FIRST INDUSTRIAL REALTY TRUST, INC. FR Income Statement

First industrial realty trust, inc. (FR)

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	Sep'10	Jun'10
Revenues:
Lease Revenue
426,973	422,236	415,011	408,873	403,420	398,822	461,002	438,268	416,006	391,884	300,960	296,555	293,024	289,858	288,057	287,113	284,728	281,186	276,987	272,115	265,771	259,609	250,232	246,233	245,365	245,064	236,387	236,165	236,492	236,661	236,596	235,501	234,243	234,007	242,441	237,177	0	0	0
Other Revenue
4,813	3,748	5,297	5,101	5,304	5,132	-60,000	-38,212	-17,216	4,518	91,288	89,945	88,912	88,162	85,196	84,737	84,596	84,637	88,070	87,144	87,043	87,100	80,330	77,676	76,326	73,390	69,924	69,048	68,454	67,856	64,963	66,699	66,803	68,661	75,014	75,405	0	0	0
Construction Revenues
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-
Total Revenues
431,786	425,984	420,308	413,974	408,724	403,954	401,002	400,056	398,790	396,402	392,248	386,500	381,936	378,020	373,253	371,850	369,324	365,823	365,057	359,259	352,814	346,709	330,562	323,909	321,691	318,454	306,311	305,213	304,946	304,517	301,559	302,200	301,046	302,668	317,726	312,853	0	0	0
Expenses:
Property Expenses
115,498	116,585	116,367	116,437	117,611	116,854	116,089	116,075	114,419	113,494	113,378	112,465	112,443	112,324	111,747	112,252	113,204	114,628	115,662	114,880	113,974	114,499	109,634	107,684	107,372	103,714	98,910	98,021	96,985	96,517	0	0	0	-	-	-	-	-	-
General and Administrative
31,018	28,569	26,808	26,444	26,408	27,749	28,239	28,150	28,189	28,079	27,923	27,414	27,062	26,703	26,426	26,343	26,070	25,362	24,502	23,991	24,863	23,418	23,762	23,510	21,879	22,821	25,650	25,356	25,909	25,063	21,999	22,172	20,986	20,638	19,992	22,351	0	0	0
Restructuring Costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,553	1,891	2,838	0	0	0
Depreciation and Other Amortization
122,105	121,229	120,841	119,337	118,199	116,459	114,730	115,781	116,185	116,364	115,844	114,963	114,648	117,282	117,543	117,317	116,636	113,814	113,400	112,715	112,332	111,897	108,840	108,028	108,518	106,951	102,363	103,823	105,156	110,861	117,067	120,899	119,697	115,244	119,760	116,601	0	0	0
Impairment of Real Estate
-	-	0	0	-	2,756	2,756	2,756	2,756	0	0	0	0	-	-	-	-	-	0	-	-	-	0	-	-	-	0	-	-	-192	-2,058	-925	-6,260	-8,875	70,925	0	0	0	-
Acquisition Costs
-	-	-	-	-	-	-	-	-	-	-	-	-	491	1,377	1,303	1,467	1,403	1,213	1,168	925	960	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Expenses
268,621	266,383	264,016	262,218	262,218	263,818	261,814	262,762	261,549	257,937	257,298	255,114	254,580	256,800	257,093	257,841	258,003	255,833	255,403	252,754	252,094	250,774	241,631	239,664	238,135	233,817	227,982	227,212	228,062	232,289	329,316	298,180	264,044	229,841	107,749	104,786	0	0	0
Construction Expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-
Other Income (Expense):
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal
139,143	124,942	81,687	37,333	61,303	81,600	132,420	147,556	143,349	131,269	59,514	53,045	68,960	68,202	96,650	82,805	48,227	48,906	13,001	10,044	7,847	-83	547	838	838	1,100	553	4,039	4,039	3,777	5,147	0	0	-	0	-	-	0	-
Income (Loss) Before (Loss) Gain on Sale of Real Estate
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	16,045	12,992	-8,736	-6,296	-9,347	0	0	-	0	-	-	0	0
Total Expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	0	0
Interest Income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,654	2,564	2,493	2,354	2,367	2,432	2,510	2,874	3,149	3,660	3,869	3,922	4,071	3,912	0	0	0
Interest Expense
50,310	50,273	50,522	50,480	50,751	50,775	51,357	53,309	55,621	57,199	57,835	57,866	57,540	59,430	63,000	65,267	67,041	67,424	66,565	67,213	69,774	72,178	73,459	74,134	73,641	73,558	74,905	77,035	79,776	83,506	87,188	91,507	96,081	100,127	102,473	103,664	0	0	0
