Washington Real Estate Investment Trust
F:WRI
Income Statement
Earnings Waterfall
Washington Real Estate Investment Trust
Income Statement
Washington Real Estate Investment Trust
| 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 |
27
|
27
|
27
|
28
|
28
|
28
|
29
|
29
|
30
|
32
|
33
|
34
|
35
|
35
|
35
|
36
|
37
|
39
|
42
|
44
|
47
|
51
|
55
|
59
|
66
|
66
|
70
|
73
|
74
|
76
|
76
|
75
|
73
|
71
|
68
|
67
|
67
|
67
|
68
|
68
|
61
|
65
|
62
|
60
|
61
|
61
|
64
|
65
|
64
|
62
|
61
|
60
|
60
|
61
|
60
|
60
|
60
|
59
|
58
|
56
|
53
|
50
|
48
|
47
|
47
|
48
|
49
|
49
|
51
|
50
|
52
|
54
|
54
|
52
|
46
|
40
|
37
|
37
|
38
|
37
|
34
|
30
|
26
|
24
|
25
|
26
|
27
|
28
|
30
|
33
|
36
|
38
|
38
|
38
|
38
|
38
|
|
| Revenue |
147
N/A
|
150
+2%
|
151
+0%
|
152
+1%
|
142
-7%
|
154
+9%
|
156
+1%
|
159
+2%
|
154
-3%
|
165
+7%
|
167
+2%
|
170
+1%
|
172
+1%
|
175
+2%
|
179
+2%
|
185
+3%
|
180
-2%
|
194
+7%
|
199
+3%
|
202
+2%
|
206
+2%
|
219
+7%
|
230
+5%
|
242
+5%
|
249
+3%
|
262
+5%
|
268
+2%
|
273
+2%
|
269
-2%
|
286
+6%
|
294
+3%
|
295
+0%
|
257
-13%
|
295
+15%
|
274
-7%
|
269
-2%
|
253
-6%
|
254
+0%
|
269
+6%
|
274
+2%
|
235
-14%
|
290
+24%
|
272
-6%
|
266
-2%
|
255
-4%
|
244
-4%
|
260
+6%
|
261
+1%
|
263
+1%
|
267
+2%
|
273
+2%
|
281
+3%
|
289
+3%
|
295
+2%
|
297
+1%
|
302
+2%
|
306
+2%
|
309
+1%
|
314
+2%
|
315
+0%
|
313
-1%
|
314
+0%
|
318
+1%
|
321
+1%
|
280
-13%
|
276
-1%
|
268
-3%
|
257
-4%
|
292
+14%
|
290
-1%
|
291
+1%
|
300
+3%
|
177
-41%
|
151
-15%
|
118
-22%
|
81
-31%
|
176
+116%
|
171
-3%
|
168
-1%
|
167
-1%
|
169
+1%
|
176
+4%
|
186
+6%
|
199
+6%
|
209
+5%
|
217
+4%
|
223
+2%
|
225
+1%
|
228
+1%
|
232
+2%
|
235
+2%
|
240
+2%
|
242
+1%
|
244
+1%
|
246
+1%
|
247
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(33)
|
(42)
|
(42)
|
(43)
|
(32)
|
(45)
|
(45)
|
(46)
|
(40)
|
(48)
|
(49)
|
(50)
|
(46)
|
(53)
|
(54)
|
(56)
|
(49)
|
(59)
|
(60)
|
(61)
|
(56)
|
(67)
|
(71)
|
(75)
|
(77)
|
(82)
|
(85)
|
(89)
|
(90)
|
(98)
|
(101)
|
(101)
|
(89)
|
(101)
|
(93)
|
(91)
|
(85)
|
(84)
|
(89)
|
(91)
|
(80)
|
(98)
|
(92)
|
(90)
|
(87)
|
(84)
|
(90)
|
(91)
|
(93)
|
(97)
|
(99)
|
(102)
|
(104)
|
(107)
|
(108)
|
(110)
|
(112)
|
(112)
|
(113)
|
(114)
|
(115)
|
(114)
|
(115)
|
(115)
|
(105)
|
(105)
|
(103)
|
(99)
|
(106)
|
(105)
|
(107)
|
(112)
|
(69)
|
(61)
|
(48)
|
(35)
|
(69)
|
(68)
|
(68)
|
(67)
|
(67)
