CareTrust REIT Inc
NASDAQ:CTRE
Income Statement
Earnings Waterfall
CareTrust REIT Inc
Revenue
|
217.8m
USD
|
Cost of Revenue
|
-3.4m
USD
|
Gross Profit
|
214.3m
USD
|
Operating Expenses
|
-79.2m
USD
|
Operating Income
|
135.2m
USD
|
Other Expenses
|
-81.8m
USD
|
Net Income
|
53.3m
USD
|
Income Statement
CareTrust REIT Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
50
N/A
|
52
+4%
|
56
+6%
|
59
+6%
|
63
+7%
|
66
+5%
|
68
+3%
|
75
+10%
|
82
+9%
|
90
+10%
|
99
+10%
|
105
+6%
|
112
+7%
|
119
+6%
|
125
+5%
|
133
+7%
|
140
+6%
|
147
+4%
|
153
+4%
|
157
+2%
|
159
+1%
|
166
+5%
|
160
-4%
|
163
+2%
|
168
+3%
|
166
-1%
|
178
+7%
|
178
0%
|
180
+1%
|
184
+2%
|
187
+2%
|
192
+3%
|
193
+0%
|
192
0%
|
194
+1%
|
196
+1%
|
200
+2%
|
204
+2%
|
210
+3%
|
218
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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)
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
46
N/A
|
93
+103%
|
140
+50%
|
191
+37%
|
195
+2%
|
198
+2%
|
206
+4%
|
214
+4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(39)
|
(44)
|
(43)
|
(41)
|
(40)
|
(36)
|
(38)
|
(40)
|
(44)
|
(47)
|
(49)
|
(52)
|
(55)
|
(57)
|
(60)
|
(74)
|
(78)
|
(81)
|
(83)
|
(73)
|
(72)
|
(72)
|
(74)
|
(74)
|
(92)
|
(92)
|
(74)
|
(74)
|
(75)
|
(76)
|
(77)
|
(86)
|
(87)
|
(85)
|
(83)
|
(75)
|
(73)
|
(73)
|
(75)
|
(79)
|
|
Selling, General & Administrative |
(12)
|
(18)
|
(16)
|
(16)
|
(16)
|
(11)
|
(13)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(23)
|
(24)
|
(24)
|
(25)
|
(22)
|
(21)
|
(20)
|
(18)
|
(19)
|
(19)
|
(20)
|
(19)
|
(20)
|
(21)
|
(23)
|
(30)
|
(31)
|
(31)
|
(31)
|
(25)
|
(24)
|
(24)
|
(26)
|
(28)
|
|
Depreciation & Amortization |
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(22)
|
(22)
|
(24)
|
(26)
|
(28)
|
(30)
|
(32)
|
(34)
|
(35)
|
(37)
|
(39)
|
(42)
|
(44)
|
(45)
|
(46)
|
(46)
|
(48)
|
(50)
|
(52)
|
(53)
|
(53)
|
(53)
|
(53)
|
(53)
|
(54)
|
(55)
|
(55)
|
(55)
|
(54)
|
(52)
|
(50)
|
(49)
|
(49)
|
(50)
|
(51)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(13)
|
(13)
|
(13)
|
(13)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(21)
|
(20)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
12
N/A
|
8
-29%
|
13
+60%
|
18
+34%
|
23
+28%
|
31
+36%
|
31
+0%
|
35
+15%
|
38
+7%
|
43
+13%
|
50
+17%
|
53
+7%
|
57
+7%
|
62
+9%
|
65
+5%
|
59
-9%
|
63
+6%
|
66
+5%
|
70
+7%
|
84
+19%
|
87
+4%
|
93
+7%
|
86
-8%
|
89
+4%
|
76
-15%
|
74
-3%
|
104
+41%
|
105
+1%
|
105
+0%
|
108
+3%
|
109
+1%
|
107
-3%
|
106
-1%
|
107
+1%
|
107
0%
|
116
+9%
|
122
+5%
|
125
+3%
|
131
+4%
|
135
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(13)
|
(16)
|
(19)
|
(22)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(25)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
(31)
|
(37)
|
(42)
|
(49)
|
(52)
|
(47)
|
|
Non-Reccuring Items |
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(74)
|
(76)
|
(78)
|
(83)
|
(21)
|
(41)
|
(37)
|
(36)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
3
|
3
|
4
|
6
|
2
|
2
|
2
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
0
|
2
|
|
Pre-Tax Income |
(1)
N/A
|
(12)
-926%
|
(10)
+18%
|
(8)
+18%
|
(6)
+29%
|
7
N/A
|
6
-18%
|
10
+78%
|
14
+35%
|
19
+40%
|
26
+38%
|
29
+13%
|
34
+16%
|
29
-16%
|
32
+12%
|
26
-19%
|
30
+17%
|
41
+37%
|
45
+8%
|
58
+30%
|
59
+3%
|
66
+11%
|
41
-37%
|
46
+13%
|
50
+7%
|
49
-2%
|
80
+65%
|
81
+1%
|
82
+1%
|
84
+3%
|
75
-11%
|
72
-4%
|
8
-89%
|
8
-8%
|
(4)
N/A
|
(8)
-107%
|
55
N/A
|
34
-38%
|
42
+24%
|
54
+28%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(12)
|
(10)
|
(8)
|
(6)
|
7
|
6
|
10
|
14
|
19
|
26
|
29
|
34
|
29
|
32
|
26
|
30
|
41
|
45
|
58
|
59
|
66
|
41
|
46
|
50
|
49
|
80
|
81
|
82
|
84
|
75
|
72
|
8
|
8
|
(4)
|
(8)
|
55
|
34
|
42
|
54
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
(12)
-824%
|
(10)
+18%
|
(8)
+19%
|
(6)
+29%
|
7
N/A
|
5
-19%
|
10
+78%
|
13
+36%
|
19
+41%
|
26
+38%
|
29
+13%
|
34
+16%
|
28
-17%
|
32
+12%
|
26
-20%
|
30
+17%
|
41
+38%
|
44
+8%
|
58
+30%
|
59
+2%
|
65
+11%
|
41
-37%
|
46
+13%
|
49
+7%
|
49
-2%
|
80
+65%
|
81
+1%
|
82
+1%
|
84
+3%
|
74
-12%
|
72
-4%
|
8
-89%
|
7
-8%
|
(4)
N/A
|
(8)
-94%
|
55
N/A
|
33
-39%
|
41
+24%
|
53
+29%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.55
-817%
|
-0.45
+18%
|
-0.36
+20%
|
-0.18
+50%
|
0.16
N/A
|
0.13
-19%
|
0.26
+100%
|
0.28
+8%
|
0.32
+14%
|
0.44
+38%
|
0.52
+18%
|
0.5
-4%
|
0.38
-24%
|
0.41
+8%
|
0.35
-15%
|
0.4
+14%
|
0.54
+35%
|
0.54
N/A
|
0.73
+35%
|
0.67
-8%
|
0.69
+3%
|
0.43
-38%
|
0.49
+14%
|
0.52
+6%
|
0.51
-2%
|
0.85
+67%
|
0.85
N/A
|
0.86
+1%
|
0.88
+2%
|
0.77
-13%
|
0.74
-4%
|
0.08
-89%
|
0.07
-13%
|
-0.04
N/A
|
-0.08
-100%
|
0.56
N/A
|
0.34
-39%
|
0.41
+21%
|
0.5
+22%
|