Tanger Factory Outlet Centers Inc
F:T6O
Income Statement
Earnings Waterfall
Tanger Factory Outlet Centers Inc
Income Statement
Tanger Factory Outlet Centers Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
30
|
29
|
29
|
28
|
28
|
27
|
27
|
26
|
29
|
31
|
33
|
35
|
34
|
34
|
33
|
43
|
45
|
46
|
49
|
41
|
41
|
41
|
40
|
43
|
40
|
40
|
40
|
41
|
42
|
42
|
40
|
38
|
34
|
33
|
33
|
34
|
36
|
39
|
42
|
45
|
47
|
49
|
49
|
50
|
50
|
51
|
51
|
52
|
54
|
56
|
57
|
58
|
56
|
55
|
55
|
54
|
56
|
57
|
58
|
61
|
62
|
65
|
66
|
65
|
64
|
64
|
64
|
65
|
65
|
64
|
63
|
62
|
61
|
62
|
63
|
63
|
62
|
59
|
56
|
53
|
50
|
48
|
47
|
47
|
48
|
48
|
48
|
48
|
50
|
54
|
57
|
61
|
62
|
63
|
64
|
0
|
|
| Revenue |
110
N/A
|
110
+0%
|
111
+1%
|
107
-4%
|
113
+6%
|
113
+0%
|
114
+1%
|
116
+2%
|
135
+16%
|
156
+16%
|
176
+13%
|
191
+8%
|
195
+2%
|
194
0%
|
196
+1%
|
198
+1%
|
200
+1%
|
203
+1%
|
206
+2%
|
211
+2%
|
216
+2%
|
221
+2%
|
225
+2%
|
229
+2%
|
233
+2%
|
235
+1%
|
239
+2%
|
244
+2%
|
253
+4%
|
260
+3%
|
268
+3%
|
271
+1%
|
272
+0%
|
273
+0%
|
272
0%
|
276
+2%
|
281
+2%
|
288
+2%
|
302
+5%
|
315
+5%
|
329
+4%
|
344
+5%
|
351
+2%
|
357
+2%
|
361
+1%
|
365
+1%
|
372
+2%
|
385
+3%
|
399
+4%
|
410
+3%
|
418
+2%
|
419
+0%
|
422
+1%
|
427
+1%
|
435
+2%
|
439
+1%
|
444
+1%
|
448
+1%
|
454
+1%
|
466
+3%
|
476
+2%
|
485
+2%
|
486
+0%
|
488
+0%
|
490
+0%
|
491
+0%
|
494
+1%
|
495
+0%
|
494
0%
|
490
-1%
|
485
-1%
|
478
-1%
|
467
-2%
|
415
-11%
|
399
-4%
|
390
-2%
|
379
-3%
|
416
+10%
|
426
+2%
|
427
+0%
|
435
+2%
|
439
+1%
|
438
0%
|
443
+1%
|
443
0%
|
447
+1%
|
453
+1%
|
464
+2%
|
479
+3%
|
497
+4%
|
513
+3%
|
526
+3%
|
538
+2%
|
550
+2%
|
562
+2%
|
582
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(34)
|
(34)
|
(34)
|
(34)
|
(36)
|
(37)
|
(38)
|
(38)
|
(43)
|
(48)
|
(54)
|
(58)
|
(61)
|
(61)
|
(61)
|
(62)
|
(62)
|
(64)
|
(66)
|
(68)
|
(70)
|
(72)
|
(74)
|
(74)
|
(76)
|
(76)
|
(78)
|
(81)
|
(84)
|
(88)
|
(88)
|
(87)
|
(89)
|
(90)
|
(91)
|
(93)
|
(95)
|
(97)
|
(99)
|
(100)
|
(102)
|
(107)
|
(109)
|
(88)
|
(113)
|
(114)
|
(116)
|
(97)
|
(129)
|
(134)
|
(137)
|
(112)
|
(139)
|
(141)
|
(144)
|
(117)
|
(147)
|
(147)
|
(148)
|
(123)
|
(155)
|
(157)
|
(157)
|
(126)
|
(157)
|
(158)
|
(160)
|
(133)
|
(161)
|
(159)
|
(159)
|
(132)
|
(154)
|
(145)
|
(142)
|
(117)
|
(134)
|
(137)
|
(139)
|
(120)
|
(142)
|
(144)
|
(143)
|
(124)
|
(140)
|
(141)
|
(142)
|
(125)
|
(148)
|
(152)
|
(155)
|
(139)
|
(165)
|
(168)
|
(171)
|
(159)
|
|
| Gross Profit |
75
N/A
|
76
+1%
|
77
+1%
|
73
-5%
|
77
+5%
|
77
0%
|
