National Storage Reit
ASX:NSR
Income Statement
Earnings Waterfall
National Storage Reit
Revenue
|
341.5m
AUD
|
Operating Expenses
|
-141.3m
AUD
|
Operating Income
|
200.2m
AUD
|
Other Expenses
|
17m
AUD
|
Net Income
|
217.2m
AUD
|
Income Statement
National Storage Reit
Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
46
N/A
|
53
+16%
|
64
+20%
|
72
+13%
|
80
+10%
|
97
+21%
|
118
+21%
|
130
+10%
|
139
+7%
|
149
+7%
|
159
+7%
|
171
+7%
|
178
+4%
|
190
+7%
|
218
+15%
|
250
+15%
|
279
+12%
|
310
+11%
|
330
+7%
|
341
+3%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(23)
|
(22)
|
(25)
|
(29)
|
(32)
|
(50)
|
(48)
|
(53)
|
(59)
|
(62)
|
(67)
|
(72)
|
(78)
|
(85)
|
(97)
|
(112)
|
(121)
|
(132)
|
(135)
|
(141)
|
|
Selling, General & Administrative |
(20)
|
(15)
|
(22)
|
(21)
|
(27)
|
(29)
|
(43)
|
(46)
|
(54)
|
(50)
|
(61)
|
(60)
|
(71)
|
(68)
|
(90)
|
(90)
|
(115)
|
(117)
|
(130)
|
(123)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
|
Other Operating Expenses |
(3)
|
(6)
|
(3)
|
(8)
|
(4)
|
(20)
|
(4)
|
(7)
|
(4)
|
(12)
|
(5)
|
(12)
|
(5)
|
(17)
|
(5)
|
(22)
|
(2)
|
(15)
|
(3)
|
(18)
|
|
Operating Income |
23
N/A
|
31
+36%
|
38
+23%
|
43
+13%
|
48
+10%
|
47
-2%
|
70
+49%
|
77
+10%
|
80
+4%
|
87
+8%
|
93
+7%
|
99
+6%
|
100
+2%
|
105
+5%
|
120
+15%
|
138
+15%
|
158
+14%
|
177
+12%
|
195
+10%
|
200
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(14)
|
(8)
|
12
|
11
|
(4)
|
16
|
55
|
66
|
65
|
29
|
54
|
173
|
31
|
(34)
|
204
|
351
|
487
|
370
|
147
|
30
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(15)
|
(17)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(4)
|
(4)
|
(1)
|
0
|
(1)
|
|
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
|
|
Total Other Income |
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(8)
|
0
|
(12)
|
0
|
(10)
|
0
|
(7)
|
0
|
|
Pre-Tax Income |
8
N/A
|
22
+166%
|
49
+119%
|
54
+10%
|
44
-19%
|
48
+9%
|
108
+125%
|
140
+30%
|
144
+2%
|
115
-20%
|
145
+26%
|
269
+86%
|
120
-56%
|
68
-43%
|
311
+354%
|
484
+56%
|
631
+30%
|
546
-13%
|
334
-39%
|
229
-31%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
7
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(4)
|
(1)
|
2
|
(2)
|
(0)
|
(1)
|
2
|
4
|
(1)
|
(2)
|
(10)
|
(18)
|
(14)
|
(12)
|
|
Income from Continuing Operations |
16
|
23
|
49
|
54
|
44
|
47
|
103
|
140
|
146
|
113
|
145
|
268
|
122
|
72
|
310
|
482
|
621
|
529
|
320
|
217
|
|
Net Income (Common) |
16
N/A
|
23
+47%
|
49
+113%
|
54
+11%
|
44
-19%
|
47
+7%
|
103
+120%
|
140
+35%
|
146
+4%
|
113
-22%
|
145
+28%
|
268
+85%
|
122
-55%
|
72
-41%
|
310
+328%
|
482
+56%
|
621
+29%
|
529
-15%
|
320
-39%
|
217
-32%
|
|
EPS (Diluted) |
0.11
N/A
|
0.09
-18%
|
0.16
+78%
|
0.16
N/A
|
0.13
-19%
|
0.09
-31%
|
0.2
+122%
|
0.27
+35%
|
0.27
N/A
|
0.19
-30%
|
0.22
+16%
|
0.34
+55%
|
0.15
-56%
|
0.07
-53%
|
0.3
+329%
|
0.4
+33%
|
0.52
+30%
|
0.44
-15%
|
0.26
-41%
|
0.17
-35%
|