CAMDEN PROPERTY TRUST CPT Income Statement

Camden property trust (CPT)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Sep'09	Jun'09
Amortization of Intangible Assets
-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property revenues
Property revenues
1,045,773	1,028,461	1,009,919	991,017	972,389	954,505	1,037,220	990,140	943,477	900,896	759,723	752,804	751,580	750,597	749,769	744,648	733,715	721,816	679,176	680,773	682,898	686,642	721,444	709,737	697,933	683,362	653,558	637,002	620,143	602,004	555,861	540,209	526,601	516,182	512,853	504,432	495,879	488,895	523,134	526,077	0	0	0
Property operating and maintenance
238,597	235,589	232,480	227,176	223,764	220,732	219,253	222,370	220,185	217,817	214,164	207,753	208,059	206,780	207,509	207,210	203,523	202,105	187,735	189,583	192,678	194,574	208,536	204,611	202,134	199,650	191,454	189,682	187,869	185,720	170,716	169,916	168,174	166,866	168,742	167,010	164,663	163,628	180,921	178,063	0	0	0
Real estate taxes
131,048	130,758	130,178	129,442	126,688	122,847	118,244	115,577	113,054	110,925	107,616	106,118	105,615	104,575	105,228	103,817	101,098	98,895	95,028	93,191	92,226	91,126	92,222	90,241	88,435	86,041	81,540	78,006	74,520	70,710	65,181	64,141	63,375	63,346	62,177	61,937	62,418	63,150	70,570	72,362	0	0	0
Total property expenses
369,645	366,347	362,658	356,618	350,452	343,579	337,497	337,947	333,239	328,742	321,780	313,871	313,674	311,355	312,737	311,027	304,621	301,000	282,763	282,774	284,904	285,700	300,758	294,852	290,569	285,691	272,994	267,688	262,389	256,430	235,897	234,057	231,549	230,212	230,919	228,947	227,081	226,778	251,491	250,425	0	0	0
Non-property income
Non-property income
Income from discontinued operations allocated to common units
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Fee and asset management
9,380	8,696	7,676	7,363	0	-	0	0	-	8,176	888,208	880,265	878,373	876,447	874,293	866,651	851,605	835,618	783,377	783,882	785,942	790,263	831,836	818,478	804,969	788,851	754,472	736,495	718,430	698,318	644,553	627,014	611,498	599,401	596,283	586,333	576,222	568,072	610,242	612,276	0	0	0
Interest and other income
3,121	3,090	2,546	1,446	1,606	2,101	3,101	3,101	3,170	3,011	2,415	2,957	2,612	2,202	1,655	835	761	597	388	711	614	842	803	459	1,453	1,217	1,216	1,133	30	-710	-850	-961	-810	4,649	15,435	15,994	16,400	8,584	-2,684	-4,232	0	0	0
Income/(loss) on deferred compensation plans
-3,522	21,694	4,688	7,447	4,026	-6,535	8,671	8,780	11,786	16,608	12,436	12,282	10,065	5,511	6,388	-544	-2,065	-264	132	2,805	5,120	3,937	5,012	8,092	5,972	8,290	6,164	2,068	-15	4,772	9,360	5,045	8,605	6,773	5,996	19,010	14,053	11,581	15,012	15,754	0	0	0
Total non-property income (loss)
8,979	33,480	14,663	16,010	12,708	2,797	19,793	20,191	23,382	27,795	22,298	22,237	19,524	14,577	15,182	7,665	5,897	7,332	8,134	11,359	14,106	14,611	15,989	19,690	19,244	21,197	18,970	14,736	12,331	16,407	21,100	16,279	18,853	21,395	24,440	37,512	32,535	28,337	27,428	28,915	0	0	0
Other expenses
Property management
25,160	25,290	25,207	25,526	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Fee and asset management
5,418	5,759	5,162	4,934	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and administrative
