BRT Apartments Corp
NYSE:BRT
Income Statement
Earnings Waterfall
BRT Apartments Corp
Income Statement
BRT Apartments Corp
| Sep-2001 | 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
7
|
9
|
11
|
13
|
13
|
12
|
10
|
8
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
7
|
9
|
10
|
12
|
14
|
16
|
19
|
16
|
21
|
21
|
20
|
19
|
20
|
21
|
23
|
24
|
25
|
25
|
27
|
28
|
29
|
32
|
33
|
0
|
20
|
13
|
6
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
12
|
16
|
19
|
22
|
22
|
22
|
22
|
22
|
22
|
23
|
23
|
0
|
0
|
|
| Revenue |
14
N/A
|
14
+3%
|
15
+6%
|
16
+3%
|
17
+11%
|
17
-3%
|
16
-2%
|
17
+1%
|
14
-16%
|
14
+3%
|
15
+8%
|
17
+7%
|
18
+7%
|
20
+12%
|
21
+6%
|
22
+5%
|
26
+15%
|
27
+6%
|
29
+9%
|
33
+11%
|
38
+15%
|
40
+8%
|
45
+11%
|
46
+3%
|
43
-7%
|
39
-9%
|
32
-19%
|
26
-17%
|
22
-16%
|
20
-9%
|
18
-10%
|
15
-17%
|
12
-19%
|
9
-25%
|
8
-12%
|
8
+4%
|
8
-3%
|
9
+8%
|
12
+42%
|
15
+24%
|
18
+16%
|
19
+4%
|
17
-11%
|
17
+1%
|
10
-41%
|
24
+146%
|
31
+27%
|
29
-6%
|
32
+11%
|
38
+19%
|
43
+13%
|
57
+33%
|
62
+8%
|
71
+15%
|
75
+6%
|
77
+3%
|
81
+6%
|
85
+5%
|
92
+8%
|
96
+5%
|
99
+2%
|
102
+3%
|
101
-1%
|
103
+3%
|
106
+2%
|
108
+3%
|
113
+4%
|
117
+3%
|
120
+3%
|
69
-43%
|
46
-33%
|
21
-55%
|
28
+33%
|
28
-1%
|
27
-2%
|
28
+3%
|
28
+0%
|
28
+1%
|
28
+0%
|
29
+1%
|
32
+11%
|
36
+13%
|
44
+21%
|
58
+32%
|
71
+21%
|
82
+16%
|
91
+11%
|
93
+2%
|
94
+1%
|
94
+0%
|
118
+25%
|
119
+0%
|
96
-19%
|
120
+25%
|
97
-19%
|
97
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(12)
|
(15)
|
(17)
|
(22)
|
(27)
|
(33)
|
(35)
|
(41)
|
(42)
|
(42)
|
(45)
|
(47)
|
(49)
|
(51)
|
(48)
|
(49)
|
(49)
|
(50)
|
(51)
|
(52)
|
(54)
|
(56)
|
(58)
|
(33)
|
(22)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(19)
|
(25)
|
(31)
|
(36)
|
(40)
|
(42)
|
(42)
|
(42)
|
(53)
|
(53)
|
(44)
|
(54)
|
(44)
|
(44)
|
|
| Gross Profit |
12
N/A
|
13
+3%
|
13
+6%
|
14
+2%
|
15
+12%
|
15
-4%
|
14
-3%
|
14
+1%
|
13
-9%
|
12
-7%
|
13
+6%
|
13
+2%
|
14
+11%
|
17
+15%
|
18
+8%
|
20
+11%
|
23
+15%
|
24
+6%
|
26
+9%
|
29
+11%
|
34
+16%
|
37
+8%
|
41
+12%
|
43
+4%
|
40
-7%
|
36
-9%
|
29
-20%
|
23
-22%
|
19
-15%
|
15
-21%
|
13
-13%
|
11
-19%
|
9
-17%
|
5
-40%
|
4
-27%
|
4
+5%
|
4
N/A
|
5
+12%
|
8
+79%
|
11
+36%
|
14
+21%
|
15
+7%
|
12
-15%
|
12
-6%
|
3
-71%
|
15
+337%
|
19
+26%
|
14
-24%
|
15
+3%
|
16
+9%
|
16
+0%
|
24
+52%
|
27
+11%
|
30
+11%
|
33
+10%
|
35
+6%
|
36
+3%
|
38
+6%
|
43
+12%
|
46
+7%
|
50
+10%
|
53
+5%
|
52
-2%
|
53
+2%
|
55
+2%
|
56
+3%
|
59
+4%
|
61
+4%
|
62
+2%
|
35
