Lamar Advertising Co
NASDAQ:LAMR
Income Statement
Earnings Waterfall
Lamar Advertising Co
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-385.2m
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
670m
USD
|
Other Expenses
|
-174.6m
USD
|
Net Income
|
495.4m
USD
|
Income Statement
Lamar Advertising Co
Dec-2013 | 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 |
1 246
N/A
|
1 254
+1%
|
1 257
+0%
|
1 271
+1%
|
1 287
+1%
|
1 305
+1%
|
1 318
+1%
|
1 334
+1%
|
1 353
+1%
|
1 389
+3%
|
1 433
+3%
|
1 470
+3%
|
1 500
+2%
|
1 508
+1%
|
1 518
+1%
|
1 530
+1%
|
1 541
+1%
|
1 556
+1%
|
1 579
+1%
|
1 598
+1%
|
1 627
+2%
|
1 651
+1%
|
1 680
+2%
|
1 719
+2%
|
1 754
+2%
|
1 776
+1%
|
1 675
-6%
|
1 603
-4%
|
1 569
-2%
|
1 533
-2%
|
1 631
+6%
|
1 721
+6%
|
1 787
+4%
|
1 868
+5%
|
1 941
+4%
|
1 991
+3%
|
2 032
+2%
|
2 052
+1%
|
2 075
+1%
|
2 091
+1%
|
2 111
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(437)
|
(442)
|
(445)
|
(448)
|
(453)
|
(455)
|
(457)
|
(466)
|
(474)
|
(489)
|
(506)
|
(516)
|
(526)
|
(529)
|
(531)
|
(534)
|
(541)
|
(547)
|
(553)
|
(559)
|
(562)
|
(470)
|
(378)
|
(289)
|
(201)
|
(206)
|
(202)
|
(197)
|
(190)
|
(182)
|
(204)
|
(233)
|
(287)
|
(297)
|
(305)
|
(306)
|
(361)
|
(288)
|
(306)
|
(324)
|
(385)
|
|
Gross Profit |
809
N/A
|
812
+0%
|
812
0%
|
823
+1%
|
834
+1%
|
850
+2%
|
862
+1%
|
868
+1%
|
880
+1%
|
900
+2%
|
927
+3%
|
953
+3%
|
975
+2%
|
979
+0%
|
987
+1%
|
995
+1%
|
1 000
+1%
|
1 009
+1%
|
1 026
+2%
|
1 039
+1%
|
1 065
+3%
|
1 181
+11%
|
1 301
+10%
|
1 430
+10%
|
1 553
+9%
|
1 569
+1%
|
1 473
-6%
|
1 406
-4%
|
1 379
-2%
|
1 351
-2%
|
1 426
+6%
|
1 489
+4%
|
1 501
+1%
|
1 570
+5%
|
1 636
+4%
|
1 685
+3%
|
1 672
-1%
|
1 764
+6%
|
1 770
+0%
|
1 767
0%
|
1 726
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(590)
|
(580)
|
(580)
|
(572)
|
(558)
|
(540)
|
(525)
|
(510)
|
(505)
|
(516)
|
(525)
|
(539)
|
(551)
|
(556)
|
(552)
|
(552)
|
(550)
|
(558)
|
(568)
|
(582)
|
(598)
|
(702)
|
(812)
|
(928)
|
(1 042)
|
(1 051)
|
(1 032)
|
(1 003)
|
(978)
|
(956)
|
(949)
|
(982)
|
(982)
|
(1 020)
|
(1 068)
|
(1 069)
|
(1 109)
|
(1 206)
|
(1 201)
|
(1 192)
|
(1 056)
|
|
Selling, General & Administrative |
(272)
|
(268)
|
(268)
|
(271)
|
(283)
|
(293)
|
(305)
|
(310)
|
(314)
|
(322)
|
(328)
|
(339)
|
(346)
|
(352)
|
(348)
|
(345)
|
(339)
|
(341)
|
(348)
|
(359)
|
(372)
|
(472)
|
(576)
|
(683)
|
(792)
|
(800)
|
(779)
|
(752)
|
(726)
|
(706)
|
(702)
|
(713)
|
(711)
|
(741)
|
(782)
|
(802)
|
(760)
|
(852)
|
(840)
|
(822)
|
(762)
|
|
Depreciation & Amortization |
(318)
|
(312)
|
(312)
|
(302)
|
(275)
|
(246)
|
(220)
|
(200)
|
(191)
|
(194)
|
(197)
|
(200)
|
(205)
|
(205)
|
(205)
|
(207)
|
(211)
|
(217)
|
(220)
|
(223)
|
(225)
|
(230)
|
(236)
|
(245)
|
(250)
|
(251)
|
(253)
|
(250)
|
(251)
|
(250)
|
(246)
|
(269)
|
(271)
|
(279)
|
(286)
|
(268)
|
(349)
|
(354)
|
(361)
|
(370)
|
(293)
|
|
Operating Income |
220
N/A
|
232
+6%
|
231
0%
|
250
+8%
|
276
+10%
|
310
+13%
|
337
+9%
|
358
+6%
|
374
+4%
|
384
