Mid-America Apartment Communities Inc
NYSE:MAA
Income Statement
Earnings Waterfall
Mid-America Apartment Communities Inc
Income Statement
Mid-America Apartment Communities 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 |
54
|
53
|
52
|
48
|
51
|
49
|
48
|
45
|
48
|
49
|
51
|
51
|
54
|
56
|
59
|
58
|
62
|
64
|
64
|
62
|
66
|
66
|
66
|
64
|
66
|
66
|
65
|
58
|
62
|
62
|
61
|
57
|
59
|
59
|
58
|
56
|
59
|
58
|
60
|
59
|
61
|
61
|
61
|
61
|
63
|
64
|
65
|
79
|
95
|
110
|
123
|
124
|
123
|
122
|
123
|
122
|
124
|
125
|
127
|
130
|
134
|
141
|
149
|
155
|
159
|
164
|
169
|
174
|
178
|
181
|
181
|
180
|
178
|
174
|
170
|
168
|
164
|
161
|
159
|
157
|
156
|
156
|
156
|
155
|
153
|
151
|
149
|
149
|
152
|
157
|
163
|
169
|
173
|
177
|
181
|
185
|
|
| Revenue |
229
N/A
|
228
0%
|
231
+1%
|
229
-1%
|
236
+3%
|
235
-1%
|
235
+0%
|
237
+1%
|
244
+3%
|
254
+4%
|
262
+3%
|
266
+2%
|
273
+3%
|
280
+2%
|
287
+3%
|
294
+2%
|
303
+3%
|
310
+2%
|
317
+2%
|
318
+0%
|
331
+4%
|
335
+1%
|
342
+2%
|
346
+1%
|
353
+2%
|
361
+2%
|
366
+1%
|
349
-5%
|
373
+7%
|
376
+1%
|
377
+0%
|
337
-11%
|
382
+13%
|
386
+1%
|
390
+1%
|
360
-8%
|
405
+13%
|
409
+1%
|
421
+3%
|
410
-3%
|
444
+8%
|
454
+2%
|
466
+3%
|
476
+2%
|
488
+2%
|
506
+4%
|
518
+2%
|
636
+23%
|
752
+18%
|
865
+15%
|
980
+13%
|
992
+1%
|
1 007
+1%
|
1 020
+1%
|
1 033
+1%
|
1 043
+1%
|
1 053
+1%
|
1 067
+1%
|
1 081
+1%
|
1 125
+4%
|
1 235
+10%
|
1 346
+9%
|
1 454
+8%
|
1 529
+5%
|
1 536
+0%
|
1 543
+0%
|
1 556
+1%
|
1 571
+1%
|
1 587
+1%
|
1 604
+1%
|
1 622
+1%
|
1 641
+1%
|
1 658
+1%
|
1 664
+0%
|
1 671
+0%
|
1 678
+0%
|
1 685
+0%
|
1 709
+1%
|
1 738
+2%
|
1 778
+2%
|
1 829
+3%
|
1 887
+3%
|
1 956
+4%
|
2 020
+3%
|
2 073
+3%
|
2 113
+2%
|
2 134
+1%
|
2 148
+1%
|
2 163
+1%
|
2 174
+1%
|
2 183
+0%
|
2 191
+0%
|
2 197
+0%
|
2 200
+0%
|
2 203
+0%
|
2 209
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(71)
|
(72)
|
(74)
|
(65)
|
(72)
|
(72)
|
(73)
|
(71)
|
(83)
|
(86)
|
(89)
|
(81)
|
(98)
|
(97)
|
(132)
|
(88)
|
(136)
|
(138)
|
(104)
|
(93)
|
(98)
|
(101)
|
(145)
|
(141)
|
(161)
|
(162)
|
(121)
|
(145)
|
(113)
|
(117)
|
(123)
|
(169)
|
(132)
|
(134)
|
(174)
|
(185)
|
(193)
|
(195)
|
(201)
|
(145)
|
(207)
|
(210)
|
(174)
|
(161)
|
(163)
|
(167)