-43%
|
24
-33%
|
12
-51%
|
15
+33%
|
15
0%
|
15
-1%
|
16
+2%
|
16
+1%
|
16
+1%
|
16
0%
|
16
+2%
|
18
+11%
|
21
+15%
|
25
+22%
|
33
+33%
|
40
+20%
|
46
+14%
|
50
+10%
|
51
+2%
|
52
+2%
|
52
+1%
|
65
+25%
|
65
0%
|
52
-20%
|
66
+26%
|
53
-19%
|
53
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(17)
|
(18)
|
(24)
|
(29)
|
(25)
|
(25)
|
(37)
|
(31)
|
(26)
|
(29)
|
(11)
|
(10)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(5)
|
(10)
|
(12)
|
(11)
|
(13)
|
(15)
|
(16)
|
(19)
|
(20)
|
(22)
|
(24)
|
(25)
|
(25)
|
(27)
|
(28)
|
(30)
|
(32)
|
(34)
|
(36)
|
(38)
|
(40)
|
(42)
|
(43)
|
(46)
|
(48)
|
(29)
|
(20)
|
(12)
|
(16)
|
(18)
|
(19)
|
(18)
|
(19)
|
(22)
|
(18)
|
(18)
|
(21)
|
(25)
|
(27)
|
(34)
|
(39)
|
(44)
|
(47)
|
(46)
|
(44)
|
(42)
|
(52)
|
(52)
|
(42)
|
(52)
|
(42)
|
(42)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(16)
|
(17)
|
(23)
|
(29)
|
(24)
|
(24)
|
(36)
|
(29)
|
(25)
|
(28)
|
(10)
|
(10)
|
(10)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(16)
|
(20)
|
(19)
|
(16)
|
(20)
|
(15)
|
(16)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(27)
|
(28)
|
(31)
|
(33)
|
(34)
|
(37)
|
(39)
|
(22)
|
(13)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(10)
|
(14)
|
(20)
|
(25)
|
(29)
|
(32)
|
(30)
|
(28)
|
(27)
|
(32)
|
(32)
|
(26)
|
(32)
|
(26)
|
(26)
|
|
| Other Operating Expenses |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
8
N/A
|
8
+1%
|
10
+17%
|
10
+3%
|
11
+14%
|
11
-4%
|
10
-4%
|
11
+1%
|
8
-21%
|
8
-2%
|
9
+7%
|
9
-1%
|
10
+15%
|
12
+21%
|
13
+11%
|
15
+15%
|
18
+17%
|
19
+5%
|
20
+9%
|
23
+13%
|
28
+19%
|
30
+9%
|
34
+12%
|
34
+0%
|
23
-34%
|
18
-19%
|
5
-70%
|
(7)
N/A
|
(6)
+10%
|
(10)
-63%
|
(24)
-149%
|
(20)
+17%
|
(18)
+12%
|
(24)
-34%
|
(7)
+71%
|
(6)
+8%
|
(7)
-4%
|
(3)
+53%
|
1
N/A
|
3
+578%
|
6
+76%
|
7
+15%
|
5
-34%
|
3
-35%
|
(1)
N/A
|
4
N/A
|
7
+60%
|
3
-62%
|
2
-37%
|
1
-29%
|
(0)
N/A
|
5
N/A
|
7
+26%
|
8
+14%
|
9
+22%
|
10
+12%
|
11
+5%
|
11
+5%
|
14
+26%
|
15
+7%
|
19
+21%
|
19
+3%
|
16
-17%
|
16
-2%
|
15
-5%
|
14
-2%
|
15
+7%
|
15
-4%
|
14
-2%
|
6
-56%
|
3
-47%
|
(0)
N/A
|
(1)
-200%
|
(3)
-382%
|
(4)
-35%
|
(3)
+26%
|
(3)
+2%
|
(6)
-113%
|
(2)
+64%
|
(2)
-5%
|
(3)
-20%
|
(5)
-77%
|
(2)
+56%
|
(1)
+59%
|
1
N/A
|
1
+198%
|
3
+106%
|
5
+67%
|
8
+54%
|
10
+23%
|
13
+37%
|
13
+1%
|
10
-24%
|
13
+29%
|
11
-17%
|
11
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
2
|
0
|
5
|
6
|
3
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(9)
|
(11)
|
(9)
|
6
|
11
|
10
|
13
|
3
|
6
|
15
|
15
