LTC Properties Inc
NYSE:LTC
Income Statement
Earnings Waterfall
LTC Properties Inc
Income Statement
LTC Properties 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 |
21
|
21
|
21
|
21
|
21
|
21
|
20
|
20
|
19
|
18
|
15
|
12
|
10
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
0
|
7
|
10
|
9
|
12
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
16
|
17
|
20
|
23
|
25
|
26
|
28
|
28
|
29
|
30
|
30
|
31
|
31
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
30
|
30
|
29
|
28
|
28
|
27
|
28
|
28
|
30
|
31
|
35
|
39
|
43
|
47
|
47
|
47
|
44
|
40
|
37
|
34
|
33
|
0
|
|
| Revenue |
68
N/A
|
67
-2%
|
66
0%
|
67
+2%
|
67
-1%
|
66
-2%
|
65
-2%
|
59
-8%
|
64
+8%
|
65
+1%
|
63
-3%
|
62
-2%
|
68
+9%
|
67
-1%
|
70
+4%
|
72
+4%
|
69
-5%
|
72
+4%
|
73
+2%
|
73
+1%
|
74
+1%
|
75
+2%
|
75
+0%
|
75
0%
|
74
-1%
|
72
-3%
|
71
-2%
|
69
-3%
|
69
+1%
|
69
-1%
|
69
+0%
|
69
+0%
|
69
+1%
|
70
+1%
|
71
+2%
|
74
+4%
|
76
+3%
|
80
+4%
|
83
+4%
|
84
+1%
|
86
+3%
|
87
+1%
|
89
+2%
|
93
+4%
|
95
+3%
|
99
+4%
|
101
+2%
|
105
+4%
|
110
+4%
|
113
+3%
|
117
+3%
|
119
+2%
|
121
+2%
|
124
+3%
|
130
+4%
|
136
+5%
|
143
+5%
|
151
+5%
|
157
+4%
|
162
+3%
|
166
+2%
|
168
+1%
|
168
+0%
|
168
0%
|
167
0%
|
166
-1%
|
167
+0%
|
169
+1%
|
172
+2%
|
177
+3%
|
182
+3%
|
185
+2%
|
186
+1%
|
168
-10%
|
160
-5%
|
159
0%
|
153
-4%
|
163
+6%
|
162
0%
|
155
-4%
|
156
+0%
|
161
+3%
|
167
+4%
|
175
+5%
|
184
+5%
|
189
+3%
|
195
+3%
|
197
+1%
|
199
+1%
|
252
+27%
|
259
+3%
|
210
-19%
|
259
+23%
|
218
-16%
|
231
+6%
|
263
+14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(8)
|
(13)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(17)
|
(17)
|
(13)
|
(16)
|
(22)
|
(38)
|
(65)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
41
N/A
|
83
+103%
|
126
+51%
|
169
+33%
|
170
+1%
|
152
-11%
|
144
-5%
|
144
+0%
|
138
-4%
|
148
+7%
|
147
-1%
|
140
-5%
|
140
+0%
|
145
+3%
|
151
+4%
|
160
+6%
|
169
+6%
|
175
+4%
|
182
+4%
|
184
+1%
|
186
+1%
|
236
+27%
|
242
+3%
|
197
-19%
|
243
+23%
|
196
-19%
|
193
-2%
|
198
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22)
|
(22)
|
(22)
|
(20)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(22)
|
(24)
|
(24)
|
(24)
|
(26)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(31)
|
(31)
|
(32)
|
(32)
|
(35)
|
(42)
|
(38)
|
(38)
|
(38)
|
(39)
|
(37)
|
(38)
|
(41)
|
(43)
|
(45)
|
(48)
|
(50)
|
(52)
|
(54)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(56)
|
(57)
|
(57)
|
(57)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(59)
|
(59)
|
(59)
|
(60)
|
(61)
|
(62)
|
(62)
|
(63)
|
(63)
|
(64)
|
(65)
|
(64)
|
(67)
|
(66)
|
(82)
|
(83)
|
(64)
|
(84)
|
(69)
|
(111)
|
(115)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(5)
|
(11)
|
(9)
|
(12)
|
(12)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(23)
|
(24)
|
(24)
|
(26)
|
(25)
|
(27)
|
(27)
|
(27)
|
(30)
|
(28)
|
(36)
|
(37)
|
(28)
|
(38)
|
(33)
|
(75)
|
(77)
|
|
| Depreciation & Amortization |
