EQUITY RESIDENTIAL EQR Income Statement

Equity residential (EQR)

Income statement / Quarterly

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	Dec'09	Sep'09	Jun'09	Mar'09	Sep'08	Jun'08
REVENUES
Rental income
682,305	683,895	685,120	669,374	662,302	652,553	652,677	639,620	632,831	630,519	623,951	612,299	603,920	605,273	605,856	594,939	616,165	701,219	694,245	676,508	664,606	662,819	662,001	649,766	630,725	636,835	624,063	614,544	502,562	398,759	448,647	446,139	444,384	82,281	490,944	478,419	464,550	88,039	451,832	444,333	462,577	174,745	477,588	477,921	480,215	508,619	510,567
Fee and asset management
24	24	25	143	192	190	190	188	185	185	171	181	180	216	218	215	2,918	1,974	2,044	2,604	1,765	1,841	2,077	2,802	2,717	2,299	2,566	2,673	2,160	2,245	3,052	2,212	2,064	2,344	2,928	1,948	1,806	1,880	2,128	3,046	2,422	2,418	2,653	2,412	2,863	2,387	2,716
Total revenues
682,329	683,919	685,145	669,517	662,494	652,743	652,867	639,808	633,016	630,704	624,122	612,480	604,100	605,489	606,074	595,154	619,083	703,193	696,289	679,112	666,371	664,660	664,078	652,568	633,442	639,134	626,629	617,217	504,722	401,004	451,699	448,351	446,448	84,625	493,872	480,367	466,356	89,919	453,960	447,379	464,999	177,163	480,241	480,333	483,078	511,006	513,283
EXPENSES
Property and maintenance
115,816	108,348	114,966	108,461	115,070	106,848	110,541	103,744	108,202	98,636	104,721	99,316	102,608	97,135	104,216	96,307	109,165	114,212	122,383	118,005	124,560	111,998	120,139	115,388	125,573	118,615	118,782	113,501	98,529	67,162	86,682	85,423	92,952	-950	101,712	98,571	105,047	-764	104,259	100,045	120,203	1,500	122,305	116,711	124,932	134,658	130,402
Real estate taxes and insurance
97,732	95,705	87,546	91,446	91,442	89,030	87,388	89,482	91,914	82,177	84,087	87,503	81,728	78,433	81,343	77,415	80,196	85,289	84,962	83,119	86,432	79,684	80,568	83,055	82,094	76,246	75,916	76,742	65,095	47,797	53,064	53,422	52,440	14,355	57,109	54,803	52,139	8,401	56,205	52,350	55,575	29,420	54,579	51,357	52,539	52,039	51,457
Property management
27,709	22,639	21,940	24,369	26,396	23,310	22,247	23,484	23,444	20,791	20,861	21,589	22,252	18,012	19,517	20,991	23,495	21,555	20,094	21,792	22,765	23,985	18,407	20,555	22,118	20,947	18,875	22,031	22,489	19,133	18,493	20,937	23,339	19,544	19,175	20,767	22,381	20,087	19,014	20,264	20,492	14,843	18,725	18,718	19,014	18,920	19,491
General and administrative
14,518	11,630	11,417	14,329	15,381	12,393	12,640	12,502	16,278	11,858	12,567	13,626	14,173	10,432	12,395	18,296	16,717	14,046	15,197	15,659	19,762	9,383	9,968	13,752	17,576	15,162	14,437	16,085	16,495	10,071	10,083	13,391	13,688	11,142	10,121	10,908	11,433	8,850	10,221	10,089	10,721	8,509	9,881	10,201	10,394	9,849	11,774
Fee and asset management
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,253	1,378	1,662	1,721	1,516	1,577	1,646	1,068	1,108	1,180	1,307	1,072	1,250	1,009	948	756	679	1,605	1,958	1,429	1,931	1,982	2,003	1,983	1,991
Depreciation
212,422	214,882	211,478	200,508	204,215	201,856	194,618	192,942	196,309	200,785	184,100	179,896	178,968	177,407	179,230	176,127	172,885	181,033	196,059	194,282	194,521	193,089	190,469	190,136	185,167	182,740	276,707	323,304	196,222	127,648	139,337	145,438	148,246	33,577	159,691	154,452	158,455	38,459	158,318	162,697	146,042	84,930	144,165	143,296	141,809	145,382	139,812
Total expenses