77
+0%
|
78
+2%
|
92
+18%
|
107
+17%
|
122
+14%
|
133
+9%
|
134
+1%
|
134
0%
|
135
+1%
|
136
+1%
|
138
+2%
|
139
+1%
|
141
+1%
|
143
+1%
|
145
+2%
|
149
+2%
|
152
+2%
|
154
+2%
|
157
+2%
|
159
+1%
|
161
+2%
|
162
+1%
|
169
+4%
|
173
+2%
|
180
+4%
|
183
+2%
|
183
0%
|
183
0%
|
181
-1%
|
183
+1%
|
186
+2%
|
191
+3%
|
202
+6%
|
215
+6%
|
227
+5%
|
238
+5%
|
242
+2%
|
269
+11%
|
248
-8%
|
251
+1%
|
256
+2%
|
288
+12%
|
270
-6%
|
276
+2%
|
281
+2%
|
307
+9%
|
283
-8%
|
287
+1%
|
291
+1%
|
322
+11%
|
298
-8%
|
301
+1%
|
306
+2%
|
343
+12%
|
322
-6%
|
328
+2%
|
330
+0%
|
362
+10%
|
333
-8%
|
333
0%
|
334
+0%
|
361
+8%
|
334
-8%
|
331
-1%
|
326
-1%
|
347
+6%
|
313
-10%
|
270
-14%
|
258
-4%
|
273
+6%
|
245
-10%
|
279
+14%
|
287
+3%
|
306
+7%
|
293
-5%
|
296
+1%
|
296
+0%
|
319
+8%
|
302
-5%
|
306
+1%
|
311
+2%
|
339
+9%
|
331
-2%
|
345
+4%
|
358
+4%
|
387
+8%
|
373
-4%
|
382
+2%
|
391
+2%
|
423
+8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(37)
|
(37)
|
(38)
|
(36)
|
(37)
|
(37)
|
(37)
|
(38)
|
(44)
|
(51)
|
(59)
|
(64)
|
(65)
|
(63)
|
(61)
|
(62)
|
(66)
|
(69)
|
(71)
|
(74)
|
(77)
|
(79)
|
(81)
|
(83)
|
(111)
|
(101)
|
(93)
|
(84)
|
(90)
|
(95)
|
(99)
|
(113)
|
(108)
|
(106)
|
(104)
|
(103)
|
(95)
|
(97)
|
(105)
|
(114)
|
(125)
|
(134)
|
(136)
|
(159)
|
(132)
|
(131)
|
(131)
|
(159)
|
(140)
|
(144)
|
(147)
|
(172)
|
(145)
|
(145)
|
(148)
|
(178)
|
(151)
|
(153)
|
(154)
|
(191)
|
(167)
|
(173)
|
(174)
|
(201)
|
(173)
|
(173)
|
(174)
|
(203)
|
(225)
|
(229)
|
(178)
|
(203)
|
(175)
|
(168)
|
(167)
|
(185)
|
(168)
|
(171)
|
(172)
|
(196)
|
(227)
|
(175)
|
(176)
|
(203)
|
(185)
|
(184)
|
(185)
|
(205)
|
(195)
|
(204)
|
(214)
|
(236)
|
(219)
|
(222)
|
(224)
|
(247)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(22)
|
(33)
|
(22)
|
(22)
|
(23)
|
(25)
|
(26)
|
(27)
|
(29)
|
(30)
|
(33)
|
(35)
|
(36)
|
(61)
|
(37)
|
(38)
|
(39)
|
(63)
|
(40)
|
(41)
|
(43)
|
(70)
|
(45)
|
(46)
|
(46)
|
(74)
|
(45)
|
(45)
|
(45)
|
(76)
|
(47)
|
(46)
|
(45)
|
(73)
|
(44)
|
(43)
|
(43)
|
(71)
|
(45)
|
(51)
|
(52)
|
(80)
|
(54)
|
(49)
|
(48)
|
(68)
|
(52)
|
(56)
|
(60)
|
(86)
|
(65)
|
(68)
|
(71)
|
(91)
|
(74)
|
(73)
|
(74)
|
(96)
|
(77)
|
(78)
|
(77)
|
(97)
|
(78)
|
(78)
|
(78)
|
(97)
|
|
| Depreciation & Amortization |
(28)
|
(29)
|
(29)
|
(27)
|
(28)
|
(27)
|
(27)
|
(28)
|
(33)
|
(40)
|
(47)
|
(51)
|
(52)
|
(50)
|
(48)
|
(48)
|
(51)
|
(54)
|
(55)
|
(57)
|
(59)
|
(61)
|
(63)
|
(64)
|
(61)
|
(60)
|
(61)
|
(61)
|
(67)
|
(72)
|
(77)
|
(80)
|
(86)
|
(84)
|
(81)
|
(78)
|
(70)
|
(70)
|
(77)
|
