
(19)
|
(521)
|
(116)
|
(116)
|
(716)
|
146
|
214
|
1 458
|
929
|
315
|
(200)
|
(2 107)
|
(1 727)
|
(3 636)
|
(3 740)
|
(13 905)
|
(13 617)
|
(13 296)
|
(12 869)
|
(3 135)
|
(3 898)
|
(5 765)
|
(5 492)
|
(4 568)
|
(4 002)
|
(417)
|
(647)
|
2 520
|
2 406
|
1 532
|
1 466
|
(957)
|
(835)
|
334
|
292
|
(327)
|
(335)
|
(109)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
18
|
80
|
23
|
(712)
|
(70)
|
(44)
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
75
|
275
|
349
|
347
|
273
|
(16)
|
7
|
213
|
195
|
145
|
0
|
(23)
|
(5)
|
1
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Total Other Income |
626
|
970
|
795
|
700
|
1 708
|
506
|
448
|
1 299
|
402
|
357
|
(1 830)
|
242
|
210
|
108
|
67
|
35
|
710
|
39
|
38
|
30
|
17
|
13
|
13
|
13
|
40
|
47
|
53
|
44
|
10
|
4
|
(8)
|
(1)
|
(3)
|
0
|
(60)
|
(80)
|
(87)
|
(64)
|
(88)
|
(79)
|
(88)
|
(141)
|
(210)
|
(188)
|
(181)
|
(15)
|
162
|
123
|
124
|
(665)
|
(720)
|
(860)
|
(884)
|
(508)
|
(545)
|
(463)
|
(466)
|
(8)
|
(46)
|
81
|
114
|
(47)
|
181
|
(63)
|
(60)
|
316
|
284
|
299
|
354
|
110
|
124
|
142
|
93
|
(31)
|
(34)
|
(44)
|
(48)
|
(35)
|
|
| Pre-Tax Income |
(356)
N/A
|
(10 324)
-2 800%
|
(9 352)
+9%
|
(8 754)
+6%
|
(270)
+97%
|
(2 184)
-709%
|
(4 021)
-84%
|
(4 923)
-22%
|
(4 332)
+12%
|
(5 820)
-34%
|
(5 163)
+11%
|
(7 113)
-38%
|
(6 660)
+6%
|
(5 440)
+18%
|
(2 726)
+50%
|
(433)
+84%
|
(52)
+88%
|
(29)
+44%
|
(701)
-2 317%
|
(1 178)
-68%
|
(1 449)
-23%
|
(1 656)
-14%
|
(1 400)
+15%
|
(1 125)
+20%
|
(1 274)
-13%
|
(1 650)
-30%
|
(2 219)
-34%
|
(2 367)
-7%
|
(2 799)
-18%
|
(2 974)
-6%
|
(1 948)
+34%
|
(1 554)
+20%
|
(251)
+84%
|
1 268
N/A
|
3 107
+145%
|
6 127
+97%
|
8 366
+37%
|
8 688
+4%
|
6 717
-23%
|
3 592
-47%
|
1 191
-67%
|
(1 533)
N/A
|
(1 943)
-27%
|
(2 590)
-33%
|
(2 439)
+6%
|
194
N/A
|
(324)
N/A
|
1 719
N/A
|
599
-65%
|
(1 017)
N/A
|
(1 679)
-65%
|
(5 176)
-208%
|
(4 974)
+4%
|
(7 046)
-42%
|
(7 364)
-5%
|
(17 587)
-139%
|
(16 765)
+5%
|
(16 756)
+0%
|
(15 760)
+6%
|
(5 269)
+67%
|
(6 195)
-18%
|
(7 770)
-25%
|
(6 322)
+19%
|
(5 011)
+21%
|
(4 615)
+8%
|
74
N/A
|
(1 050)
N/A
|
2 118
N/A
|
2 047
-3%
|
2 100
+3%
|
1 986
-5%
|
54
-97%
|
(43)
N/A
|
674
N/A
|
248
-63%
|
(665)
N/A
|
(372)
+44%
|
(72)
+81%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(113)
|
(35)
|
(4)
|
10
|
(26)
|
(24)
|
(27)
|
307
|
304
|
306
|
(33)
|
(34)
|
(32)
|
(22)
|
(13)
|
(30)
|
(30)
|
(21)
|
(78)
|
(57)
|
(55)
|
(62)
|
13
|
26
|
222
|
294
|
397
|
358
|
371
|
(271)
|
(417)
|
(448)
|
(636)
|
(25)
|
(132)
|
(343)
|
(543)
|
(609)
|
(823)
|
(591)
|
(362)
|
(234)
|
106
|
132
|
31
|
34
|
72
|
85
|
81
|
(16)
|
169
|
463
|
362
|
(1 151)
|
(1 341)
|
(1 378)
|
(1 257)
|
139
|
297
|
35
|
52
|
621
|
454
|
477
|
518
|
(7)
|
(5)
|
(35)
|
(52)
|
(56)
|
(80)
|
(71)
|
(71)
|
(3)
|
(9)
|
(6)
|
(7)
|
(26)
|
|
| Income from Continuing Operations |
(469)
|
(10 359)
|
(9 356)
|
(8 744)
|
(296)
|
(2 208)
|
(4 048)
|
(4 616)
|
(4 028)
|
(5 514)
|
(5 196)
|
(7 147)
|
(6 692)
|
(5 462)
|
(2 740)
|
(465)
|
(84)
|
(50)
|
(780)
|
(1 235)
|
(1 504)
|
(1 718)