Amortization of Debt Issuance Costs
3,175	3,218	3,284	3,329	3,380	3,404	3,376	3,304	3,239	3,162	3,118	3,122	3,124	3,219	3,305	3,304	3,286	3,159	3,029	3,001	3,040	3,098	3,117	3,145	3,175	3,225	3,335	3,422	3,439	3,460	3,319	3,526	3,753	3,963	4,035	3,753	0	0	0
Settlement Gain on Derivative Instruments
-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-11,546	-11,546	-11,546	-12,990	0	0	0	56	52	58	29	-456	-328	-492	-1,835	-1,638	-1,718	-1,890	-1,842	0	0	0
Loss from Retirement of Debt
-	-	0	0	-	-39	-161	-161	-161	-1,775	-1,653	-1,653	-1,653	0	0	0	0	-	-	-	-	-	0	0	-	-6,637	-9,286	-9,048	-10,835	-9,684	-7,501	-7,422	-4,432	-5,459	-4,623	-8,598	0	0	0
Foreign Currency Exchange Loss
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0
Total Other Income (Expense)
85,658	71,451	27,881	-16,476	7,172	27,382	77,574	92,678	86,224	71,029	-1,244	-9,596	6,643	5,553	30,345	14,234	-20,656	-33,223	-70,193	-73,121	-79,314	-76,014	-73,866	-75,289	-78,654	-79,914	-85,101	-87,044	-91,996	-94,104	-95,351	-100,962	-102,367	-107,677	-109,282	-114,135	0	0	0
Income from Operations Before Equity in (Loss) Income of Joint Venture and Income Tax Benefit (Provision)
248,823	231,052	184,173	135,280	153,678	167,518	216,762	229,972	223,465	209,494	133,706	121,790	133,999	126,773	146,505	128,243	90,665	76,767	39,461	33,384	21,406	19,921	15,065	8,956	4,902	4,723	-6,772	-9,043	-15,112	-21,876	-25,261	-37,628	-34,159	-34,850	-112,120	-117,897	0	0	0
Income (Loss) from Equity Method Investments
15,362	16,235	16,211	16,086	568	-276	-199	-2	0	-	0	0	-	-	-	-	-	55	52	44	604	3,499	3,525	3,611	3,082	136	1,522	1,478	1,488	1,559	229	973	1,035	980	509	319	0	0	0
Gain on Change in Control of Interests
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	776	1,465	0	0	-	-	0	-	-	-
Gain on Sale of Joint Venture Interests
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-
Income Tax Benefit (Provision)
3,115	3,406	3,393	2,847	36	-92	-136	145	1,191	1,193	2,093	2,165	1,119	1,089	222	157	115	117	173	290	288	238	185	145	69	-3	268	200	5,551	5,522	5,660	5,629	437	450	-199	2,348	0	0	0
Income from Continuing Operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	23,182	18,405	12,422	7,915	4,862	-5,518	-7,765	-19,175	-25,063	-29,916	-41,508	-32,096	-33,631	-100,849	-109,363	0	0	0
Discontinued Operations:
Income Attributable to Discontinued Operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,835	2,863	3,308	1,812	2,222	5,253	5,270	7,047	6,102	5,980	5,108	5,349	4,350	-84,613	0	0	0	-
Gain on Sale of Real Estate
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	25,988	33,177	24,992	38,153	34,344	16,310	15,487	3,392	12,665	19,073	20,663	22,814	20,419	15,300	0	0	0	-
Income from Discontinued Operations (Including Gain on Sale of Real Estate of $3,537 and $3,610 for the Three Months Ended June 30, 2011 and June 30, 2010, respectively, and $7,341 and $7,619 for the Six Months Ended June 30, 2011 and June 30, 2010, respectively)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Provision for Income Taxes Allocable to Discontinued Operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,246	0	0	0	-	0
Income from Discontinued Operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	27,823	36,040	28,300	39,965	36,566	21,563	20,757	10,439	18,767	25,848	26,566	27,426	23,523	-71,354	0	0	0	-
Provision for Income Taxes Allocable to Gain on Sale of Real Estate
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
261,070	243,881	196,991	148,519	154,210	167,334	216,699	229,825	222,274	208,301	131,613	119,625	132,880	125,684	146,277	128,074	90,534	76,705	51,038	58,768	48,404	51,005	53,892	40,460	47,618	41,428	16,598	17,031	-4,697	-2,519	-291	-14,024	-3,752	-9,190	-171,499	-182,071	0	0	0
Less: Net Income Attributable to the Noncontrolling Interest