|
(170)
|
(208)
|
(246)
|
(285)
|
(321)
|
(324)
|
(328)
|
(327)
|
(328)
|
(329)
|
(330)
|
(333)
|
(338)
|
(351)
|
(385)
|
(422)
|
(458)
|
(620)
|
(555)
|
(593)
|
(635)
|
(642)
|
(648)
|
(656)
|
(663)
|
(668)
|
(672)
|
(674)
|
(683)
|
(693)
|
(700)
|
(714)
|
(718)
|
(727)
|
(738)
|
(752)
|
(773)
|
(789)
|
(804)
|
(817)
|
(825)
|
(836)
|
(853)
|
(866)
|
(879)
|
(892)
|
(896)
|
(905)
|
(911)
|
(913)
|
|
| Gross Profit |
158
N/A
|
156
-1%
|
157
+0%
|
164
+4%
|
164
+0%
|
163
-1%
|
162
-1%
|
166
+3%
|
162
-2%
|
168
+4%
|
173
+3%
|
186
+7%
|
175
-5%
|
183
+5%
|
155
-15%
|
206
+33%
|
166
-19%
|
172
+3%
|
213
+24%
|
225
+6%
|
233
+4%
|
234
+1%
|
198
-16%
|
204
+3%
|
193
-6%
|
199
+3%
|
245
+23%
|
204
-17%
|
261
+28%
|
259
-1%
|
254
-2%
|
168
-34%
|
251
+49%
|
252
+0%
|
216
-14%
|
175
-19%
|
211
+21%
|
214
+1%
|
221
+3%
|
265
+20%
|
237
-11%
|
244
+3%
|
293
+20%
|
315
+8%
|
325
+3%
|
339
+4%
|
348
+3%
|
427
+23%
|
505
+18%
|
580
+15%
|
658
+13%
|
669
+2%
|
679
+2%
|
693
+2%
|
705
+2%
|
714
+1%
|
723
+1%
|
733
+1%
|
744
+1%
|
775
+4%
|
850
+10%
|
924
+9%
|
995
+8%
|
909
-9%
|
981
+8%
|
950
-3%
|
921
-3%
|
929
+1%
|
938
+1%
|
948
+1%
|
959
+1%
|
973
+1%
|
986
+1%
|
990
+0%
|
988
0%
|
985
0%
|
985
0%
|
995
+1%
|
1 020
+3%
|
1 051
+3%
|
1 092
+4%
|
1 135
+4%
|
1 182
+4%
|
1 231
+4%
|
1 269
+3%
|
1 296
+2%
|
1 309
+1%
|
1 313
+0%
|
1 310
0%
|
1 309
0%
|
1 305
0%
|
1 299
0%
|
1 300
+0%
|
1 295
0%
|
1 293
0%
|
1 297
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(84)
|
(85)
|
(86)
|
(95)
|
(95)
|
(95)
|
(96)
|
(101)
|
(98)
|
(103)
|
(107)
|
(119)
|
(107)
|
(112)
|
(82)
|
(131)
|
(87)
|
(89)
|
(128)
|
(140)
|
(147)
|
(149)
|
(109)
|
(113)
|
(98)
|
(102)
|
(148)
|
(113)
|
(164)
|
(162)
|
(159)
|
(86)
|
(158)
|
(160)
|
(124)
|
(94)
|
(120)
|
(123)
|
(126)
|
(173)
|
(132)
|
(133)
|
(175)
|
(189)
|
(192)
|
(196)
|
(199)
|
(271)
|
(341)
|
(391)
|
(442)
|
(424)
|
(410)
|
(417)
|
(420)
|
(423)
|
(425)
|
(427)
|
(432)
|
(459)
|
(528)
|
(590)
|
(641)
|
(534)
|
(592)
|
(554)
|
(523)
|
(525)
|
(530)
|
(532)
|
(537)
|
(543)
|
(547)
|
(550)
|
(553)
|
(558)
|
(563)
|
(570)
|
(578)
|
(586)
|
(592)
|
(597)
|
(598)
|
(602)
|
(606)
|
(609)
|
(621)
|
(624)
|
(629)
|
(634)
|
(633)
|
(642)
|
(650)
|
(659)
|