|
(1 386)
|
(1 099)
|
(1 053)
|
(1 356)
|
(1 825)
|
(2 011)
|
(2 429)
|
(3 245)
|
(2 365)
|
(2 002)
|
(887)
|
1 243
|
2 975
|
5 784
|
7 823
|
8 079
|
5 894
|
3 001
|
828
|
(1 767)
|
(1 839)
|
(2 460)
|
(2 409)
|
228
|
(254)
|
1 802
|
678
|
(1 033)
|
(1 510)
|
(4 713)
|
(4 612)
|
(8 197)
|
(8 705)
|
(18 965)
|
(18 022)
|
(16 617)
|
(15 463)
|
(5 234)
|
(6 143)
|
(7 149)
|
(5 868)
|
(4 534)
|
(4 097)
|
67
|
(1 055)
|
2 083
|
1 995
|
2 044
|
1 906
|
(17)
|
(114)
|
671
|
239
|
(671)
|
(379)
|
(98)
|
|
| Income to Minority Interest |
35
|
189
|
144
|
113
|
(1)
|
55
|
82
|
104
|
110
|
401
|
389
|
363
|
30
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(51)
|
(40)
|
(41)
|
(42)
|
3
|
91
|
106
|
325
|
336
|
234
|
178
|
(25)
|
(40)
|
(36)
|
8
|
38
|
(1)
|
(2)
|
(4)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(435)
N/A
|
(10 171)
-2 238%
|
(9 210)
+9%
|
(8 629)
+6%
|
(295)
+97%
|
(2 154)
-630%
|
(3 969)
-84%
|
(4 513)
-14%
|
(3 917)
+13%
|
(5 110)
-30%
|
(4 807)
+6%
|
(6 786)
-41%
|
(6 664)
+2%
|
(5 465)
+18%
|
(2 740)
+50%
|
(465)
+83%
|
(84)
+82%
|
(50)
+40%
|
(780)
-1 460%
|
(1 235)
-58%
|
(1 504)
-22%
|
(1 718)
-14%
|
(1 386)
+19%
|
(1 099)
+21%
|
(1 053)
+4%
|
(1 356)
-29%
|
(1 825)
-35%
|
(2 011)
-10%
|
(2 429)
-21%
|
(3 245)
-34%
|
(2 365)
+27%
|
(2 002)
+15%
|
(887)
+56%
|
1 243
N/A
|
2 975
+139%
|
5 784
+94%
|
7 823
+35%
|
8 079
+3%
|
5 894
-27%
|
3 001
-49%
|
828
-72%
|
(1 767)
N/A
|
(1 839)
-4%
|
(2 460)
-34%
|
(2 409)
+2%
|
178
N/A
|
(304)
N/A
|
1 763
N/A
|
638
-64%
|
(1 077)
N/A
|
(1 508)
-40%
|
(4 623)
-207%
|
(4 507)
+3%
|
(7 872)
-75%
|
(8 369)
-6%
|
(18 730)
-124%
|
(17 844)
+5%
|
(16 641)
+7%
|
(15 502)
+7%
|
(5 270)
+66%
|
(6 134)
-16%
|
(7 110)
-16%
|
(5 868)
+17%
|
(4 535)
+23%
|
(4 099)
+10%
|
69
N/A
|
(1 055)
N/A
|
2 082
N/A
|
1 993
-4%
|
2 043
+3%
|
1 904
-7%
|
(19)
N/A
|
(114)
-500%
|
670
N/A
|
237
-65%
|
(671)
N/A
|
(381)
+43%
|
(99)
+74%
|
|
| EPS (Diluted) |
-62.14
N/A
|
-1 453
-2 238%
|
-1 315.71
+9%
|
-1 232.71
+6%
|
-42.14
+97%
|
-307.71
-630%
|
-567
-84%
|
-644.71
-14%
|
-559.57
+13%
|
-851.66
-52%
|
-801.16
+6%
|
-1 131
-41%
|
-1 110.66
+2%
|
-321.47
+71%
|
-114.16
+64%
|
-16.6
+85%
|
-3.11
+81%
|
-1.86
+40%
|
-26.89
-1 346%
|
-42.58
-58%
|
-39.57
+7%
|
-45.21
-14%
|
-25.66
+43%
|
-20.35
+21%
|
-19.5
+4%
|
-25.11
-29%
|
-33.79
-35%
|
-37.24
-10%
|
-44.98
-21%
|
-60.09
-34%
|
-43.79
+27%
|
-37.07
+15%
|
-16.42
+56%
|
22.81
N/A
|
54.09
+137%
|
87.63
+62%
|
116.76
+33%
|
126.73
+9%
|
89.3
-30%
|
46.16
-48%
|
12.93
-72%
|
-27.27
N/A
|
-28.73
-5%
|
-38.43
-34%
|
-37.64
+2%
|
2.76
N/A
|
-4.75
N/A
|
27.54
N/A
|
9.9
-64%
|
-16.71
N/A
|
-23.38
-40%
|
-71.7
-207%
|
-69.91
+2%
|
-118.57
-70%
|
-91.54
+23%
|
-204.88
-124%
|
-195.19
+5%
|
-182.04
+7%
|
-169.58
+7%
|
-57.65
+66%
|
-67.1
-16%
|
-77.78
-16%
|
-64.19
+17%
|
-49.61
+23%
|
-44.84
+10%
|
0.75
N/A
|
-11.54
N/A
|
22.78
N/A
|
21.8
-4%
|
22.35
+3%
|
20.83
-7%
|
-0.21
N/A
|
-1.25
-495%
|
7.33
N/A
|
2.59
-65%
|
-7.34
N/A
|
-4.17
+43%
|
-1.08
+74%
|
|
Switch to:
Switch to:
See Also
Discover More
