Apartment Income REIT Corp
NYSE:AIRC
Income Statement
Earnings Waterfall
Apartment Income REIT Corp
Revenue
|
820m
USD
|
Cost of Revenue
|
-275.8m
USD
|
Gross Profit
|
544.2m
USD
|
Operating Expenses
|
-394m
USD
|
Operating Income
|
150.2m
USD
|
Other Expenses
|
484.2m
USD
|
Net Income
|
634.4m
USD
|
Income Statement
Apartment Income REIT Corp
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
547
N/A
|
741
+36%
|
746
+1%
|
751
+1%
|
760
+1%
|
774
+2%
|
804
+4%
|
835
+4%
|
832
0%
|
820
-1%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(203)
|
(268)
|
(267)
|
(266)
|
(263)
|
(261)
|
(274)
|
(282)
|
(277)
|
(276)
|
|
Gross Profit |
343
N/A
|
473
+38%
|
479
+1%
|
485
+1%
|
497
+2%
|
513
+3%
|
531
+4%
|
554
+4%
|
555
+0%
|
544
-2%
|
|
Operating Income | |||||||||||
Operating Expenses |
(257)
|
(366)
|
(378)
|
(376)
|
(388)
|
(385)
|
(396)
|
(413)
|
(403)
|
(394)
|
|
Selling, General & Administrative |
(16)
|
(19)
|
(21)
|
(21)
|
(23)
|
(25)
|
(26)
|
(26)
|
(24)
|
(25)
|
|
Depreciation & Amortization |
(232)
|
(320)
|
(329)
|
(332)
|
(341)
|
(351)
|
(362)
|
(373)
|
(361)
|
(343)
|
|
Other Operating Expenses |
(9)
|
(27)
|
(28)
|
(23)
|
(24)
|
(9)
|
(9)
|
(14)
|
(18)
|
(26)
|
|
Operating Income |
86
N/A
|
107
+24%
|
101
-6%
|
110
+9%
|
109
0%
|
128
+17%
|
135
+5%
|
140
+4%
|
152
+8%
|
150
-1%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(55)
|
(71)
|
(17)
|
(0)
|
(6)
|
(70)
|
(97)
|
(121)
|
(114)
|
(134)
|
|
Non-Reccuring Items |
(45)
|
(157)
|
(179)
|
(142)
|
(135)
|
(24)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
95
|
595
|
923
|
1 095
|
1 088
|
940
|
528
|
335
|
1 028
|
678
|
|
Total Other Income |
0
|
0
|
(45)
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
81
N/A
|
474
+486%
|
783
+65%
|
1 018
+30%
|
1 011
-1%
|
974
-4%
|
563
-42%
|
352
-38%
|
1 064
+202%
|
692
-35%
|
|
Net Income | |||||||||||
Tax Provision |
(1)
|
5
|
9
|
5
|
5
|
(4)
|
(5)
|
(4)
|
(9)
|
(2)
|
|
Income from Continuing Operations |
80
|
479
|
792
|
1 023
|
1 016
|
970
|
559
|
348
|
1 055
|
689
|
|
Income to Minority Interest |
(5)
|
(32)
|
(51)
|
(67)
|
(68)
|
(66)
|
(42)
|
(29)
|
(74)
|
(54)
|
|
Net Income (Common) |
75
N/A
|
447
+500%
|
740
+65%
|
955
+29%
|
947
-1%
|
904
-5%
|
516
-43%
|
318
-38%
|
980
+208%
|
634
-35%
|
|
EPS (Diluted) |
0.47
N/A
|
2.89
+515%
|
4.7
+63%
|
6.11
+30%
|
6.14
+0%
|
5.77
-6%
|
3.46
-40%
|
2.13
-38%
|
6.53
+207%
|
4.22
-35%
|