|
9
|
1
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
1
|
(2)
|
(6)
|
(7)
|
(9)
|
(6)
|
(14)
|
(16)
|
(19)
|
(16)
|
(21)
|
(21)
|
(20)
|
(19)
|
(20)
|
(21)
|
(22)
|
(24)
|
(25)
|
(25)
|
(27)
|
(29)
|
(30)
|
(32)
|
(34)
|
(35)
|
(22)
|
(17)
|
(13)
|
(7)
|
(6)
|
(5)
|
(4)
|
(13)
|
(12)
|
(9)
|
23
|
27
|
42
|
79
|
56
|
51
|
34
|
7
|
(5)
|
(5)
|
(6)
|
(26)
|
(26)
|
(21)
|
(26)
|
(21)
|
(22)
|
|
| 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)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
5
|
4
|
6
|
4
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(6)
|
(4)
|
(2)
|
(1)
|
2
|
2
|
4
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
(4)
|
(4)
|
0
|
(4)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
2
|
2
|
1
|
1
|
0
|
1
|
0
|
1
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
0
|
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
|
3
|
3
|
15
|
16
|
37
|
47
|
47
|
82
|
57
|
47
|
53
|
29
|
81
|
81
|
65
|
0
|
0
|
10
|
11
|
0
|
0
|
1
|
0
|
0
|
7
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
11
N/A
|
11
+6%
|
11
+1%
|
11
+0%
|
12
+3%
|
12
+2%
|
11
-9%
|
14
+24%
|
13
-5%
|
14
+6%
|
15
+8%
|
12
-21%
|
10
-11%
|
12
+14%
|
12
-2%
|
13
+12%
|
15
+12%
|
15
+4%
|
16
+5%
|
17
+5%
|
19
+16%
|
20
+4%
|
39
+93%
|
44
+14%
|
35
-21%
|
31
-11%
|
8
-74%
|
(2)
N/A
|
8
N/A
|
3
-62%
|
(19)
N/A
|
(21)
-13%
|
(19)
+8%
|
(23)
-18%
|
(2)
+90%
|
(4)
-56%
|
(10)
-183%
|
(8)
+23%
|
(5)
+29%
|
1
N/A
|
4
+429%
|
7
+101%
|
5
-38%
|
1
-70%
|
(6)
N/A
|
(4)
+26%
|
(2)
+63%
|
(8)
-390%
|
(7)
+13%
|
(9)
-36%
|
(14)
-49%
|
(11)
+23%
|
(12)
-14%
|
(15)
-21%
|
(10)
+33%
|
(7)
+24%
|
5
N/A
|
5
+14%
|
25
+365%
|
34
+37%
|
33
-2%
|
67
+102%
|
43
-36%
|
32
-26%
|
37
+17%
|
13
-65%
|
66
+414%
|
64
-3%
|
48
-25%
|
(14)
N/A
|
(12)
+12%
|
(4)
+66%
|
2
N/A
|
1
-31%
|
1
+4%
|
(10)
N/A
|
(20)
-93%
|
(18)
+6%
|
(8)
+56%
|
27
N/A
|
30
+8%
|
45
+52%
|
75
+68%
|
54
-28%
|
51
-6%
|
35
-31%
|
10
-71%
|
1
-87%
|
4
+195%
|
5
+23%
|
(12)
N/A
|
(13)
-8%
|
(10)
+22%
|
(12)
-23%
|
(9)
+25%
|
(9)
-2%
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
11
|
11
|
11
|
11
|
12
|
12
|
11
|
14
|
13
|
14
|
15
|
12
|
10
|
12
|
12
|
13
|
15
|
15
|
16
|
17
|
19
|
20
|
39
|
44
|
35
|
31
|
8
|
(2)
|
8
|
3
|
(19)
|
(21)
|
(19)
|
(23)
|
(2)
|
(4)
|
(10)
|
(8)
|
(5)
|
1
|
4
|
7
|
5
|
1
|
(6)
|
(4)
|
(2)
|
(8)
|
(7)
|
(9)
|
(14)
|
(11)
|
(12)
|
(15)
|
(10)
|
(7)
|
5
|
5
|
25
|
34
|
33
|
66
|
41
|
30
|
36
|
12
|
66
|
64
|
48
|
(14)
|
(13)
|
(4)
|
2
|
1
|
1
|
(10)
|
(20)
|
(19)
