Phillips Edison & Co Inc
NASDAQ:PECO
Income Statement
Earnings Waterfall
Phillips Edison & Co Inc
Revenue
|
610.1m
USD
|
Cost of Revenue
|
-175.1m
USD
|
Gross Profit
|
435m
USD
|
Operating Expenses
|
-279.8m
USD
|
Operating Income
|
155.2m
USD
|
Other Expenses
|
-98.3m
USD
|
Net Income
|
56.8m
USD
|
Income Statement
Phillips Edison & Co Inc
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 |
242
N/A
|
246
+2%
|
250
+2%
|
254
+1%
|
258
+2%
|
263
+2%
|
270
+3%
|
275
+2%
|
312
+13%
|
347
+11%
|
381
+10%
|
415
+9%
|
430
+4%
|
460
+7%
|
488
+6%
|
520
+6%
|
537
+3%
|
535
0%
|
522
-3%
|
513
-2%
|
498
-3%
|
497
0%
|
511
+3%
|
517
+1%
|
533
+3%
|
545
+2%
|
554
+2%
|
568
+2%
|
575
+1%
|
584
+2%
|
594
+2%
|
601
+1%
|
610
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(74)
|
(75)
|
(77)
|
(77)
|
(79)
|
(81)
|
(82)
|
(85)
|
(97)
|
(107)
|
(117)
|
(127)
|
(133)
|
(141)
|
(150)
|
(159)
|
(161)
|
(160)
|
(157)
|
(154)
|
(155)
|
(154)
|
(157)
|
(157)
|
(158)
|
(160)
|
(161)
|
(164)
|
(163)
|
(166)
|
(169)
|
(172)
|
(175)
|
|
Gross Profit |
168
N/A
|
171
+2%
|
173
+1%
|
177
+2%
|
179
+1%
|
182
+2%
|
188
+3%
|
191
+2%
|
214
+12%
|
240
+12%
|
264
+10%
|
288
+9%
|
298
+3%
|
319
+7%
|
338
+6%
|
360
+6%
|
376
+4%
|
376
+0%
|
365
-3%
|
359
-2%
|
344
-4%
|
343
0%
|
354
+3%
|
360
+2%
|
375
+4%
|
384
+3%
|
393
+2%
|
403
+3%
|
412
+2%
|
419
+2%
|
425
+1%
|
429
+1%
|
435
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(117)
|
(124)
|
(130)
|
(136)
|
(138)
|
(140)
|
(143)
|
(146)
|
(191)
|
(231)
|
(261)
|
(268)
|
(244)
|
(264)
|
(266)
|
(275)
|
(276)
|
(266)
|
(259)
|
(256)
|
(256)
|
(280)
|
(284)
|
(290)
|
(301)
|
(291)
|
(294)
|
(294)
|
(284)
|
(283)
|
(281)
|
(281)
|
(280)
|
|
Selling, General & Administrative |
(16)
|
(21)
|
(27)
|
(32)
|
(32)
|
(32)
|
(33)
|
(34)
|
(60)
|
(63)
|
(68)
|
(73)
|
(50)
|
(53)
|
(53)
|
(51)
|
(49)
|
(46)
|
(42)
|
(40)
|
(41)
|
(40)
|
(42)
|
(44)
|
(49)
|
(51)
|
(51)
|
(50)
|
(46)
|
(46)
|
(46)
|
(46)
|
(45)
|
|
Depreciation & Amortization |
(102)
|
(102)
|
(103)
|
(104)
|
(106)
|
(108)
|
(110)
|
(112)
|
(131)
|
(150)
|
(168)
|
(185)
|
(191)
|
(206)
|
(219)
|
(232)
|
(237)
|
(232)
|
(229)
|
(227)
|
(225)
|
(224)
|
(224)
|
(222)
|
(221)
|
(223)
|
(228)
|
(234)
|
(236)
|
(238)
|
(236)
|
(235)
|
(236)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(26)
|
(11)
|
(2)
|
(5)
|
6
|
8
|
9
|
12
|
13
|
11
|
10
|
(16)
|
(18)
|
(24)
|
(31)
|
(17)
|
(15)
|
(10)
|
(2)
|
1
|
2
|
0
|
1
|
|
Operating Income |
51
N/A
|
47
-7%
|
43
-10%
|
41
-4%
|
41
+1%
|
42
+3%
|
45
+6%
|
45
0%
|
23
-48%
|
9
-63%
|
3
-64%
|