53,126	53,201	53,649	52,809	51,820	50,735	50,115	49,763	49,942	50,587	50,164	48,708	48,060	47,415	47,949	48,929	48,708	46,233	53,715	52,256	51,208	51,005	39,619	39,281	40,337	40,586	41,193	40,503	38,643	37,528	36,776	36,045	34,347	35,456	34,815	33,811	33,146	30,762	29,871	29,549	0	0	0
Interest
79,943	80,706	82,585	83,101	84,359	84,263	82,834	82,809	84,168	86,750	89,341	91,207	92,311	93,145	93,676	94,274	96,050	97,312	99,632	98,925	96,825	94,906	94,663	95,971	98,022	99,784	99,418	101,008	102,458	104,246	105,737	107,226	109,360	112,414	116,287	120,714	124,075	125,893	126,195	128,416	0	0	0
Depreciation and amortization
347,859	336,274	329,411	320,073	310,996	300,946	290,462	281,000	270,464	263,974	258,548	254,366	251,789	250,146	249,063	247,567	245,051	240,944	226,787	224,630	222,643	222,055	232,299	227,405	222,081	216,288	204,788	199,912	198,370	194,673	179,916	173,874	167,541	165,486	167,720	167,387	164,643	161,760	170,709	171,377	0	0	0
Amortization of deferred financing costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	3,576	3,610	3,612	3,608	3,837	4,272	5,262	5,877	6,239	6,080	4,903	4,102	3,306	2,978	0	0	0
Expense/(benefit) on deferred compensation plans
-3,522	21,694	4,688	7,447	4,026	-6,535	8,671	8,780	11,786	16,608	12,436	12,282	10,065	5,511	6,388	-544	-2,065	-264	132	2,805	5,120	3,937	5,012	8,092	5,972	8,290	6,164	2,068	-15	4,772	9,360	5,045	8,605	6,773	5,996	19,010	14,053	11,581	15,012	15,754	0	0	0
Total other expenses
507,984	522,924	500,683	493,753	481,470	459,441	461,766	451,767	445,729	447,595	440,054	435,455	431,017	425,190	426,034	419,610	416,765	412,022	405,177	404,092	402,136	399,314	398,735	398,132	393,505	392,478	383,917	376,394	371,928	373,254	363,244	353,087	352,224	352,627	356,973	372,482	365,805	358,921	369,149	372,031	0	0	0
Gain on sale of land
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Extinguishment of Debt
-	-	-	-	-	-	-	-	-	-323	-323	-323	-323	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Gain on sale of operating properties
-	-	-	-	-	-	-	-	-	-	-	-	-	295,397	314,493	51,774	19,539	104,288	240,872	242,680	244,127	159,289	3,609	1,801	354	698	698	698	698	0	0	4,748	0	-	0	0	-	-	-	0	-	-	-
Gain on acquisition of controlling interest in joint ventures
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	57,418	40,191	40,191	40,191	0	0	0	0	-	-	-	-	-	-
Impairment associated with land holdings
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on sale of unconsolidated joint venture interests
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,136	0	0	0	-	-	0	0	-	-
Loss on discontinuation of hedging relationship
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	-	-	-
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions
15,010	14,800	8,119	7,919	7,919	7,836	7,572	6,927	6,812	6,800	6,930	7,541	7,445	7,125	6,733	6,441	6,283	6,168	5,621	4,910	4,115	7,023	10,096	11,159	28,221	24,865	36,147	37,909	20,743	20,175	10,531	6,287	5,671	5,679	-220	92	-360	-839	-823	-357	0	0	0
Income from continuing operations before income taxes
230,404	225,359	169,387	164,612	161,094	162,118	210,783	206,450	206,537	202,084	155,279	423,113	455,282	457,001	471,930	201,894	161,938	240,384	350,064	355,965	360,098	285,020	160,885	156,992	168,714	157,442	170,603	162,983	135,112	162,634	117,234	102,627	67,397	19,729	7,704	-2,399	15,883	9,107	16,443	15,898	0	0	0