468,197	453,204	447,347	439,113	452,504	433,437	427,434	422,154	436,147	414,247	406,336	401,930	399,729	381,419	396,701	389,136	402,458	416,135	438,695	432,857	448,040	413,846	420,804	424,264	434,190	415,431	506,233	553,240	400,476	272,879	308,767	319,791	331,972	78,740	349,058	340,510	350,403	121,169	348,696	347,050	354,991	140,631	351,586	353,389	350,691	362,831	354,927
Income before net gain on sales of real estate properties
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	102,817	-	-	391,717	336,732	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net gain (loss) on sales of real estate properties
208,000	178,200	130,565	138,856	-21	-34	114,672	-51	142,213	15,296	17,328	87,726	36,707	173,184	90,036	57,356	3,723,479	39,442	66,939	148,802	79,951	-	113,641	14,903	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment
-	-	-	-	-	-	702	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	11,124	-	0	0
Operating income
422,109	408,952	368,363	369,260	209,969	219,282	339,403	217,603	339,082	371,821	217,786	210,550	204,371	224,070	209,373	206,018	216,625	287,058	257,594	246,255	218,331	250,814	243,274	228,304	199,252	223,703	120,396	63,977	104,246	128,125	142,932	128,560	114,476	5,885	144,814	139,857	115,953	-31,250	105,264	100,329	110,008	36,532	128,655	126,944	132,387	148,175	158,356
Interest and other income
1,936	596	631	1,009	581	457	7,864	1,116	5,880	428	3,945	1,162	601	681	5,509	56,525	3,058	466	256	6,481	169	1,249	576	2,032	605	3,516	1,015	432	320	80,546	70,087	258	169	1,362	5,313	277	1,011	-570	201	2,625	2,220	725	3,214	6,622	6,017	2,871	4,808
Other expenses
2,533	6,972	2,813	5,117	3,275	2,396	7,661	3,769	3,441	2,026	1,028	1,042	1,090	-4,112	10,420	1,504	2,556	103	1,139	1,770	-70	1,907	4,976	1,533	657	1,912	4,368	1,631	21,719	-46,389	3,984	8,802	5,807	3,082	2,528	4,630	2,160	2,084	3,487	1,643	4,383	4,249	1,922	14	292	2,106	604
Merger Expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	87	685	1,149	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest:
Expense incurred, net
85,590	100,300	85,936	108,902	94,938	91,906	111,219	94,131	116,104	95,311	91,145	91,224	106,210	95,930	86,352	86,472	213,492	110,541	114,298	110,866	108,782	110,236	118,251	115,924	113,049	149,402	120,035	122,950	194,467	-801,096	113,222	114,627	118,011	107,198	112,449	119,997	120,528	108,663	121,116	113,723	114,111	130,332	121,166	115,670	123,502	122,345	119,511
Amortization of deferred financing costs
2,041	3,006	2,881	3,647	2,136	2,256	3,276	2,099	3,679	2,079	2,064	2,087	2,296	2,633	2,261	2,345	5,394	3,067	2,607	2,538	2,589	2,534	2,628	3,134	2,792	6,561	4,335	4,353	6,948	-31,566	3,320	4,017	2,934	4,565	4,650	4,396	3,005	1,720	2,437	2,300	2,996	3,012	3,101	3,252	2,962	2,410	2,178
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of land parcels
333,881	299,270	277,364	252,603	110,201	123,181	225,111	118,720	221,738	272,833	127,494	117,359	95,376	130,300	115,849	172,222	-1,759	173,813	139,806	137,562	107,199	137,386	117,995	109,745	83,359	69,344	-7,327	-64,525	-118,568	80,989	92,406	687	-13,256	-109,334	30,500	11,111	-8,729	-144,287	-21,575	-14,712	-9,262	-100,336	5,680	14,630	11,648	24,185	40,871
Income and other tax (expense) benefit
53	-3,030	265	246	238	111	280	274	213	-232	228	220	262	424	426	413	350	219	329	326	43	266	260	646	222	-156	492	428	405	-91	222	213	170	37	283	202	184	285	291	-147	-159	788	-459	259	2,128	1,317	1,628