|
(69)
|
(74)
|
(78)
|
(81)
|
(84)
|
(86)
|
(86)
|
(88)
|
(91)
|
(92)
|
(95)
|
(98)
|
(98)
|
(99)
|
(101)
|
|
| Gross Profit |
115
N/A
|
108
-5%
|
109
+0%
|
109
+0%
|
110
+1%
|
109
-1%
|
110
+1%
|
112
+2%
|
113
+1%
|
116
+3%
|
118
+1%
|
119
+1%
|
125
+5%
|
122
-3%
|
125
+2%
|
128
+3%
|
131
+2%
|
135
+3%
|
139
+3%
|
141
+1%
|
150
+6%
|
152
+2%
|
159
+4%
|
167
+6%
|
172
+2%
|
180
+5%
|
182
+1%
|
184
+1%
|
179
-3%
|
188
+5%
|
193
+3%
|
193
+0%
|
167
-14%
|
195
+16%
|
181
-7%
|
178
-2%
|
168
-5%
|
170
+1%
|
180
+5%
|
183
+2%
|
155
-15%
|
193
+24%
|
180
-6%
|
175
-3%
|
168
-4%
|
161
-5%
|
169
+5%
|
170
+0%
|
170
0%
|
170
+0%
|
174
+3%
|
179
+3%
|
185
+3%
|
188
+2%
|
189
+0%
|
191
+1%
|
194
+2%
|
197
+1%
|
201
+2%
|
202
+0%
|
198
-2%
|
199
+1%
|
203
+2%
|
206
+1%
|
175
-15%
|
172
-2%
|
166
-4%
|
157
-5%
|
186
+18%
|
185
-1%
|
184
0%
|
188
+2%
|
107
-43%
|
90
-16%
|
70
-23%
|
47
-33%
|
107
+129%
|
103
-4%
|
101
-2%
|
100
0%
|
102
+2%
|
107
+5%
|
113
+6%
|
120
+7%
|
128
+6%
|
134
+4%
|
137
+2%
|
139
+1%
|
140
+1%
|
141
+1%
|
143
+1%
|
144
+1%
|
144
0%
|
146
+1%
|
147
+1%
|
146
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(42)
|
(33)
|
(33)
|
(34)
|
(41)
|
(35)
|
(36)
|
(38)
|
(43)
|
(42)
|
(44)
|
(45)
|
(50)
|
(48)
|
(51)
|
(54)
|
(58)
|
(56)
|
(59)
|
(60)
|
(69)
|
(68)
|
(72)
|
(78)
|
(83)
|
(89)
|
(91)
|
(94)
|
(95)
|
(100)
|
(103)
|
(105)
|
(91)
|
(105)
|
(99)
|
(97)
|
(93)
|
(94)
|
(99)
|
(103)
|
(90)
|
(111)
|
(106)
|
(104)
|
(101)
|
(96)
|
(101)
|
(101)
|
(103)
|
(105)
|
(110)
|
(114)
|
(116)
|
(120)
|
(121)
|
(126)
|
(129)
|
(129)
|
(130)
|
(131)
|
(128)
|
(128)
|
(133)
|
(131)
|
(124)
|
(126)
|
(124)
|
(124)
|
(134)
|
(135)
|
(140)
|
(150)
|
(110)
|
(98)
|
(83)
|
(64)
|
(94)
|
(93)
|
(94)
|
(96)
|
(100)
|
(107)
|
(115)
|
(119)
|
(120)
|
(119)
|
(116)
|
(114)
|
(115)
|
(118)
|
(120)
|
(121)
|
(121)
|
(122)
|
(124)
|
(131)
|
|
| Selling, General & Administrative |
(15)
|
(6)
|
(6)
|
(5)
|
(14)
|
(4)
|
(4)
|
(5)
|
(10)
|
(5)
|
(6)
|
(6)
|
(11)
|
(7)
|
(8)
|
(8)
|
(13)
|
(8)
|
(12)
|
(12)
|
(18)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(24)
|
(23)
|
(24)
|
(26)
|
(25)
|
(25)
|
(26)
|
(24)
|
(23)
|
(24)
|
(26)
|
(28)
|
(29)
|
(30)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(25)
|
(25)
|
(25)
|
(25)
|
(28)
|
(30)
|
(37)
|
|
| Depreciation & Amortization |