+3%
|
402
+5%
|
415
+3%
|
424
+2%
|
423
0%
|
434
+3%
|
444
+2%
|
451
+2%
|
451
+0%
|
457
+1%
|
457
0%
|
468
+2%
|
480
+3%
|
489
+2%
|
502
+3%
|
511
+2%
|
518
+2%
|
440
-15%
|
404
-8%
|
401
-1%
|
395
-1%
|
478
+21%
|
506
+6%
|
519
+3%
|
550
+6%
|
568
+3%
|
616
+8%
|
562
-9%
|
559
-1%
|
569
+2%
|
575
+1%
|
670
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(146)
|
(140)
|
(128)
|
(115)
|
(105)
|
(99)
|
(98)
|
(98)
|
(98)
|
(104)
|
(111)
|
(117)
|
(124)
|
(125)
|
(126)
|
(127)
|
(128)
|
(131)
|
(130)
|
(130)
|
(129)
|
(133)
|
(139)
|
(146)
|
(150)
|
(149)
|
(146)
|
(143)
|
(137)
|
(129)
|
(119)
|
(109)
|
(102)
|
(100)
|
(103)
|
(110)
|
(122)
|
(137)
|
(151)
|
(163)
|
(169)
|
|
Non-Reccuring Items |
(11)
|
(20)
|
(41)
|
(41)
|
(27)
|
(16)
|
4
|
8
|
9
|
15
|
16
|
11
|
12
|
5
|
5
|
7
|
5
|
(21)
|
(19)
|
(22)
|
(23)
|
6
|
5
|
5
|
7
|
(13)
|
(13)
|
(19)
|
(16)
|
(22)
|
(21)
|
(16)
|
(20)
|
2
|
2
|
2
|
16
|
18
|
18
|
19
|
5
|
|
Pre-Tax Income |
63
N/A
|
72
+15%
|
63
-13%
|
95
+51%
|
143
+51%
|
194
+36%
|
243
+25%
|
268
+10%
|
285
+6%
|
296
+4%
|
307
+4%
|
308
+1%
|
312
+1%
|
303
-3%
|
313
+3%
|
324
+4%
|
327
+1%
|
300
-8%
|
308
+3%
|
305
-1%
|
316
+4%
|
352
+12%
|
354
+1%
|
361
+2%
|
368
+2%
|
357
-3%
|
282
-21%
|
242
-14%
|
248
+2%
|
245
-1%
|
337
+37%
|
382
+13%
|
397
+4%
|
453
+14%
|
467
+3%
|
508
+9%
|
456
-10%
|
439
-4%
|
436
-1%
|
431
-1%
|
507
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(27)
|
(25)
|
(39)
|
110
|
105
|
100
|
126
|
(22)
|
(22)
|
(11)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
5
|
4
|
4
|
5
|
(7)
|
(5)
|
(5)
|
(4)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(12)
|
(18)
|
(17)
|
(17)
|
(17)
|
(10)
|
|
Income from Continuing Operations |
40
|
46
|
38
|
56
|
254
|
299
|
343
|
394
|
263
|
273
|
296
|
295
|
299
|
289
|
300
|
311
|
314
|
287
|
295
|
293
|
305
|
341
|
359
|
365
|
372
|
361
|
274
|
238
|
243
|
241
|
329
|
373
|
388
|
442
|
457
|
496
|
439
|
423
|
419
|
414
|
497
|
|
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)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
40
N/A
|
45
+14%
|
38
-17%
|
56
+48%
|
253
+356%
|
299
+18%
|
343
+15%
|
394
+15%
|
262
-33%
|
273
+4%
|
295
+8%
|
294
0%
|
298
+1%
|
289
-3%
|
299
+4%
|
311
+4%
|
317
+2%
|
291
-8%
|
299
+3%
|
296
-1%
|
305
+3%
|
341
+12%
|
359
+5%
|
365
+2%
|
372
+2%
|
361
-3%
|
274
-24%
|
237
-13%
|
243
+2%
|
241
-1%
|
329
+37%
|
373
+13%
|
388
+4%
|
442
+14%
|
456
+3%
|
496
+9%
|
438
-12%
|
422
-4%
|
419
-1%
|
412
-1%
|
495
+20%
|
|
EPS (Diluted) |
0.42
N/A
|
0.48
+14%
|
0.4
-17%
|
0.59
+48%
|
2.66
+351%
|
3.13
+18%
|
3.55
+13%
|
4.07
+15%
|
2.72
-33%
|
2.82
+4%
|
3.02
+7%
|
3
-1%
|
3.05
+2%
|
2.95
-3%
|
3.05
+3%
|
3.16
+4%
|
3.22
+2%
|
2.94
-9%
|
3.02
+3%
|
2.97
-2%
|
3.08
+4%
|
3.41
+11%
|
3.6
+6%
|
3.64
+1%
|
3.71
+2%
|
3.59
-3%
|
2.72
-24%
|
2.35
-14%
|
2.41
+3%
|
2.39
-1%
|
3.26
+36%
|
3.69
+13%
|
3.83
+4%
|
4.35
+14%
|
4.49
+3%
|
4.88
+9%
|
4.31
-12%
|
4.15
-4%
|
4.11
-1%
|
4.04
-2%
|
4.85
+20%
|