(84)
|
(92)
|
(99)
|
(100)
|
(99)
|
(95)
|
(93)
|
(92)
|
(96)
|
(100)
|
(103)
|
(104)
|
(102)
|
(100)
|
(100)
|
(103)
|
(104)
|
(107)
|
(109)
|
(109)
|
(115)
|
(120)
|
(127)
|
(129)
|
(128)
|
(130)
|
(129)
|
(131)
|
(132)
|
(131)
|
(129)
|
(126)
|
(123)
|
(121)
|
(118)
|
(118)
|
(117)
|
(116)
|
(115)
|
(112)
|
(110)
|
(108)
|
(107)
|
(105)
|
(112)
|
(112)
|
(111)
|
(111)
|
(109)
|
(117)
|
(126)
|
(136)
|
(139)
|
(142)
|
(144)
|
(146)
|
(151)
|
|
| 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
|
(30)
|
(20)
|
(10)
|
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
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
39
N/A
|
39
N/A
|
39
N/A
|
37
-5%
|
39
+7%
|
40
+0%
|
40
+2%
|
41
+1%
|
48
+19%
|
57
+17%
|
63
+11%
|
69
+10%
|
69
+0%
|
70
+1%
|
73
+4%
|
74
+1%
|
72
-2%
|
70
-2%
|
70
-1%
|
69
-1%
|
69
N/A
|
69
+0%
|
70
+1%
|
72
+2%
|
46
-36%
|
58
+26%
|
69
+19%
|
79
+14%
|
79
N/A
|
78
-1%
|
81
+3%
|
71
-13%
|
75
+6%
|
77
+3%
|
77
+1%
|
81
+5%
|
91
+13%
|
94
+3%
|
97
+4%
|
101
+4%
|
102
+1%
|
104
+2%
|
106
+2%
|
110
+4%
|
116
+5%
|
120
+4%
|
125
+4%
|
129
+3%
|
130
+1%
|
133
+2%
|
134
+1%
|
134
+0%
|
137
+2%
|
141
+3%
|
143
+1%
|
145
+1%
|
146
+1%
|
148
+1%
|
152
+3%
|
152
N/A
|
155
+2%
|
155
0%
|
156
+1%
|
161
+3%
|
160
-1%
|
160
N/A
|
160
0%
|
158
-1%
|
108
-32%
|
102
-6%
|
148
+46%
|
144
-3%
|
138
-4%
|
102
-26%
|
91
-10%
|
88
-4%
|
77
-12%
|
108
+40%
|
115
+6%
|
110
-4%
|
65
-41%
|
121
+86%
|
120
-1%
|
115
-4%
|
117
+2%
|
123
+5%
|
127
+3%
|
135
+6%
|
136
+1%
|
141
+4%
|
144
+2%
|
151
+5%
|
153
+2%
|
160
+4%
|
166
+4%
|
175
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(29)
|
(31)
|
(34)
|
(35)
|
(34)
|
(34)
|
(33)
|
(43)
|
(45)
|
(46)
|
(49)
|
(41)
|
(41)
|
(41)
|
(40)
|
(43)
|
(10)
|
(20)
|
(30)
|
(41)
|
(11)
|
(10)
|
(41)
|
(38)
|
(66)
|
(64)
|
(33)
|
(34)
|
(37)
|
(39)
|
(43)
|
(45)
|
(47)
|
(49)
|
(49)
|
(50)
|
(50)
|
(51)
|
(25)
|
(25)
|
(28)
|
(30)
|
(57)
|
(57)
|
(56)
|
(54)
|
(54)
|
(54)
|
(56)
|
(7)
|
38
|
35
|
33
|
(19)
|
(66)
|
(65)
|
(64)
|
(64)
|
(64)
|
(65)
|
(65)
|
(64)
|
(63)
|
(62)
|
(61)
|
(62)
|
(63)
|
(63)
|
(62)
|
(59)
|
(56)
|
(53)
|
(50)
|
(48)
|
(47)
|
(47)
|
(48)
|
(48)
|
(48)
|
(48)
|
(50)
|
(54)
|
(57)
|
(61)
|
(62)
|
(63)
|
(64)
|
(66)
|
|
| 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
|
(9)
|
0
|
11
|
0
|
10
|
(1)
|
(18)
|
(8)
|
(8)
|
(8)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(16)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(36)
|
(36)
|
(36)
|
(36)
|
(50)
|
(50)
|
0
|
0
|
0
|
(38)
|