Income (loss) from investments in unconsolidated entities
-1,157	-961	-1,152	68,765	-707	-674	-985	-1,031	-977	-1,217	-398	-682	-1,073	-1,045	7,750	-800	-1,104	637	-1,041	12,466	2,963	2,249	-1,176	-7,616	-1,409	-407	-3,209	-8,174	-46,366	-11	-3	0	0	-	0	-	-	0	188	-459	-464	-443	-151	-2,026	-195	250	-95
Net gain (loss) on sales of land parcels
-	-77	1,899	177	1	-	-	995	-	-3	0	-23	19,193	-28	4,037	0	11,722	0	0	0	-1	3,431	1,052	824	-30	48	-2,437	14,616	0	-	0	0	-	-	0	4,217	-	-	-1,161	-	-	-	-	-	-	2,976	-
(Loss) from investments in unconsolidated entities due to merger expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net gain on sales of unconsolidated entities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	0	22,544	5,079	478	3,971	3,959	-6	2,765	0	0
Income from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	301,987	217,246	228,365	3,731,988	213,673	205,375	298,504	190,069	241,844	231,252	102,307	81,698	69,141	-13,465	-58,511	-165,339	81,069	92,181	474	-13,426	-109,371	30,217	15,126	-8,913	-144,488	-295	-9,945	-9,407	-96,678	9,029	12,339	12,090	26,094	39,148
Discontinued operations, net
-	-	-	-	-	-	-	-	-	-	-	-	-	394	246	35	-157	47	81	114	155	100	-62	510	1,034	46,729	405,182	395,243	1,226,373	303,330	144,142	107,841	165,593	216,772	82,760	566,627	141,979	342,700	30,121	20,034	67,263	143,989	134,336	93,593	73,331	161,031	100,845
Net income
332,671	301,306	277,846	321,299	109,257	122,388	223,846	118,410	220,548	130,084	144,196	204,160	149,941	302,381	217,492	228,400	3,731,831	213,720	205,456	298,618	190,224	227,041	231,190	117,720	82,732	115,870	391,717	336,732	1,061,034	384,399	236,323	108,315	152,167	107,401	112,977	581,753	133,066	198,212	29,826	10,089	57,856	47,311	143,365	105,932	85,421	187,125	139,993
Operating Partnership
-	-	-	-	-	-	-	-	-	-	5,166	7,354	5,411	-	8,353	8,780	143,309	8,050	7,778	11,354	7,059	8,558	8,738	4,442	3,093	4,331	14,836	12,788	43,323	16,995	10,496	4,732	6,418	4,505	4,742	25,758	5,775	8,932	1,231	313	2,623	2,186	7,699	5,729	4,691	11,141	8,348
Preference Interests and Units
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	2	3	4	4	3
Partially Owned Properties
12,530	847	830	821	799	779	750	509	680	-31	801	765	788	14,062	823	781	764	1,184	986	844	643	744	708	588	504	563	-311	-815	25	387	-312	319	450	414	387	71	-40	-973	-188	185	250	-801	317	-5	-69	106	1,391
Net income attributable to controlling interests
308,606	289,764	267,106	308,968	104,539	117,187	214,937	113,602	211,809	125,442	138,229	196,041	143,742	277,250	208,316	218,839	3,587,758	204,486	196,692	286,420	182,522	217,739	221,744	112,690	79,135	110,976	377,192	324,759	1,017,686	367,017	226,139	103,264	145,299	102,482	107,848	555,924	127,331	189,383	28,783	9,961	55,483	45,292	135,981	100,205	80,795	175,874	130,251
ALLOCATION OF NET INCOME:
Preferred distributions
-	-	-	-	-	-	-	-	-	-	772	773	773	-	773	772	773	800	833	833	891	1,036	1,037	1,036	1,036	1,036	1,037	1,036	1,036	-19,674	2,386	3,467	3,466	3,466	3,466	3,467	3,466	3,513	3,617	3,618	3,620	3,620	3,619	3,620	3,620	3,628	3,626
Earnings per Unit – basic:
Premium on redemption of Preferred Shares
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	697	0	0	2,789	-	0	-	-	-	-	-	-	-	5,150	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Net income available to Common Shares