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(30)
|
(32)
|
(33)
|
(34)
|
(37)
|
(38)
|
(39)
|
(39)
|
(41)
|
(44)
|
(46)
|
(45)
|
(48)
|
(48)
|
(48)
|
(50)
|
(56)
|
(59)
|
(64)
|
(68)
|
(73)
|
(78)
|
(81)
|
(83)
|
(88)
|
(91)
|
(92)
|
(78)
|
(91)
|
(85)
|
(83)
|
(79)
|
(79)
|
(84)
|
(87)
|
(74)
|
(95)
|
(90)
|
(89)
|
(85)
|
(81)
|
(85)
|
(85)
|
(86)
|
(87)
|
(91)
|
(94)
|
(96)
|
(99)
|
(100)
|
(105)
|
(109)
|
(110)
|
(109)
|
(111)
|
(108)
|
(108)
|
(113)
|
(110)
|
(101)
|
(103)
|
(101)
|
(101)
|
(112)
|
(111)
|
(117)
|
(126)
|
(83)
|
(88)
|
(72)
|
(53)
|
(70)
|
(70)
|
(70)
|
(70)
|
(73)
|
(78)
|
(85)
|
(90)
|
(92)
|
(91)
|
(88)
|
(87)
|
(89)
|
(92)
|
(95)
|
(96)
|
(96)
|
(94)
|
(94)
|
(94)
|
|
| 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
|
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
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
73
N/A
|
75
+3%
|
75
+0%
|
75
0%
|
69
-8%
|
74
+7%
|
74
+0%
|
74
0%
|
70
-5%
|
74
+6%
|
74
0%
|
74
+0%
|
75
+1%
|
74
-1%
|
73
-1%
|
75
+2%
|
73
-2%
|
79
+7%
|
80
+2%
|
80
+1%
|
81
+1%
|
84
+3%
|
86
+3%
|
89
+3%
|
88
-1%
|
91
+3%
|
92
+0%
|
90
-1%
|
83
-8%
|
88
+5%
|
90
+3%
|
88
-2%
|
77
-13%
|
89
+17%
|
82
-8%
|
81
-1%
|
76
-7%
|
77
+2%
|
80
+5%
|
81
+0%
|
65
-19%
|
81
+25%
|
74
-9%
|
71
-4%
|
68
-5%
|
64
-5%
|
68
+6%
|
69
+1%
|
67
-3%
|
65
-3%
|
65
+0%
|
66
+2%
|
69
+5%
|
68
-1%
|
68
0%
|
65
-4%
|
65
-1%
|
68
+4%
|
72
+6%
|
71
-1%
|
70
-1%
|
71
+2%
|
70
-2%
|
75
+7%
|
51
-32%
|
46
-9%
|
42
-10%
|
33
-20%
|
52
+56%
|
49
-5%
|
44
-10%
|
38
-14%
|
(2)
N/A
|
(8)
-273%
|
(13)
-72%
|
(18)
-31%
|
13
N/A
|
9
-24%
|
6
-32%
|
4
-36%
|
2
-49%
|
0
-89%
|
(2)
N/A
|
2
N/A
|
8
+344%
|
14
+79%
|
21
+47%
|
25
+17%
|
25
+2%
|
23
-7%
|
23
-1%
|
23
+0%
|
23
+0%
|
24
+1%
|
24
+0%
|
15
-37%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(36)
|
(37)
|
(39)
|
(42)
|
(44)
|
(47)
|
(51)
|
(55)
|
(59)
|
(66)
|
(66)
|
(70)
|
(73)
|
(74)
|
(76)
|
(76)
|
(75)
|
(73)
|
(71)
|
(68)
|
(67)
|
(67)
|
(67)
|
(68)
|
(68)
|
(61)
|
(65)
|
(62)
|
(60)
|
(61)
|
(61)
|
(64)
|
(65)
|
(64)
|
(62)
|
(61)
|
(60)
|
(60)
|
(61)
|
(60)
|
(60)
|
(60)
|
(59)
|
(58)
|
(56)
|
(53)
|
(50)
|
(48)
|
(47)
|
(47)
|
(48)
|
(49)
|
(49)
|
(51)
|
(50)
|
(52)
|
(54)
|
(54)
|
(52)
|
(46)
|
(40)
|
(38)
|
(37)
|
(44)
|
(44)
|
(40)
|
(35)
|
(26)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(30)
|
(33)
|