(668)
|
(677)
|
|
| Selling, General & Administrative |
(31)
|
(31)
|
(32)
|
(32)
|
(39)
|
(40)
|
(40)
|
(35)
|
(37)
|
(39)
|
(40)
|
(41)
|
(34)
|
(34)
|
(10)
|
(46)
|
(12)
|
(13)
|
(40)
|
(49)
|
(50)
|
(51)
|
(20)
|
0
|
(12)
|
(14)
|
(47)
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(60)
|
(61)
|
(24)
|
0
|
(15)
|
(17)
|
(18)
|
(67)
|
(18)
|
(17)
|
(56)
|
(68)
|
(68)
|
(69)
|
(71)
|
(84)
|
(96)
|
(109)
|
(123)
|
(123)
|
(126)
|
(128)
|
(127)
|
(129)
|
(128)
|
(129)
|
(130)
|
(136)
|
(150)
|
(162)
|
(172)
|
(40)
|
(108)
|
(73)
|
(35)
|
(35)
|
(38)
|
(39)
|
(44)
|
(46)
|
(46)
|
(46)
|
(46)
|
(47)
|
(47)
|
(49)
|
(51)
|
(53)
|
(56)
|
(59)
|
(58)
|
(59)
|
(58)
|
(57)
|
(58)
|
(59)
|
(60)
|
(58)
|
(58)
|
(57)
|
(55)
|
(55)
|
(55)
|
(55)
|
|
| Depreciation & Amortization |
(53)
|
(53)
|
(54)
|
(54)
|
(56)
|
(56)
|
(56)
|
(58)
|
(61)
|
(65)
|
(67)
|
(68)
|
(70)
|
(71)
|
(73)
|
(74)
|
(75)
|
(76)
|
(77)
|
(78)
|
(82)
|
(83)
|
(85)
|
(84)
|
(86)
|
(87)
|
(88)
|
(85)
|
(92)
|
(94)
|
(95)
|
(86)
|
(97)
|
(98)
|
(101)
|
(94)
|
(105)
|
(106)
|
(109)
|
(106)
|
(114)
|
(117)
|
(120)
|
(121)
|
(124)
|
(127)
|
(129)
|
(187)
|
(245)
|
(282)
|
(320)
|
(302)
|
(285)
|
(290)
|
(293)
|
(295)
|
(297)
|
(298)
|
(302)
|
(323)
|
(378)
|
(429)
|
(469)
|
(494)
|
(484)
|
(481)
|
(488)
|
(490)
|
(492)
|
(493)
|
(493)
|
(497)
|
(500)
|
(504)
|
(507)
|
(511)
|
(516)
|
(521)
|
(528)
|
(533)
|
(536)
|
(538)
|
(540)
|
(543)
|
(548)
|
(553)
|
(562)
|
(565)
|
(570)
|
(576)
|
(576)
|
(586)
|
(595)
|
(603)
|
(613)
|
(622)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
(3)
|
(7)
|
0
|
(11)
|
0
|
(0)
|
(11)
|
(13)
|
(15)
|
(16)
|
(4)
|
(29)
|
(0)
|
(1)
|
(13)
|
(29)
|
(15)
|
(11)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
74
N/A
|
72
-3%
|
70
-2%
|
68
-3%
|
69
+1%
|
67
-2%
|
65
-3%
|
64
-2%
|
64
-1%
|
64
+1%
|
66
+2%
|
66
+1%
|
69
+4%
|
71
+4%
|
73
+3%
|
75
+3%
|
80
+6%
|
82
+4%
|
86
+4%
|
85
0%
|
86
+1%
|
86
-1%
|
88
+3%
|
91
+3%
|
95
+4%
|
98
+3%
|
97
-1%
|
90
-6%
|
96
+6%
|
97
+0%
|
95
-1%
|
82
-14%
|
93
+13%
|
92
-1%
|
92
N/A
|
81
-11%
|
92
+13%
|
91
-1%
|
95
+4%
|
92
-3%
|
105
+14%
|
111
+6%
|
118
+6%
|
126
+7%
|
133
+6%
|
142
+7%
|
148
+4%
|
156
+5%
|
165
+5%
|
189
+15%
|
216
+14%
|
244