-	-	-	-	-	-	-	-	-	-	137,457	195,268	142,969	-	207,543	218,067	3,586,985	202,989	195,859	285,587	178,842	216,703	220,707	111,654	78,099	109,940	376,155	323,723	1,016,650	365,979	218,603	99,797	141,833	99,016	104,382	552,457	123,865	185,870	25,166	6,343	51,863	41,672	132,362	96,585	77,175	172,246	126,625
Income from continuing operations available to Units
-	-	-	-	-	-	-	-	-	-	-	-	-	0.74	0.57	0.60	9.84	0.55	0.54	0.79	0.49	0.59	0.61	0.30	0.21	0.19	-0.03	-0.15	-0.47	0.25	0.26	-0.01	-0.05	-0.36	0.08	0.03	-0.04	-0.49	-0.01	-0.05	-0.04	-0.34	0.02	0.03	0.03	0.08	0.12
Net income available to Units
0.83	0.78	0.72	0.83	0.28	0.32	0.58	0.31	0.57	0.35	0.37	0.53	0.39	0.74	0.57	0.60	9.84	0.55	0.54	0.79	0.49	0.60	0.61	0.30	0.21	0.20	1.04	0.90	3.01	1.19	0.72	0.33	0.47	0.33	0.35	1.87	0.42	0.66	0.09	0.02	0.18	0.15	0.48	0.35	0.28	0.64	0.47
Earnings per Unit – diluted:
Weighted average Common Shares outstanding
-	-	-	-	-	-	-	-	-	-	366,996	366,820	366,605	-	365,109	365,047	364,592	363,839	363,579	363,476	363,098	362,036	361,409	360,809	360,470	360,224	359,811	359,653	337,532	310,470	301,336	300,193	298,805	296,035	295,831	294,663	292,895	285,973	282,717	282,217	280,645	275,553	273,658	272,901	272,324	270,345	269,608
Income from continuing operations available to Units
-	-	-	-	-	-	-	-	-	-	-	-	-	0.77	0.56	0.59	9.76	0.56	0.53	0.78	0.49	0.59	0.61	0.30	0.21	0.19	-0.03	-0.15	-0.47	0.24	0.26	-0.01	-0.05	-0.36	0.08	0.03	-0.04	-0.50	-0.01	-0.04	-0.04	-0.34	0.02	0.03	0.03	0.08	0.12
Net income available to Units
0.83	0.78	0.71	0.83	0.28	0.31	0.58	0.31	0.57	0.34	0.37	0.53	0.39	0.77	0.56	0.59	9.76	0.56	0.53	0.78	0.49	0.59	0.61	0.30	0.21	0.20	1.04	0.90	3.01	1.17	0.71	0.33	0.47	0.36	0.34	1.85	0.42	0.66	0.09	0.02	0.18	0.15	0.48	0.35	0.28	0.63	0.46
Weighted average Units outstanding
386,949	387,145	386,896	386,107	385,184	384,455	383,884	383,423	383,018	382,795	382,945	382,692	382,280	381,287	382,373	382,065	382,243	380,999	380,663	380,491	380,327	379,484	377,954	377,118	376,384	360,224	359,811	359,653	337,532	361,293	318,773	300,193	298,805	261,486	312,844	312,199	292,895	285,973	282,717	282,217	280,645	226,030	290,215	289,338	288,853	290,795	290,445
Distributions declared per Common Share outstanding
-	-	-	-	-	-	-	-	-	-	0.50	0.50	0.50	-	3.50	0.50	8.50	0.55	0.55	0.55	0.55	0.50	0.50	0.50	0.50	0.65	0.40	0.40	0.40	0.76	0.33	0.33	0.33	-	0.33	0.33	0.33	-	0.33	0.33	0.33	-	0.33	0.48	0.48	0.48	0.48
ERPOP [Member]
Rental income
682,305	683,895	685,120	669,374	662,302	652,553	652,677	639,620	632,831	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Fee and asset management
24	24	25	143	192	190	190	188	185	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total revenues
682,329	683,919	685,145	669,517	662,494	652,743	652,867	639,808	633,016	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property and maintenance
115,816	108,348	114,966	108,461	115,070	106,848	110,541	103,744	108,202	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Real estate taxes and insurance
97,732	95,705	87,546	91,446	91,442	89,030	87,388	89,482	91,914	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property management
27,709	22,639	21,940	24,369	26,396	23,310	22,247	23,484	23,444	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and administrative