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(31)
|
(33)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(46)
|
(46)
|
(36)
|
(46)
|
(36)
|
(36)
|
(38)
|
|
| Other Operating Expenses |
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
0
|
(8)
|
(9)
|
(9)
|
0
|
(10)
|
(12)
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
46
N/A
|
45
-2%
|
45
0%
|
47
+5%
|
46
-2%
|
45
-2%
|
45
-1%
|
40
-10%
|
45
+12%
|
46
+2%
|
45
-3%
|
45
+0%
|
49
+10%
|
49
-1%
|
51
+5%
|
53
+4%
|
50
-7%
|
52
+5%
|
52
0%
|
52
+1%
|
53
+1%
|
53
+1%
|
54
+1%
|
53
-1%
|
52
-2%
|
50
-3%
|
49
-2%
|
47
-4%
|
47
+0%
|
46
-2%
|
46
+0%
|
47
+2%
|
46
-3%
|
46
+1%
|
47
+2%
|
49
+4%
|
51
+5%
|
53
+3%
|
55
+4%
|
55
+0%
|
57
+3%
|
56
-2%
|
59
+5%
|
60
+3%
|
63
+5%
|
63
+0%
|
59
-7%
|
67
+13%
|
71
+7%
|
75
+5%
|
78
+4%
|
82
+4%
|
83
+1%
|
83
+1%
|
87
+4%
|
91
+5%
|
95
+5%
|
101
+6%
|
105
+3%
|
108
+3%
|
111
+3%
|
113
+2%
|
113
+0%
|
113
+0%
|
112
-1%
|
111
-1%
|
111
0%
|
112
+1%
|
111
-1%
|
111
+0%
|
112
+1%
|
111
-1%
|
111
+0%
|
94
-16%
|
86
-9%
|
86
0%
|
79
-7%
|
89
+12%
|
87
-2%
|
79
-10%
|
79
0%
|
83
+5%
|
88
+5%
|
97
+11%
|
105
+8%
|
111
+6%
|
118
+6%
|
117
-1%
|
120
+3%
|
153
+28%
|
160
+4%
|
133
-17%
|
159
+20%
|
127
-20%
|
82
-36%
|
83
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
(18)
|
(16)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
0
|
(5)
|
(10)
|
(3)
|
(6)
|
(5)
|
(11)
|
(11)
|
(12)
|
(9)
|
(13)
|
(14)
|
(14)
|
(14)
|
(16)
|
(18)
|
(21)
|
(24)
|
(25)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(30)
|
(29)
|
(28)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(30)
|
(33)
|
(37)
|
(42)
|
(46)
|
(46)
|
(56)
|
(53)
|
(38)
|
(42)
|
(29)
|
(28)
|
(29)
|
|
| Non-Reccuring Items |
(15)
|
(6)
|
(6)
|
(7)
|
(8)
|
(3)
|
(3)
|
(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
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(5)
|
(17)
|
(15)
|
(17)
|
(17)
|
(5)
|
(5)
|
(8)
|
(8)
|
(14)
|
(15)
|
(8)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
5
|
4
|
4
|
1
|
0
|
2
|
4
|
4
|
0
|
7
|
5
|
4
|
0
|
47
|
61
|
71
|
71
|
23
|
15
|
2
|
46
|
46
|
39
|
44
|
(1)
|
5
|
7
|
8
|
8
|
41
|
38
|
38
|
53
|
15
|
21
|
37
|
25
|
28
|
27
|
8
|
8
|
5
|
1
|
78
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(4)
|
0
|
(10)
|
(6)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
17
+164%
|
17
-2%
|
18
+10%
|
16
-14%
|
20
+28%
|
20
+1%
|
21
+2%
|
27
+30%
|
30
+11%
|
31
+4%
|
33
+7%
|
46
+38%
|
46
+1%
|
49
+6%
|
51
+5%
|
42
-19%
|
44
+7%
|
45
+1%
|
46
+3%
|
47
+2%
|
48
+2%
|
49
+2%
|
48
-2%
|
47
-2%
|
45
-3%
|
45
-2%
|
43
-3%
|
43
+1%
|
42
-2%
|
43
+1%
|
45
+3%
|
44
-2%
|
45
+2%
|
45
+1%
|
46
+2%
|
48
+4%
|
48
+1%
|
49
+2%
|
49
-1%
|
49
+1%
|
50
+1%
|
50
0%
|
50
+2%
|
50
+0%
|
52
+3%
|
54
+4%
|
55
+3%
|
60
+8%
|
64
+7%
|
67
+4%
|
73
+9%
|
74
+1%
|
74
0%
|
76
+3%
|
73
-4%
|
75
+3%
|
80
+6%
|
82
+3%
|
85
+3%
|
87
+2%
|
90
+4%
|
88
-2%
|
87
-1%
|
86
-1%
|
130
+51%
|
144
+11%
|
155
+8%
|
155