5,464	5,106	4,250	3,178	3,460	4,095	6,300	7,139	7,235	6,845	4,348	4,039	4,627	4,452	5,341	4,740	3,417	2,903	1,955	2,275	1,884	1,895	2,014	1,365	1,445	1,121	-189	-131	-1,214	-1,201	-1,023	-1,847	-1,299	-1,745	-14,590	-15,604	0	0	0
Net Income Available to Common Stockholders / Unitholders and Participating Securities
255,606	238,775	192,741	145,341	150,750	163,239	210,399	222,686	215,039	201,456	127,265	115,586	128,253	121,232	0	0	0	-	-	-	-	49,110	51,878	39,095	46,173	40,307	16,787	17,162	-3,483	-1,318	732	-12,177	-2,453	-7,445	-156,909	-166,467	0	0	0
Less: Preferred Dividends/Unit Distributions
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,019	2,246	3,638	5,915	8,733	12,168	15,501	18,022	18,947	19,048	19,251	19,400	19,565	19,686	19,737	0	0	0
Less: Redemption of Preferred Stock/Units
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,462	1,462	3,583	7,129	5,667	5,667	3,546	0	-	0	0	-	-	-	-	-	-	-
Net Income Available to Common Stockholders/Unitholders and Participating Securities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	49,083	56,493	46,520	46,629	48,170	31,874	33,129	25,907	-2,852	-3,689	-23,309	-22,069	-18,316	-31,428	-21,853	-27,010	-176,595	-186,204	0	0	0
Basic Earnings Per Share / Unit:
Income from Continuing Operations Available to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.07	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from Discontinued Operations Attributable to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Available to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	0.36	-	-	-	0.27	-	-	-	0.13	-	-	-	0.19	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted Earnings Per Share / Unit:
Income from Continuing Operations Available to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.07	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from Discontinued Operations Attributable to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Available to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	0.36	-	-	-	0.27	-	-	-	0.13	-	-	-	0.19	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic and Diluted Earnings Per Share / Unit:
Income from Continuing Operations Available to First Industrial Realty Trust, Inc.s Common Stockholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.03	0.01	-	0.00	-0.06	-0.03	-0.13	-0.01	-0.19	-0.11	-0.19	-0.17	-0.10	-0.15	-1.23	-0.37
Income from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.s Common Stockholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.01	0.01	-	0.05	0.11	-0.02	0.05	0.05	0.03	0.07	0.13	0.07	0.04	0.03	-1.21	0.07
Net Income Available to Common Stockholders / Unitholders
0.32	-	0.62	0.31	0.19	-	0.24	0.36	0.30	-	-	0.32	0.19	-	-	0.43	0.14	-	-	0.13	0.02	-	-	0.04	0.02	-	0.05	0.05	-0.05	-0.08	0.04	-0.16	-0.04	-0.06	-0.10	-0.06	-0.12	-2.44	-0.29
Dividends/Distributions Per Share/Unit
-	-	-	-	-	-	-	-	-	-	0.21	0.21	0.21	0.19	0.19	0.19	0.19	0.12	0.12	0.12	0.12	0.10	0.10	0.10	0.10	0.08	0.08	0.08	0.08	0.00	0.00	0.00	0.00	-	-	-	-	-	-
Weighted Average Shares/Units Outstanding - Basic
126,934	126,688	126,480	126,206	126,194	125,986	125,768	123,616	119,846	119,506	119,446	117,299	116,837	116,669	116,467	116,191	110,793	110,394	110,356	110,348	110,310	110,125	110,072	109,815	109,676	109,615	109,474	108,117	100,774	-	-	-	-	-	-	-	70,639	-	-
Weighted Average Shares/Units Outstanding - Diluted
127,111	127,036	126,783	126,489	126,456	126,338	126,130	124,085	120,211	120,118	119,990	117,779	117,261	117,073	116,864	116,558	110,985	110,918	110,848	110,683	110,675	110,410	110,271	110,404	110,215	109,615	109,474	108,117	100,774	-	-	-	-	-	-	-	-	-	-
Weighted Average Shares Outstanding
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	93,488	87,981	86,575	-	85,930	79,727	-	63,100	62,838
First Industrial, L.P.