(83)
|
(83)
|
(83)
|
(67)
|
(22)
|
(36)
|
(69)
|
(55)
|
0
|
(41)
|
(7)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
9
|
9
|
0
|
0
|
0
|
32
|
32
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
21
|
21
|
41
|
120
|
112
|
112
|
93
|
6
|
1
|
8
|
7
|
7
|
0
|
0
|
0
|
0
|
43
|
43
|
43
|
43
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
0
|
32
|
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
|
1
|
0
|
1
|
1
|
3
|
10
|
3
|
3
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
2
|
4
|
5
|
6
|
12
|
12
|
12
|
10
|
7
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
|
| Pre-Tax Income |
9
N/A
|
10
+7%
|
10
+3%
|
8
-18%
|
11
+39%
|
12
+5%
|
14
+13%
|
14
+4%
|
20
+40%
|
26
+31%
|
30
+16%
|
34
+15%
|
35
+2%
|
37
+5%
|
40
+10%
|
31
-24%
|
27
-12%
|
24
-13%
|
20
-15%
|
28
+40%
|
28
N/A
|
28
+0%
|
30
+6%
|
29
-3%
|
36
+23%
|
47
+31%
|
48
+2%
|
29
-40%
|
77
+169%
|
79
+2%
|
72
-8%
|
74
+3%
|
40
-46%
|
26
-35%
|
37
+41%
|
39
+6%
|
47
+20%
|
53
+13%
|
52
-1%
|
53
+1%
|
52
-1%
|
54
+3%
|
56
+5%
|
60
+6%
|
65
+9%
|
69
+6%
|
100
+44%
|
102
+3%
|
100
-2%
|
101
+1%
|
76
-25%
|
69
-9%
|
89
+29%
|
95
+6%
|
116
+22%
|
211
+82%
|
202
-4%
|
252
+25%
|
282
+12%
|
194
-31%
|
190
-2%
|
144
-24%
|
62
-57%
|
70
+13%
|
70
+1%
|
64
-9%
|
49
-23%
|
45
-9%
|
87
+96%
|
78
-11%
|
125
+61%
|
85
-32%
|
(9)
N/A
|
(43)
-379%
|
(51)
-20%
|
(39)
+24%
|
(7)
+83%
|
14
N/A
|
(13)
N/A
|
1
N/A
|
17
+2 499%
|
36
+110%
|
71
+100%
|
77
+8%
|
81
+5%
|
86
+6%
|
90
+5%
|
96
+6%
|
94
-2%
|
93
-1%
|
90
-3%
|
91
+2%
|
88
-3%
|
94
+6%
|
99
+6%
|
106
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
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
|
|
| Income from Continuing Operations |
9
|
10
|
10
|
8
|
11
|
12
|
14
|
14
|
20
|
26
|
30
|
34
|
35
|
37
|
40
|
31
|
27
|
24
|
20
|
28
|
28
|
28
|
30
|
29
|
36
|
47
|
48
|
29
|
77
|
79
|
72
|
74
|
40
|
26
|
37
|
39
|
47
|
53
|
52
|
53
|
52
|
54
|
56
|
60
|
65
|
69
|
100
|
102
|
100
|
101
|
76
|
69
|
89
|
95
|
116
|
211
|
202
|
252
|
282
|
194
|
190
|
144
|
62
|
70
|
70
|
64
|
49
|
45
|
87
|
78
|
125
|
85
|
(9)
|
(43)
|
(51)
|
(39)
|
(7)
|
14
|
(13)
|
1
|
17
|
36
|
71
|
77
|
81
|
86
|
90
|
96
|
94
|
93
|
90
|
91
|
88
|
94
|
99
|
106
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(10)
|
(17)
|
(23)
|
(29)
|
(29)
|
(29)
|
(30)
|
(25)
|
(19)
|
(13)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(9)
|
(11)
|
(9)
|
(10)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
0
|
1
|
(2)
|
(4)
|
(0)
|
(0)
|
2
|
7
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