Income tax expense
1,399	1,100	1,011	1,028	1,180	1,400	1,290	1,472	1,117	1,200	1,421	1,309	1,773	1,617	1,742	1,840	1,758	1,872	2,811	2,666	1,858	1,903	665	1,032	1,901	1,826	1,803	1,417	1,383	1,208	1,323	1,302	1,124	2,220	2,184	2,583	2,631	1,581	1,412	1,047	0	0	0
Income from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	455,384	470,188	200,054	160,180	238,512	0	0	0	-	-	-	166,813	155,616	168,800	161,566	133,729	161,426	115,911	101,325	66,273	17,509	5,520	-4,982	13,252	7,526	15,031	14,851	0	0	0
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax
-	-	-	-	-	-	-	-	-	-	-	-	-	7,605	12,523	17,430	19,957	19,750	0	0	0	-	-	-	-	8,515	14,932	16,577	17,190	17,406	24,745	21,879	20,029	17,831	0	0	0	-	-	-	0	0	0
Gain on sale of discontinued operations, net of tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	0	0	-	-	-	-	-	182,160	173,586	139,176	114,310	115,068	57,162	57,162	57,162	24,621	0	0	0	-	-	-	-	-	0
Net income
229,016	224,270	168,352	163,560	159,890	160,694	209,469	204,954	205,396	200,860	153,858	421,804	831,275	838,226	857,948	592,721	180,137	258,262	381,084	382,223	381,306	301,314	251,809	284,278	322,931	346,291	357,318	317,319	265,229	293,900	197,818	180,366	143,464	59,961	29,178	18,659	36,962	31,142	18,053	34,708	0	0	0
Less income allocated to non-controlling interests
4,722	4,647	4,547	4,486	4,544	4,566	4,548	4,515	4,440	4,438	4,532	15,964	18,321	18,403	18,425	7,052	4,691	8,947	13,864	13,764	13,654	9,225	4,227	4,206	4,195	4,022	4,545	4,541	4,559	4,459	3,845	3,572	3,334	3,126	2,368	2,048	1,631	821	1,047	1,037	0	0	0
Less income, including gain on sale, allocated to non-controlling interests from discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5,905	4,239	4,261	2,562	3,200	1,298	1,232	1,178	456	0	0	0	-	-	-	-	-	-
Less income allocated to perpetual preferred units
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	776	2,526	4,276	6,026	7,000	7,000	7,000	7,000	7,000	7,000	7,000	0	0	0
Less write off of original issuance costs of redeemed perpetual preferred units
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,075	2,075	2,075	2,075	0	0	0	0	-	-	-	-	-	-
Net income attributable to common shareholders
224,294	219,623	163,805	159,074	155,346	156,128	204,921	200,439	200,956	196,422	149,326	405,840	812,954	819,823	839,523	585,669	175,446	249,315	367,220	368,459	367,652	292,089	243,587	276,024	312,924	336,364	348,534	308,517	258,108	283,390	188,074	169,211	130,851	49,379	19,676	9,486	28,217	23,216	10,006	26,671	0	0	0
Earnings per share - basic
Income (Loss) from Continuing Operations, Per Basic Share
-	-	-	-	-	-	-	-	-	-	-	-	-	0.45	3.23	0.72	0.41	0.62	0.36	0.34	1.23	-	-	-	-	0.46	0.38	0.53	0.33	0.61	0.31	0.23	0.66	0.10	0.14	-0.24	0.09	-0.06	0.01	0.02	0.02	0.06	0.01
Earnings per common share from discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	0.00	0.00	4.22	0.05	0.05	0.05	0.06	0.06	-	-	-	-	1.02	0.42	0.29	0.39	1.02	0.05	0.03	0.44	0.54	0.02	0.01	0.01	0.31	0.01	0.01	0.01	-	0.29
Earnings per share – basic
0.43	0.96	0.44	0.43	0.40	0.41	0.41	0.40	0.41	0.94	0.38	0.43	0.39	0.45	3.23	4.94	0.46	0.67	0.41	0.40	1.29	2.01	0.43	0.40	0.45	1.48	0.80	0.82	0.72	1.63	0.36	0.26	1.10	0.64	0.16	-0.23	0.10	0.25	0.02	0.03	0.03	0.06	0.30
Earnings per share - diluted