|
(8)
|
27
|
29
|
45
|
74
|
53
|
50
|
34
|
10
|
2
|
4
|
5
|
(12)
|
(12)
|
(10)
|
(12)
|
(9)
|
(10)
|
|
| 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
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
7
|
7
|
7
|
5
|
3
|
(1)
|
(1)
|
(11)
|
(13)
|
(14)
|
(31)
|
(21)
|
(19)
|
(22)
|
(7)
|
(33)
|
(32)
|
(24)
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
11
N/A
|
11
+3%
|
11
+4%
|
11
+0%
|
13
+11%
|
12
-5%
|
11
-9%
|
13
+24%
|
14
+2%
|
14
+3%
|
15
+7%
|
13
-16%
|
12
-6%
|
13
+9%
|
13
-2%
|
14
+7%
|
16
+18%
|
17
+3%
|
18
+6%
|
19
+5%
|
20
+8%
|
21
+6%
|
39
+86%
|
45
+14%
|
35
-22%
|
32
-10%
|
9
-71%
|
(6)
N/A
|
(0)
+95%
|
(7)
-2 267%
|
(49)
-596%
|
(49)
+1%
|
(48)
+2%
|
(47)
+2%
|
(6)
+88%
|
(3)
+40%
|
(8)
-137%
|
(6)
+25%
|
(3)
+53%
|
3
N/A
|
6
+92%
|
11
+68%
|
8
-27%
|
5
-42%
|
4
-4%
|
(1)
N/A
|
1
N/A
|
2
+51%
|
5
+155%
|
4
-28%
|
(0)
N/A
|
(1)
-8 500%
|
(10)
-1 005%
|
(9)
+3%
|
(7)
+20%
|
(10)
-30%
|
(2)
+75%
|
(2)
+20%
|
24
N/A
|
32
+34%
|
31
-2%
|
49
+57%
|
20
-59%
|
11
-45%
|
14
+23%
|
4
-69%
|
34
+705%
|
32
-4%
|
24
-26%
|
(12)
N/A
|
(12)
+3%
|
(5)
+55%
|
1
N/A
|
0
-70%
|
0
+26%
|
(10)
N/A
|
(20)
-91%
|
(19)
+6%
|
(9)
+55%
|
27
N/A
|
29
+7%
|
44
+53%
|
74
+67%
|
53
-28%
|
50
-6%
|
34
-31%
|
10
-71%
|
1
-86%
|
4
+179%
|
5
+20%
|
(12)
N/A
|
(12)
-5%
|
(9)
+25%
|
(12)
-24%
|
(9)
+22%
|
(9)
-5%
|
|
| EPS (Diluted) |
1.26
N/A
|
1.27
+1%
|
1.31
+3%
|
1.31
N/A
|
1.46
+11%
|
1.39
-5%
|
1.26
-9%
|
1.55
+23%
|
1.57
+1%
|
1.6
+2%
|
1.71
+7%
|
1.43
-16%
|
1.34
-6%
|
1.45
+8%
|
1.42
-2%
|
1.51
+6%
|
1.79
+19%
|
1.83
+2%
|
1.93
+5%
|
2.01
+4%
|
2.18
+8%
|
2.11
-3%
|
3.32
+57%
|
3.5
+5%
|
3.34
-5%
|
2.4
-28%
|
0.67
-72%
|
-0.43
N/A
|
-0.02
+95%
|
-0.6
-2 900%
|
-4.17
-595%
|
-4.21
-1%
|
-4.12
+2%
|
-3.53
+14%
|
-0.4
+89%
|
-0.23
+43%
|
-0.57
-148%
|
-0.42
+26%
|
-0.19
+55%
|
0.23
N/A
|
0.45
+96%
|
0.76
+69%
|
0.56
-26%
|
0.32
-43%
|
0.31
-3%
|
-0.07
N/A
|
0.09
N/A
|
0.13
+44%
|
0.35
+169%
|
0.25
-29%
|
0
N/A
|
-0.06
N/A
|
-0.66
-1 000%
|
-0.65
+2%
|
-0.52
+20%
|
-0.68
-31%
|
-0.17
+75%
|
-0.13
+24%
|
1.68
N/A
|
2.28
+36%
|
2.23
-2%
|
3.53
+58%
|
1.43
-59%
|
0.8
-44%
|
0.97
+21%
|
0.3
-69%
|
2.32
+673%
|
2.26
-3%
|
1.61
-29%
|
-0.75
N/A
|
-0.74
+1%
|
-0.34
+54%
|
0.05
N/A
|
0.02
-60%
|
0.01
-50%
|
-0.6
N/A
|
-1.16
-93%
|
-1.1
+5%
|
-0.48
+56%
|
1.56
N/A
|
1.7
+9%
|
2.51
+48%
|
4.17
+66%
|
2.94
-29%
|
2.8
-5%
|
1.9
-32%
|
0.54
-72%
|
0.07
-87%
|
0.22
+214%
|
0.24
+9%
|
-0.66
N/A
|
-0.7
-6%
|
-0.52
+26%
|
-0.65
-25%
|
-0.5
+23%
|
-0.53
-6%
|
|