(6)
|
(5)
|
(0)
|
2
|
2
|
2
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Equity Earnings Affiliates |
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
10
|
11
|
12
|
14
|
7
|
9
|
10
|
10
|
11
|
12
|
12
|
14
|
11
|
11
|
10
|
9
|
2
|
2
|
2
|
2
|
9
|
1
|
0
|
(0)
|
0
|
8
|
8
|
3
|
1
|
1
|
1
|
7
|
9
|
9
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
13
|
14
|
|
| Net Income (Common) |
6
N/A
|
7
+12%
|
7
+9%
|
9
+26%
|
10
+9%
|
10
+2%
|
12
+16%
|
12
+2%
|
11
-7%
|
13
+16%
|
8
-42%
|
7
-7%
|
3
-56%
|
3
-6%
|
9
+221%
|
5
-51%
|
21
+359%
|
23
+7%
|
24
+7%
|
32
+32%
|
20
-37%
|
20
+0%
|
22
+7%
|
20
-7%
|
27
+32%
|
39
+45%
|
39
+2%
|
19
-51%
|
61
+216%
|
50
-18%
|
49
-3%
|
52
+6%
|
24
-54%
|
21
-11%
|
26
+22%
|
26
-1%
|
34
+31%
|
40
+18%
|
41
+2%
|
44
+8%
|
43
-3%
|
45
+5%
|
48
+6%
|
52
+10%
|
60
+14%
|
65
+9%
|
103
+58%
|
106
+4%
|
105
-1%
|
107
+2%
|
77
-28%
|
72
-6%
|
92
+28%
|
98
+6%
|
119
+22%
|
220
+85%
|
213
-3%
|
262
+23%
|
286
+10%
|
202
-29%
|
197
-2%
|
154
-22%
|
70
-55%
|
67
-4%
|
67
+1%
|
61
-9%
|
54
-11%
|
42
-22%
|
82
+92%
|
73
-11%
|
118
+63%
|
87
-27%
|
(3)
N/A
|
(39)
-1 344%
|
(49)
-26%
|
(37)
+25%
|
(6)
+85%
|
19
N/A
|
(5)
N/A
|
8
N/A
|
25
+197%
|
42
+70%
|
76
+81%
|
81
+7%
|
84
+4%
|
89
+5%
|
93
+5%
|
98
+6%
|
97
-1%
|
97
+1%
|
95
-3%
|
98
+3%
|
94
-3%
|
100
+6%
|
107
+7%
|
114
+7%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.2
+11%
|
0.21
+5%
|
0.26
+24%
|
0.26
N/A
|
0.29
+12%
|
0.27
-7%
|
0.29
+7%
|
0.22
-24%
|
0.23
+5%
|
0.14
-39%
|
0.12
-14%
|
0.05
-58%
|
0.05
N/A
|
0.16
+220%
|
0.1
-38%
|
0.34
+240%
|
0.35
+3%
|
0.38
+9%
|
0.51
+34%
|
0.33
-35%
|
0.33
N/A
|
0.35
+6%
|
0.32
-9%
|
0.43
+34%
|
0.62
+44%
|
0.63
+2%
|
0.31
-51%
|
0.98
+216%
|
0.72
-27%
|
0.81
+13%
|
0.71
-12%
|
0.29
-59%
|
0.26
-10%
|
0.32
+23%
|
0.32
N/A
|
0.41
+28%
|
0.48
+17%
|
0.48
N/A
|
0.52
+8%
|
0.49
-6%
|
0.5
+2%
|
0.52
+4%
|
0.57
+10%
|
0.63
+11%
|
0.69
+10%
|
0.99
+43%
|
1.13
+14%
|
1.12
-1%
|
1.14
+2%
|
0.81
-29%
|
0.77
-5%
|
0.97
+26%
|
1.03
+6%
|
1.25
+21%
|
2.32
+86%
|
2.25
-3%
|
2.75
+22%
|
3.01
+9%
|
2.12
-30%
|
2.07
-2%
|
1.62
-22%
|
0.73
-55%
|
0.71
-3%
|
0.71
N/A
|
0.64
-10%
|
0.57
-11%
|
0.45
-21%
|
0.86
+91%
|
0.77
-10%
|
1.26
+64%
|
0.93
-26%
|
-0.01
N/A
|
-0.42
-4 100%
|
-0.53
-26%
|
-0.4
+25%
|
-0.05
+88%
|
0.2
N/A
|
-0.05
N/A
|
0.08
N/A
|
0.22
+175%
|
0.39
+77%
|
0.72
+85%
|
0.77
+7%
|
0.8
+4%
|
0.83
+4%
|
0.87
+5%
|
0.92
+6%
|
0.9
-2%
|
0.9
N/A
|
0.86
-4%
|
0.88
+2%
|
0.84
-5%
|
0.88
+5%
|
0.94
+7%
|
0.99
+5%
|
|