20
+548%
|
54
+171%
|
54
N/A
|
72
+33%
|
85
+18%
|
99
+17%
|
109
+10%
|
106
-3%
|
103
-3%
|
88
-15%
|
63
-29%
|
70
+11%
|
70
+0%
|
74
+5%
|
93
+26%
|
100
+7%
|
110
+10%
|
128
+16%
|
136
+6%
|
144
+6%
|
149
+4%
|
155
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(32)
|
(33)
|
(33)
|
(34)
|
(33)
|
(33)
|
(35)
|
(37)
|
(46)
|
(54)
|
(62)
|
(68)
|
(73)
|
(81)
|
(90)
|
(98)
|
(103)
|
(101)
|
(98)
|
(93)
|
(85)
|
(81)
|
(77)
|
(74)
|
(71)
|
(70)
|
(67)
|
(68)
|
(69)
|
(71)
|
(76)
|
(79)
|
(83)
|
|
Non-Reccuring Items |
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(11)
|
(19)
|
(22)
|
0
|
0
|
(23)
|
(44)
|
(47)
|
(82)
|
(101)
|
(97)
|
(83)
|
(49)
|
(13)
|
(3)
|
(9)
|
(12)
|
(15)
|
(16)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(9)
|
(10)
|
(9)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
109
|
115
|
114
|
115
|
28
|
19
|
20
|
26
|
7
|
22
|
26
|
30
|
30
|
18
|
17
|
3
|
8
|
7
|
4
|
5
|
1
|
|
Total Other Income |
0
|
0
|
0
|
0
|
6
|
6
|
7
|
7
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
14
N/A
|
11
-21%
|
6
-45%
|
3
-46%
|
9
+181%
|
8
-12%
|
6
-23%
|
(5)
N/A
|
(42)
-769%
|
(45)
-7%
|
(58)
-29%
|
(66)
-14%
|
47
N/A
|
43
-9%
|
15
-65%
|
2
-90%
|
(73)
N/A
|
(56)
+23%
|
(20)
+64%
|
23
N/A
|
6
-76%
|
(6)
N/A
|
7
N/A
|
10
+45%
|
17
+67%
|
29
+66%
|
38
+31%
|
33
-12%
|
55
+65%
|
62
+13%
|
63
+1%
|
64
+2%
|
64
-1%
|
|
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
|
|
Income from Continuing Operations |
14
|
11
|
6
|
3
|
9
|
8
|
6
|
(5)
|
(42)
|
(45)
|
(58)
|
(66)
|
47
|
43
|
15
|
2
|
(73)
|
(56)
|
(20)
|
23
|
6
|
(6)
|
7
|
10
|
17
|
29
|
38
|
33
|
55
|
62
|
63
|
64
|
64
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
3
|
4
|
6
|
9
|
(8)
|
(8)
|
(5)
|
(4)
|
9
|
7
|
3
|
(3)
|
(1)
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Net Income (Common) |
13
N/A
|
11
-21%
|
6
-45%
|
3
-47%
|
9
+187%
|
8
-11%
|
6
-23%
|
(5)
N/A
|
(38)
-735%
|
(41)
-7%
|
(51)
-25%
|
(56)
-10%
|
39
N/A
|
36
-9%
|
10
-71%
|
(2)
N/A
|
(64)
-2 546%
|
(49)
+23%
|
(18)
+64%
|
20
N/A
|
5
-76%
|
(5)
N/A
|
6
N/A
|
9
+44%
|
15
+66%
|
25
+66%
|
33
+31%
|
29
-11%
|
48
+64%
|
55
+13%
|
56
+2%
|
57
+2%
|
57
0%
|
|
EPS (Diluted) |
0.22
N/A
|
0.17
-23%
|
0.09
-47%
|
0.05
-44%
|
0.14
+180%
|
0.13
-7%
|
0.1
-23%
|
-0.07
N/A
|
-0.63
-800%
|
-0.67
-6%
|
-0.84
-25%
|
-0.93
-11%
|
0.49
N/A
|
0.12
-76%
|
0.03
-75%
|
0
N/A
|
-0.22
N/A
|
-0.43
-95%
|
-0.18
+58%
|
0.18
N/A
|
0.04
-78%
|
-0.04
N/A
|
0.05
N/A
|
0.08
+60%
|
0.12
+50%
|
0.19
+58%
|
0.25
+32%
|
0.22
-12%
|
0.37
+68%
|
0.41
+11%
|
0.42
+2%
|
0.42
N/A
|
0.42
N/A
|