(36)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(8)
|
(8)
|
(8)
|
(6)
|
9
|
10
|
10
|
5
|
(1)
|
(2)
|
(2)
|
(10)
|
(12)
|
(12)
|
(13)
|
(19)
|
(18)
|
(17)
|
(16)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(7)
|
(8)
|
(8)
|
(5)
|
28
|
24
|
23
|
83
|
53
|
82
|
160
|
101
|
101
|
78
|
(5)
|
(8)
|
(11)
|
(9)
|
(4)
|
(1)
|
(6)
|
(9)
|
(9)
|
52
|
60
|
54
|
54
|
(15)
|
(16)
|
(12)
|
(25)
|
(19)
|
(22)
|
(20)
|
(13)
|
(15)
|
(15)
|
(16)
|
(51)
|
(48)
|
(45)
|
(43)
|
(0)
|
(0)
|
0
|
0
|
(112)
|
|
| Gain/Loss on Disposition of Assets |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
6
|
5
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Pre-Tax Income |
52
N/A
|
54
+4%
|
53
-1%
|
48
-9%
|
42
-13%
|
47
+11%
|
46
-1%
|
46
-1%
|
41
-11%
|
43
+6%
|
42
-3%
|
41
-3%
|
41
0%
|
40
-1%
|
39
-3%
|
40
+2%
|
37
-6%
|
41
+9%
|
39
-4%
|
37
-5%
|
35
-7%
|
35
+1%
|
34
-3%
|
33
-3%
|
25
-25%
|
18
-29%
|
15
-18%
|
11
-26%
|
5
-55%
|
22
+353%
|
24
+13%
|
23
-4%
|
10
-58%
|
18
+87%
|
13
-30%
|
13
+2%
|
(1)
N/A
|
(1)
-108%
|
2
N/A
|
1
-45%
|
(14)
N/A
|
(0)
+99%
|
(4)
-2 000%
|
(3)
+8%
|
8
N/A
|
4
-51%
|
5
+42%
|
4
-17%
|
(0)
N/A
|
(3)
-1 560%
|
(3)
-5%
|
(2)
+56%
|
5
N/A
|
37
+620%
|
33
-12%
|
29
-9%
|
89
+203%
|
62
-30%
|
96
+55%
|
175
+82%
|
119
-32%
|
123
+4%
|
100
-19%
|
23
-77%
|
(4)
N/A
|
(13)
-247%
|
(16)
-25%
|
(19)
-21%
|
1
N/A
|
(7)
N/A
|
(17)
-160%
|
(25)
-45%
|
(4)
+83%
|
1
N/A
|
(5)
N/A
|
(4)
+26%
|
(40)
-931%
|
(42)
-4%
|
(47)
-11%
|
(62)
-33%
|
(53)
+14%
|
(54)
-1%
|
(46)
+15%
|
(34)
+25%
|
(31)
+9%
|
(27)
+13%
|
(21)
+23%
|
(53)
-160%
|
(53)
+1%
|
(53)
0%
|
(54)
-2%
|
(13)
+75%
|
(13)
+1%
|
(14)
-8%
|
(14)
-1%
|
(135)
-847%
|
|
| 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)
|
1
|
1
|
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
|
|
| Income from Continuing Operations |
52
|
54
|
53
|
48
|
42
|
47
|
46
|
46
|
41
|
43
|
42
|
41
|
41
|
40
|
39
|
40
|
37
|
41
|
39
|
37
|
35
|
35
|
34
|
33
|
25
|
18
|
15
|
11
|
5
|
22
|
24
|
23
|
10
|
18
|
13
|
13
|
(1)
|
(1)
|
2
|
1
|
(14)
|
(0)
|
(4)
|
(3)
|
8
|
4
|
5
|
4
|
(0)
|
(3)
|
(3)
|
(2)
|
5
|
37
|
32
|
29
|
89
|
62
|
97
|
176
|
119
|
124
|
100
|
23
|
(4)
|
(13)
|
(16)
|
(19)
|
1
|
(7)
|
(17)
|
(25)
|
(4)
|
1
|
(5)
|
(4)
|
(40)
|
(42)
|
(47)
|
(62)
|
(53)
|
(54)
|
(46)
|
(34)
|
(31)
|
(27)
|
(21)
|
(53)
|
(53)
|
(53)
|
(54)
|
(13)
|