Income (Loss) from Continuing Operations, Per Diluted Share
-	-	-	-	-	-	-	-	-	-	-	-	-	0.45	3.21	0.72	0.41	0.62	0.36	0.34	1.22	-	-	-	-	0.45	0.38	0.53	0.33	0.60	0.31	0.23	0.65	0.10	0.14	-0.24	0.09	-0.06	0.01	0.02	0.02	0.06	0.01
Earnings per common share from discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	0.01	0.00	4.20	0.05	0.06	0.05	0.06	0.05	-	-	-	-	1.01	0.41	0.28	0.39	1.02	0.04	0.03	0.42	0.53	0.02	0.01	0.01	0.31	0.01	0.01	0.01	-	0.29
Earnings per share – diluted
0.43	0.95	0.44	0.43	0.40	0.42	0.40	0.40	0.41	0.93	0.38	0.43	0.39	0.46	3.21	4.92	0.46	0.68	0.41	0.40	1.27	1.99	0.43	0.40	0.45	1.46	0.79	0.81	0.72	1.62	0.35	0.26	1.07	0.63	0.16	-0.23	0.10	0.25	0.02	0.03	0.03	0.06	0.30
Distributions declared per common share
-	-	-	-	-	-	-	-	-	-	0.75	0.75	0.75	-	5.00	0.75	0.75	-	0.70	0.70	0.70	-	0.66	0.66	0.66	-	0.63	0.63	0.63	-	0.56	0.56	0.56	-	0.49	0.49	0.49	-	0.45	0.45	0.45	0.45	0.45
Weighted average number of common shares outstanding – basic
99,298	99,086	98,959	98,903	96,892	95,265	95,257	95,243	95,067	94,955	91,011	90,105	89,925	89,748	89,669	89,559	89,344	89,176	89,164	89,153	88,987	88,694	88,146	87,845	87,651	87,473	87,449	87,191	86,703	86,349	85,631	83,223	79,885	73,533	73,242	72,343	71,906	70,767	69,100	68,090	66,475	66,094	61,499
Weighted average number of common shares outstanding – diluted
99,380	102,432	99,066	98,997	97,041	94,664	95,417	95,337	96,046	96,037	92,033	91,041	90,949	89,229	90,012	89,862	90,509	87,714	89,530	90,252	90,464	86,723	89,353	88,972	88,824	89,512	88,716	88,472	87,276	89,230	86,293	83,846	82,855	74,448	74,274	72,343	72,783	69,957	69,441	68,386	66,648	66,602	61,499
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	129,170	154,116	107,465	91,402	54,838	7,383	-3,848	-14,030	4,621	-295	6,984	6,814	0	0	0
Income from discontinued operations, including gain on sale
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	131,500	132,474	81,907	79,041	77,191	42,452	23,658	23,641	23,710	23,616	0	0	0	-	-
Less income, including gain on sale, allocated to non-controlling interests from discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5,905	4,239	4,261	2,562	3,200	1,298	1,232	1,178	456	0	0	0	-	-	-	-	-	-
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	128,938	129,274	80,609	77,809	76,013	41,996	0	0	0	-	-	0	-	0	0
Income from discontinued operations attributable to common shareholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-
Net Income (Loss) Attributable to Parent
224,294	219,623	163,805	159,074	155,346	156,128	204,921	200,439	200,956	196,422	149,326	405,840	812,954	819,823	839,523	585,669	175,446	249,315	367,220	368,459	367,652	292,089	243,587	276,024	312,924	336,364	348,534	308,517	258,108	283,390	188,074	169,211	130,851	49,379	19,676	9,486	28,217	23,216	10,006	26,671	0	0	0
Condensed Consolidated Statements of Comprehensive Income
Net income
229,016	224,270	168,352	163,560	159,890	160,694	209,469	204,954	205,396	200,860	153,858	421,804	831,275	838,226	857,948	592,721	180,137	258,262	381,084	382,223	381,306	301,314	251,809	284,278	322,931	346,291	357,318	317,319	265,229	293,900	197,818	180,366	143,464	59,961	29,178	18,659	36,962	31,142	18,053	34,708	0	0	0
Other comprehensive income
Unrealized (loss) on cash flow hedging activities