+13%
|
269
+10%
|
276
+3%
|
285
+3%
|
291
+2%
|
299
+3%
|
307
+3%
|
312
+2%
|
316
+1%
|
322
+2%
|
334
+4%
|
354
+6%
|
375
+6%
|
389
+4%
|
397
+2%
|
398
+0%
|
405
+2%
|
409
+1%
|
416
+2%
|
422
+1%
|
430
+2%
|
439
+2%
|
440
+0%
|
435
-1%
|
428
-2%
|
422
-1%
|
425
+1%
|
442
+4%
|
465
+5%
|
500
+8%
|
538
+8%
|
584
+8%
|
629
+8%
|
663
+5%
|
687
+4%
|
689
+0%
|
689
+0%
|
681
-1%
|
675
-1%
|
671
-1%
|
657
-2%
|
650
-1%
|
636
-2%
|
624
-2%
|
619
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(57)
|
(55)
|
(53)
|
(49)
|
(52)
|
(50)
|
(49)
|
(47)
|
(48)
|
(49)
|
(50)
|
(53)
|
(55)
|
(57)
|
(59)
|
(59)
|
(62)
|
(65)
|
(65)
|
(63)
|
(67)
|
(62)
|
(69)
|
(63)
|
(69)
|
(72)
|
(65)
|
(58)
|
(62)
|
(62)
|
(61)
|
(56)
|
(59)
|
(58)
|
(57)
|
(55)
|
(58)
|
(57)
|
(59)
|
(59)
|
(60)
|
(60)
|
(60)
|
(61)
|
(63)
|
(64)
|
(64)
|
(79)
|
(94)
|
(108)
|
(122)
|
(123)
|
(122)
|
(122)
|
(124)
|
(123)
|
(124)
|
(125)
|
(127)
|
(129)
|
(131)
|
(137)
|
(140)
|
(155)
|
(157)
|
(160)
|
(169)
|
(176)
|
(179)
|
(179)
|
(163)
|
(162)
|
(187)
|
(172)
|
(183)
|
(160)
|
(143)
|
(137)
|
(115)
|
(121)
|
(102)
|
(159)
|
(187)
|
(212)
|
(210)
|
(158)
|
(166)
|
(124)
|
(117)
|
(143)
|
(151)
|
(181)
|
(203)
|
(195)
|
(174)
|
(178)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(8)
|
(13)
|
(39)
|
(45)
|
(44)
|
(41)
|
(17)
|
(14)
|
(11)
|
(8)
|
(6)
|
(3)
|
(3)
|
(7)
|
(44)
|
(49)
|
(51)
|
(49)
|
(20)
|
(15)
|
(15)
|
(14)
|
(9)
|
(5)
|
(3)
|
(1)
|
0
|
(1)
|
(3)
|
(5)
|
(4)
|
(6)
|
(3)
|
(15)
|
(14)
|
(5)
|
9
|
30
|
21
|
14
|
1
|
(6)
|
4
|
9
|
(2)
|
15
|
11
|
6
|
19
|
(7)
|
(57)
|
|
| Gain/Loss on Disposition of Assets |
12
|
12
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
7
|
7
|
3
|
3
|
0
|
0
|
(0)
|
6
|
0
|
6
|
6
|
0
|
5
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
4
|
7
|
43
|
43
|
70
|
172
|
190
|
190
|
162
|
58
|
51
|
83
|
80
|
80
|
91
|
127
|
128
|
130
|
72
|
5
|
13
|
11
|
11
|
93
|
84
|
83
|
84
|
1
|
1
|
136
|
135
|
221
|
221
|
219
|
219
|
216
|
216
|
83
|
83
|
(0)
|
(0)
|
(0)
|
(0)
|
55
|
127
|
127
|
127
|
72
|
|
| Total Other Income |
0
|
0
|
0
|
(2)
|
0
|
1
|
3
|
1
|
3
|
4
|
2
|
1
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
2
|
2
|
2
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