14,518	11,630	11,417	14,329	15,381	12,393	12,640	12,502	16,278	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation
212,422	214,882	211,478	200,508	204,215	201,856	194,618	192,942	196,309	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total expenses
468,197	453,204	447,347	439,113	452,504	433,437	427,434	422,154	436,147	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net gain (loss) on sales of real estate properties
207,977	178,237	130,565	138,856	-21	-24	114,672	-51	142,213	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment
-	-	-	-	-	-	702	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating income
422,109	408,952	368,363	369,260	209,969	219,282	339,403	217,603	339,082	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest and other income
1,936	596	631	1,009	581	457	7,864	1,116	5,880	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other expenses
2,533	6,972	2,813	5,117	3,275	2,396	7,661	3,769	3,441	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Expense incurred, net
85,590	100,300	85,936	108,902	94,938	91,906	111,219	94,131	116,104	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of deferred financing costs
2,041	3,006	2,881	3,647	2,136	2,256	3,276	2,099	3,679	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of land parcels
333,881	299,270	277,364	252,603	110,201	123,181	225,111	118,720	221,738	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income and other tax (expense) benefit
53	-3,030	265	246	238	111	280	274	213	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income (loss) from investments in unconsolidated entities
-1,157	-961	-1,152	68,765	-707	-674	-985	-1,031	-977	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net gain (loss) on sales of land parcels
-	-33	1,899	177	1	-	-	995	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income
332,671	301,306	277,846	321,299	109,257	122,388	223,846	118,410	220,548	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Partially Owned Properties
12,530	847	830	821	799	779	750	509	680	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income attributable to controlling interests
320,141	300,459	277,016	320,478	108,458	121,609	223,096	117,901	219,868	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preference Units
773	772	773	772	773	772	773	772	773	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General Partner
307,833	288,992	266,333	308,196	103,766	116,415	214,164	112,830	211,036	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Limited Partners
11,535	10,695	9,910	11,510	3,919	4,422	8,159	4,299	8,059	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income available to Units
319,368	299,687	276,243	319,706	107,685	120,837	222,323	117,129	219,095	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income available to Units
0.83	0.78	0.72	0.83	0.28	0.32	0.58	0.31	0.57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Weighted average Units outstanding
384,586	384,059	383,709	383,227	382,477	381,314	380,912	380,795	380,663	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income available to Units
0.83	0.78	0.71	0.83	0.28	0.31	0.58	0.31	0.57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Weighted average Units outstanding
386,949	387,145	386,896	386,107	385,184	384,455	383,884	383,423	383,018	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-