+0%
|
107
-31%
|
99
-7%
|
81
-18%
|
124
+53%
|
106
-15%
|
91
-14%
|
96
+6%
|
46
-52%
|
62
+36%
|
61
-2%
|
56
-8%
|
57
+1%
|
93
+64%
|
95
+2%
|
101
+6%
|
120
+19%
|
72
-40%
|
81
+13%
|
91
+13%
|
83
-10%
|
120
+46%
|
129
+7%
|
95
-26%
|
117
+23%
|
89
-24%
|
40
-55%
|
124
+212%
|
|
| 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 |
6
|
17
|
17
|
18
|
16
|
20
|
20
|
21
|
27
|
30
|
31
|
33
|
46
|
46
|
49
|
51
|
42
|
44
|
45
|
46
|
47
|
48
|
49
|
48
|
47
|
45
|
45
|
43
|
43
|
42
|
43
|
45
|
44
|
45
|
45
|
46
|
48
|
48
|
49
|
49
|
49
|
50
|
50
|
50
|
50
|
52
|
54
|
55
|
60
|
64
|
67
|
73
|
74
|
74
|
76
|
73
|
75
|
80
|
82
|
85
|
87
|
90
|
88
|
87
|
86
|
130
|
144
|
155
|
155
|
107
|
99
|
81
|
124
|
106
|
91
|
96
|
46
|
62
|
61
|
56
|
57
|
93
|
95
|
101
|
120
|
72
|
81
|
91
|
83
|
120
|
129
|
95
|
117
|
89
|
40
|
124
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
| Net Income (Common) |
(16)
N/A
|
10
N/A
|
11
+5%
|
17
+58%
|
14
-14%
|
6
-55%
|
6
-10%
|
7
+12%
|
7
+12%
|
9
+25%
|
12
+30%
|
15
+26%
|
31
+108%
|
33
+4%
|
34
+3%
|
35
+5%
|
58
+63%
|
60
+3%
|
60
+1%
|
62
+2%
|
30
-51%
|
31
+3%
|
32
+1%
|
31
-3%
|
31
+1%
|
30
-4%
|
29
-2%
|
28
-3%
|
28
-1%
|
28
-2%
|
28
+2%
|
29
+4%
|
28
-4%
|
29
+3%
|
27
-6%
|
30
+9%
|
28
-4%
|
32
+13%
|
38
+19%
|
40
+5%
|
46
+17%
|
47
+2%
|
47
+0%
|
48
+0%
|
48
+0%
|
47
0%
|
52
+10%
|
54
+4%
|
58
+7%
|
64
+9%
|
63
0%
|
70
+10%
|
70
+1%
|
70
-1%
|
72
+4%
|
70
-3%
|
73
+5%
|
78
+7%
|
82
+5%
|
85
+3%
|
86
+2%
|
90
+4%
|
88
-2%
|
87
-1%
|
86
-1%
|
129
+51%
|
143
+11%
|
154
+8%
|
154
0%
|
106
-31%
|
98
-7%
|
80
-19%
|
123
+54%
|
105
-15%
|
90
-14%
|
95
+6%
|
45
-53%
|
61
+36%
|
60
-2%
|
55
-8%
|
56
+1%
|
92
+64%
|
94
+2%
|
99
+5%
|
118
+19%
|
70
-41%
|
79
+13%
|
89
+13%
|
80
-10%
|
117
+46%
|
125
+6%
|
90
-27%
|
111
+23%
|
83
-26%
|
33
-60%
|
117
+253%
|
|
| EPS (Diluted) |
-0.85
N/A
|
0.54
N/A
|
0.58
+7%
|
0.9
+55%
|
0.8
-11%
|
0.35
-56%
|
0.32
-9%
|
0.36
+12%
|
0.4
+11%
|
0.49
+22%
|
0.61
+24%
|
0.76
+25%
|
1.27
+67%
|
1.72
+35%
|
1.59
-8%
|
1.58
-1%
|
2.47
+56%
|
2.51
+2%
|
2.65
+6%
|
2.35
-11%
|
1.26
-46%
|
1.3
+3%
|
1.34
+3%
|
1.31
-2%
|
1.33
+2%
|
1.3
-2%
|
1.28
-2%
|
1.22
-5%
|
1.23
+1%
|
1.19
-3%
|
1.22
+3%
|
1.28
+5%
|
1.21
-5%
|
1.22
+1%
|
1.08
-11%
|
1.19
+10%
|
1.07
-10%
|
1.08
+1%
|
1.25
+16%
|
1.36
+9%
|
1.52
+12%
|
1.54
+1%
|
1.56
+1%
|
1.57
+1%
|
1.47
-6%
|
1.44
-2%
|
1.42
-1%
|
1.63
+15%
|
1.58
-3%
|
1.73
+9%
|
1.72
-1%
|
1.9
+10%
|
1.88
-1%
|
1.87
-1%
|
1.93
+3%
|
1.87
-3%
|
1.95
+4%
|
2.05
+5%
|
2.08
+1%
|
2.21
+6%
|
2.18
-1%
|
2.27
+4%
|
2.22
-2%
|
2.2
-1%
|
2.18
-1%
|
3.24
+49%
|
3.59
+11%
|
3.89
+8%
|
3.89
N/A
|
2.67
-31%
|
2.47
-7%
|
2.02
-18%
|
3.14
+55%
|
2.66
-15%
|
2.29
-14%
|
2.42
+6%
|
1.16
-52%
|
1.57
+35%
|
1.54
-2%
|
1.41
-8%
|
1.42
+1%
|
2.22
+56%
|
2.34
+5%
|
2.48
+6%
|
2.86
+15%
|
1.71
-40%
|
1.93
+13%
|
2.16
+12%
|
1.86
-14%
|
2.66
+43%
|
2.8
+5%
|
2.04
-27%
|
2.42
+19%
|
1.79
-26%
|
0.73
-59%
|
2.52
+245%
|
|