1
|
1
|
0
|
1
|
(1)
|
0
|
14
|
4
|
9
|
10
|
8
|
9
|
4
|
8
|
7
|
6
|
7
|
3
|
2
|
2
|
3
|
5
|
12
|
11
|
5
|
1
|
(7)
|
(7)
|
2
|
4
|
2
|
7
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
|
| Pre-Tax Income |
29
N/A
|
29
0%
|
20
-33%
|
16
-18%
|
17
+8%
|
18
+2%
|
19
+5%
|
19
+1%
|
20
+4%
|
19
-4%
|
17
-8%
|
19
+9%
|
19
-1%
|
22
+20%
|
23
+2%
|
19
-15%
|
20
+5%
|
18
-12%
|
20
+10%
|
20
N/A
|
26
+35%
|
26
-3%
|
26
+3%
|
33
+24%
|
27
-18%
|
31
+15%
|
31
N/A
|
29
-5%
|
33
+13%
|
33
+0%
|
33
+2%
|
24
-28%
|
33
+39%
|
31
-7%
|
31
-1%
|
24
-23%
|
29
+22%
|
28
-2%
|
31
+8%
|
29
-4%
|
41
+41%
|
49
+18%
|
55
+13%
|
62
+13%
|
67
+8%
|
70
+4%
|
72
+2%
|
39
-46%
|
29
-25%
|
43
+50%
|
95
+119%
|
147
+55%
|
202
+37%
|
315
+56%
|
344
+9%
|
352
+2%
|
333
-5%
|
237
-29%
|
229
-3%
|
226
-1%
|
224
-1%
|
226
+1%
|
256
+13%
|
342
+34%
|
349
+2%
|
361
+3%
|
297
-18%
|
232
-22%
|
247
+7%
|
249
+1%
|
277
+11%
|
369
+33%
|
341
-8%
|
355
+4%
|
335
-6%
|
266
-21%
|
277
+4%
|
424
+53%
|
451
+6%
|
563
+25%
|
625
+11%
|
613
-2%
|
647
+6%
|
647
0%
|
675
+4%
|
614
-9%
|
603
-2%
|
571
-5%
|
580
+2%
|
533
-8%
|
538
+1%
|
545
+1%
|
583
+7%
|
589
+1%
|
574
-3%
|
459
-20%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(7)
|
(14)
|
(11)
|
(6)
|
(2)
|
6
|
4
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
29
|
29
|
20
|
16
|
17
|
18
|
19
|
19
|
20
|
19
|
17
|
19
|
19
|
22
|
23
|
19
|
20
|
18
|
20
|
20
|
26
|
26
|
26
|
33
|
27
|
31
|
31
|
29
|
33
|
33
|
33
|
23
|
33
|
31
|
31
|
23
|
29
|
28
|
31
|
29
|
41
|
49
|
55
|
61
|
66
|
69
|
70
|
38
|
28
|
42
|
94
|
145
|
199
|
313
|
342
|
351
|
332
|
236
|
228
|
224
|
222
|
224
|
253
|
339
|
346
|
358
|
294
|
229
|
244
|
247
|
273
|
365
|
337
|
351
|
331
|
263
|
274
|
420
|
445
|
550
|
614
|
607
|
645
|
653
|
679
|
612
|
600
|
566
|
574
|
529
|
533
|
540
|
578
|
585
|
568
|
454
|
|
| 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
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(8)
|
(8)
|
(11)
|
(17)
|
(18)
|
(19)
|
(18)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(12)
|
(12)
|
(13)
|
(11)
|
(8)
|
(9)
|
(9)
|
(10)
|
(13)
|
(12)
|
(12)
|
(12)
|
(9)
|
(10)
|
(14)
|
(15)
|
(17)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(10)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