Lease Revenue
426,973	422,236	415,011	408,873	403,420	398,822	0	438,268	416,006	391,884	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Revenue
4,813	3,748	5,297	5,101	5,304	5,132	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tenant Recoveries and Other Income
-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenues
431,786	425,984	420,308	413,974	408,724	403,954	401,002	400,056	398,790	396,402	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Expenses
115,498	116,585	116,367	116,437	117,611	116,854	0	116,075	114,419	113,494	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and Administrative
31,018	28,569	26,808	26,444	26,408	27,749	0	28,150	28,189	28,079	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and Other Amortization
122,105	121,229	120,841	119,337	118,199	116,459	0	115,781	116,185	116,364	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment of Real Estate
-	-	0	0	-	2,756	0	2,756	2,756	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Expenses
268,621	266,383	264,016	262,218	262,218	263,818	0	262,762	261,549	257,937	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal
139,143	124,942	81,687	37,333	61,303	81,600	0	147,556	143,349	131,269	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense
50,310	50,273	50,522	50,480	50,751	50,775	0	53,309	55,621	57,199	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of Debt Issuance Costs
3,175	3,218	3,284	3,329	3,380	3,404	0	3,304	3,239	3,162	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Settlement Gain on Derivative Instruments
-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss from Retirement of Debt
-	-	0	0	-	-39	0	-161	-161	-1,775	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Other Income (Expense)
85,658	71,451	27,881	-16,476	7,172	27,382	0	92,678	86,224	71,029	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from Operations Before Equity in (Loss) Income of Joint Venture and Income Tax Benefit (Provision)
248,823	231,052	184,173	135,280	153,678	167,518	216,762	229,972	223,465	209,494	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income (Loss) from Equity Method Investments
15,362	16,235	16,211	16,086	568	-276	0	-2	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Benefit (Provision)
3,115	3,406	3,393	2,847	36	-92	0	145	1,191	1,193	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
261,070	243,881	196,991	148,519	154,210	167,334	0	229,825	222,274	208,301	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Net Income Attributable to the Noncontrolling Interest
277	253	106	95	93	88	0	133	137	143	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Available to Common Stockholders / Unitholders and Participating Securities
260,793	243,628	196,885	148,424	154,117	167,246	0	229,692	222,137	208,158	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Available to Common Stockholders/Unitholders
-	-	-	-	-	-	-	-	-	-	0.36	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends/Distributions Per Share/Unit
-	-	-	-	-	-	-	-	-	-	0.21	0.21	0.21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Available to Common Stockholders / Unitholders
0.32	0.77	0.62	0.31	0.19	0.41	0.24	0.36	0.30	0.83	0.36	0.32	0.19	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Weighted Average Shares/Units Outstanding - Basic
129,070	128,838	128,837	128,831	128,818	128,597	128,526	126,832	123,729	123,525	123,483	121,339	120,877	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Weighted Average Shares/Units Outstanding - Diluted
129,400	129,309	129,256	129,221	129,178	128,949	128,888	127,301	124,094	124,137	124,027	121,819	121,301	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-