(13)
|
(14)
|
(14)
|
(135)
|
|
| 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
|
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
|
1
|
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
|
|
| Net Income (Common) |
52
N/A
|
58
+11%
|
57
-1%
|
52
-9%
|
52
-1%
|
47
-10%
|
46
-1%
|
46
-1%
|
45
-1%
|
45
+0%
|
45
0%
|
45
0%
|
46
+2%
|
76
+68%
|
76
0%
|
79
+3%
|
78
-2%
|
46
-41%
|
43
-7%
|
40
-6%
|
39
-4%
|
39
+0%
|
39
+2%
|
63
+60%
|
57
-9%
|
48
-15%
|
60
+24%
|
30
-50%
|
27
-11%
|
41
+50%
|
34
-17%
|
39
+15%
|
41
+5%
|
35
-14%
|
37
+5%
|
34
-8%
|
37
+10%
|
37
-2%
|
28
-23%
|
84
+197%
|
104
+24%
|
105
+0%
|
104
-1%
|
51
-51%
|
23
-55%
|
25
+10%
|
25
-3%
|
21
-15%
|
37
+76%
|
134
+263%
|
130
-3%
|
128
-2%
|
111
-13%
|
36
-67%
|
33
-10%
|
30
-9%
|
90
+201%
|
62
-30%
|
97
+55%
|
176
+82%
|
119
-32%
|
123
+4%
|
99
-19%
|
23
-77%
|
19
-14%
|
16
-18%
|
19
+18%
|
22
+16%
|
25
+15%
|
17
-31%
|
8
-54%
|
333
+4 086%
|
382
+15%
|
388
+2%
|
381
-2%
|
49
-87%
|
(16)
N/A
|
(19)
-18%
|
(21)
-8%
|
12
N/A
|
16
+38%
|
9
-41%
|
7
-22%
|
(35)
N/A
|
(31)
+10%
|
(27)
+13%
|
(21)
+23%
|
(54)
-158%
|
(53)
+1%
|
(53)
0%
|
(54)
-2%
|
(13)
+75%
|
(13)
+1%
|
(14)
-8%
|
(15)
-1%
|
(135)
-830%
|
|
| EPS (Diluted) |
1.36
N/A
|
1.47
+8%
|
1.45
-1%
|
1.32
-9%
|
1.31
-1%
|
1.19
-9%
|
1.18
-1%
|
1.16
-2%
|
1.13
-3%
|
1.08
-4%
|
1.05
-3%
|
1.06
+1%
|
1.08
+2%
|
1.8
+67%
|
1.81
+1%
|
1.87
+3%
|
1.83
-2%
|
1.09
-40%
|
0.99
-9%
|
0.79
-20%
|
0.88
+11%
|
0.85
-3%
|
0.84
-1%
|
1.4
+67%
|
1.24
-11%
|
1.03
-17%
|
1.27
+23%
|
0.6
-53%
|
0.54
-10%
|
0.76
+41%
|
0.59
-22%
|
0.71
+20%
|
0.71
N/A
|
0.58
-18%
|
0.61
+5%
|
0.53
-13%
|
0.6
+13%
|
0.55
-8%
|
0.42
-24%
|
1.27
+202%
|
1.57
+24%
|
1.57
N/A
|
1.54
-2%
|
0.76
-51%
|
0.34
-55%
|
0.38
+12%
|
0.37
-3%
|
0.31
-16%
|
0.55
+77%
|
2
+264%
|
1.94
-3%
|
1.91
-2%
|
1.66
-13%
|
0.53
-68%
|
0.47
-11%
|
0.43
-9%
|
1.31
+205%
|
0.87
-34%
|
1.28
+47%
|
2.36
+84%
|
1.65
-30%
|
1.64
-1%
|
1.29
-21%
|
0.3
-77%
|
0.25
-17%
|
0.2
-20%
|
0.23
+15%
|
0.27
+17%
|
0.31
+15%
|
0.21
-32%
|
0.09
-57%
|
4.16
+4 522%
|
4.75
+14%
|
4.71
-1%
|
4.58
-3%
|
0.6
-87%
|
-0.19
N/A
|
-0.22
-16%
|
-0.24
-9%
|
0.13
N/A
|
0.18
+38%
|
0.1
-44%
|
0.08
-20%
|
-0.39
N/A
|
-0.36
+8%
|
-0.3
+17%
|
-0.23
+23%
|
-0.61
-165%
|
-0.61
N/A
|
-0.61
N/A
|
-0.62
-2%
|
-0.15
+76%
|
-0.15
N/A
|
-0.16
-7%
|
-0.17
-6%
|
-1.53
-800%
|
|