6
|
6
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Net Income (Common) |
12
N/A
|
12
+2%
|
3
-75%
|
(2)
N/A
|
(2)
+5%
|
(2)
+17%
|
(4)
-193%
|
(1)
+73%
|
(0)
+75%
|
(0)
+33%
|
2
N/A
|
10
+352%
|
10
-8%
|
13
+34%
|
14
+5%
|
5
-60%
|
6
+19%
|
4
-34%
|
6
+48%
|
7
+13%
|
13
+87%
|
16
+24%
|
23
+39%
|
26
+14%
|
22
-13%
|
22
-1%
|
17
-24%
|
17
+4%
|
20
+13%
|
21
+8%
|
22
+2%
|
24
+13%
|
23
-7%
|
17
-24%
|
17
+1%
|
18
+5%
|
21
+14%
|
27
+29%
|
37
+38%
|
71
+93%
|
64
-10%
|
85
+32%
|
102
+20%
|
105
+3%
|
102
-3%
|
133
+30%
|
147
+10%
|
115
-21%
|
109
-6%
|
81
-25%
|
104
+28%
|
148
+42%
|
194
+31%
|
299
+54%
|
323
+8%
|
332
+3%
|
314
-5%
|
223
-29%
|
215
-3%
|
211
-2%
|
209
-1%
|
211
+1%
|
241
+14%
|
324
+35%
|
331
+2%
|
343
+3%
|
281
-18%
|
219
-22%
|
234
+7%
|
236
+1%
|
262
+11%
|
350
+34%
|
323
-8%
|
336
+4%
|
317
-6%
|
251
-21%
|
261
+4%
|
403
+54%
|
427
+6%
|
530
+24%
|
593
+12%
|
587
-1%
|
625
+6%
|
633
+1%
|
658
+4%
|
594
-10%
|
582
-2%
|
549
-6%
|
557
+1%
|
513
-8%
|
517
+1%
|
524
+1%
|
562
+7%
|
568
+1%
|
552
-3%
|
443
-20%
|
|
| EPS (Diluted) |
0.68
N/A
|
0.67
-1%
|
0.19
-72%
|
-0.11
N/A
|
-0.1
+9%
|
-0.08
+20%
|
-0.25
-212%
|
-0.06
+76%
|
-0.01
+83%
|
0
N/A
|
0.1
N/A
|
0.5
+400%
|
0.45
-10%
|
0.59
+31%
|
0.64
+8%
|
0.23
-64%
|
0.28
+22%
|
0.18
-36%
|
0.24
+33%
|
0.29
+21%
|
0.5
+72%
|
0.63
+26%
|
0.88
+40%
|
1
+14%
|
0.86
-14%
|
0.81
-6%
|
0.6
-26%
|
0.64
+7%
|
0.69
+8%
|
0.74
+7%
|
0.78
+5%
|
0.85
+9%
|
0.77
-9%
|
0.55
-29%
|
0.53
-4%
|
0.52
-2%
|
0.55
+6%
|
0.68
+24%
|
0.98
+44%
|
1.82
+86%
|
1.53
-16%
|
1.89
+24%
|
2.35
+24%
|
2.44
+4%
|
2.32
-5%
|
3.07
+32%
|
3.43
+12%
|
2.16
-37%
|
1.45
-33%
|
1.07
-26%
|
1.38
+29%
|
1.96
+42%
|
2.57
+31%
|
3.92
+53%
|
4.29
+9%
|
4.41
+3%
|
4.15
-6%
|
2.77
-33%
|
2.85
+3%
|
2.68
-6%
|
1.77
-34%
|
1.9
+7%
|
2.11
+11%
|
2.85
+35%
|
2.93
+3%
|
3.02
+3%
|
2.48
-18%
|
1.93
-22%
|
2.06
+7%
|
2.07
+0%
|
2.29
+11%
|
2.96
+29%
|
2.81
-5%
|
2.93
+4%
|
2.76
-6%
|
2.19
-21%
|
2.29
+5%
|
3.45
+51%
|
3.72
+8%
|
4.61
+24%
|
5.12
+11%
|
5.1
0%
|
5.42
+6%
|
5.48
+1%
|
5.65
+3%
|
5.08
-10%
|
4.98
-2%
|
4.71
-5%
|
4.77
+1%
|
4.39
-8%
|
4.43
+1%
|
4.49
+1%
|
4.81
+7%
|
4.86
+1%
|
4.72
-3%
|
3.78
-20%
|
|