-7,060	-12,998	-20,200	-14,998	-2,757	6,782	13,920	10,472	5,291	1,690	1,754	0	0	-	0	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-2,692	-2,202	-7,525	-12,745	-19,059	-28,281	-21,597	0	0	0
Reclassification of net losses on cash flow hedging activities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-39,657	45,675	39,742	11,740	23,385	11,535	11,891	0	0	0
Unrealized gain on available-for-sale securities, net of tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1,395	0	0	-	0	-	-	-	-
Reclassification of net loss (gain) on cash flow hedging activities, prior service cost and net loss on post retirement obligation
730	-11	-719	-1,041	-656	-246	138	137	137	136	135	133	132	130	134	140	144	149	137	119	96	74	62	56	55	54	94	73	52	30	-23	-16	-8	0	0	0	0	-	-	-	-	-	-
Reclassification of gain on available-for-sale investment to earnings, net of tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
Comprehensive income
222,237	210,812	147,883	147,971	156,927	167,680	223,507	215,543	210,804	202,666	155,667	421,857	831,327	838,276	858,439	593,218	180,638	258,768	380,251	380,955	380,015	300,001	251,355	284,235	322,887	346,246	356,957	316,951	264,856	293,521	196,957	179,606	174,293	92,736	70,681	62,470	47,551	38,839	14,871	35,940	0	0	0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
-	-	-	-	-	-	-	-	-	-	-	-	-	455,384	470,188	200,054	160,180	238,512	0	0	0	-	-	-	166,813	155,616	168,800	161,566	133,729	161,426	115,911	101,325	66,273	17,509	5,520	-4,982	13,252	7,526	15,031	14,851	0	0	0
Less income allocated to non-controlling interests
4,722	4,647	4,547	4,486	4,544	4,566	4,548	4,515	4,440	4,438	4,532	15,964	18,321	18,403	18,425	7,052	4,691	8,947	13,864	13,764	13,654	9,225	4,227	4,206	4,195	4,022	4,545	4,541	4,559	4,459	3,845	3,572	3,334	3,126	2,521	0	0	-	0	-	-	-	-
Comprehensive income attributable to common shareholders
217,515	206,165	143,336	143,485	152,383	163,114	218,959	211,028	206,364	198,228	151,135	405,893	813,006	819,873	840,014	586,166	175,947	249,821	366,387	367,191	366,361	290,776	243,133	275,981	312,880	336,319	348,173	308,149	257,735	283,011	187,213	168,451	161,680	82,154	61,179	53,297	38,806	30,913	6,824	27,903	0	0	0
Property management
Expenses
-	-	-	-	-	-	-	-	25,385	-	25,760	25,149	25,012	25,125	24,779	24,889	24,403	23,055	22,385	22,101	22,023	22,070	22,304	22,241	21,630	21,774	22,730	22,886	22,495	21,796	20,852	20,393	20,651	20,686	20,466	20,205	20,118	19,982	19,371	19,124	0	0	0
Fee and asset management expense
Expenses
-	-	-	-	-	-	-	-	3,984	-	3,805	3,743	3,780	3,848	4,179	4,495	4,618	4,742	5,019	5,032	5,158	5,341	5,034	5,299	5,538	5,756	6,048	6,407	6,365	6,631	6,766	6,232	6,458	5,935	5,450	5,275	4,867	4,841	4,685	4,833	0	0	0
Other property revenues
Revenue from Contract with Customer, Excluding Assessed Tax
-	-	-	-	-	-	-	-	-	-	128,485	127,461	126,793	125,850	124,524	122,003	117,890	113,802	104,201	103,109	103,044	103,621	110,392	108,741	107,036	105,489	100,914	99,493	98,287	96,314	88,692	86,805	84,897	83,219	83,430	81,901	80,343	79,177	87,108	86,199	0	0	0
Fee and asset management income
Revenues
-	-	-	-	-	-	-	-	8,426	-	7,447	6,998	6,847	6,864	7,139	7,374	7,201	6,999	7,614	7,843	8,372	9,832	10,174	11,139	11,819	11,690	11,590	11,535	12,316	12,345	12,590	12,195	11,058	9,973	9,099	8,598	8,172	8,172	7,846	7,945	0	0	0