Industrial Logistics Properties Trust
NASDAQ:ILPT
Income Statement
Earnings Waterfall
Industrial Logistics Properties Trust
Revenue
|
437.3m
USD
|
Cost of Revenue
|
-60.1m
USD
|
Gross Profit
|
377.3m
USD
|
Operating Expenses
|
-248.1m
USD
|
Operating Income
|
129.2m
USD
|
Other Expenses
|
-237.2m
USD
|
Net Income
|
-108m
USD
|
Income Statement
Industrial Logistics Properties Trust
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 |
155
N/A
|
157
+1%
|
158
+1%
|
159
+1%
|
160
+1%
|
163
+2%
|
168
+3%
|
189
+12%
|
209
+11%
|
229
+10%
|
248
+8%
|
253
+2%
|
257
+2%
|
255
-1%
|
245
-4%
|
234
-4%
|
224
-4%
|
220
-2%
|
237
+8%
|
290
+22%
|
338
+17%
|
388
+15%
|
427
+10%
|
428
+0%
|
435
+2%
|
437
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(23)
|
(27)
|
(30)
|
(34)
|
(35)
|
(35)
|
(35)
|
(34)
|
(32)
|
(31)
|
(30)
|
(32)
|
(38)
|
(44)
|
(51)
|
(58)
|
(60)
|
(61)
|
(60)
|
|
Gross Profit |
138
N/A
|
139
+1%
|
140
+1%
|
140
+0%
|
141
+1%
|
143
+1%
|
148
+3%
|
165
+12%
|
182
+10%
|
199
+9%
|
214
+8%
|
218
+2%
|
221
+2%
|
219
-1%
|
211
-4%
|
202
-5%
|
193
-4%
|
190
-2%
|
205
+8%
|
252
+23%
|
294
+17%
|
338
+15%
|
369
+9%
|
368
0%
|
374
+2%
|
377
+1%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(48)
|
(55)
|
(55)
|
(55)
|
(58)
|
(53)
|
(57)
|
(70)
|
(84)
|
(97)
|
(108)
|
(111)
|
(113)
|
(111)
|
(104)
|
(96)
|
(89)
|
(86)
|
(100)
|
(140)
|
(184)
|
(193)
|
(219)
|
(221)
|
(217)
|
(248)
|
|
Selling, General & Administrative |
(10)
|
(17)
|
(15)
|
(15)
|
(18)
|
(11)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(19)
|
(25)
|
(29)
|
(1)
|
(2)
|
(1)
|
1
|
(31)
|
|
Depreciation & Amortization |
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(31)
|
(41)
|
(52)
|
(62)
|
(71)
|
(72)
|
(73)
|
(71)
|
(65)
|
(58)
|
(52)
|
(51)
|
(61)
|
(92)
|
(128)
|
(161)
|
(184)
|
(186)
|
(181)
|
(179)
|
|
Other Operating Expenses |
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(20)
|
(23)
|
(27)
|
(31)
|
(34)
|
(35)
|
(36)
|
(38)
|
|
Operating Income |
90
N/A
|
84
-7%
|
85
+1%
|
85
+0%
|
83
-2%
|
90
+8%
|
91
+1%
|
95
+5%
|
99
+4%
|
102
+3%
|
106
+3%
|
107
+1%
|
108
+1%
|
109
+1%
|
107
-1%
|
105
-1%
|
104
-1%
|
104
0%
|
104
+1%
|
113
+8%
|
110
-2%
|
145
+31%
|
150
+3%
|
147
-2%
|
157
+7%
|
129
-18%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(6)
|
(9)
|
(12)
|
(16)
|
(19)
|
(30)
|
(40)
|
(50)
|
(57)
|
(57)
|
(55)
|
(52)
|
(46)
|
(41)
|
(37)
|
(36)
|
(64)
|
(142)
|
(221)
|
(283)
|
(316)
|
(299)
|
(281)
|
(281)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(102)
|
(124)
|
(156)
|
(155)
|
(55)
|
(33)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
25
|
12
|
12
|
12
|
11
|
0
|
(1)
|
0
|
(1)
|
2
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
87
N/A
|
80
-8%
|
79
-1%
|
76
-4%
|
71
-6%
|
74
+4%
|
72
-4%
|
66
-8%
|
59
-11%
|
52
-11%
|
48
-7%
|
50
+4%
|
53
+6%
|
81
+53%
|
85
+5%
|
87
+3%
|
91
+4%
|
79
-13%
|
51
-36%
|
(119)
N/A
|
(224)
-88%
|
(294)
-31%
|
(322)
-10%
|
(208)
+35%
|
(158)
+24%
|
(151)
+5%
|
|
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)
|
|
Income from Continuing Operations |
87
|
80
|
79
|
76
|
71
|
74
|
72
|
66
|
59
|
52
|
48
|
50
|
53
|
81
|
85
|
87
|
91
|
79
|
51
|
(119)
|
(224)
|
(294)
|
(322)
|
(208)
|
(158)
|
(151)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
3
|
11
|
49
|
60
|
68
|
71
|
42
|
42
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
3
|
5
|
6
|
41
|
40
|
40
|
42
|
7
|
9
|
10
|
8
|
1
|
|
Net Income (Common) |
87
N/A
|
80
-8%
|
79
-1%
|
76
-4%
|
71
-6%
|
74
+4%
|
72
-3%
|
66
-8%
|
59
-11%
|
53
-11%
|
48
-8%
|
50
+4%
|
53
+6%
|
82
+54%
|
88
+8%
|
92
+5%
|
97
+5%
|
119
+24%
|
94
-22%
|
(69)
N/A
|
(133)
-93%
|
(227)
-71%
|
(245)
-8%
|
(127)
+48%
|
(108)
+15%
|
(108)
0%
|
|
EPS (Diluted) |
0.82
N/A
|
1.23
+50%
|
1.28
+4%
|
1.17
-9%
|
1.11
-5%
|
1.16
+5%
|
1.11
-4%
|
1.02
-8%
|
0.91
-11%
|
0.81
-11%
|
0.75
-7%
|
0.78
+4%
|
0.83
+6%
|
1.26
+52%
|
1.37
+9%
|
1.43
+4%
|
1.49
+4%
|
1.83
+23%
|
1.44
-21%
|
-1.05
N/A
|
-2.03
-93%
|
-3.48
-71%
|
-3.76
-8%
|
-1.96
+48%
|
-1.66
+15%
|
-1.65
+1%
|