Apollo Commercial Real Estate Finance Inc
NYSE:ARI
Income Statement
Earnings Waterfall
Apollo Commercial Real Estate Finance Inc
Revenue
|
810.7m
USD
|
Cost of Revenue
|
-466.1m
USD
|
Gross Profit
|
344.6m
USD
|
Operating Expenses
|
-148.5m
USD
|
Operating Income
|
196.1m
USD
|
Other Expenses
|
-154.6m
USD
|
Net Income
|
41.5m
USD
|
Income Statement
Apollo Commercial Real Estate Finance Inc
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 |
78
N/A
|
81
+4%
|
91
+13%
|
107
+17%
|
123
+15%
|
142
+15%
|
158
+11%
|
174
+10%
|
192
+10%
|
214
+11%
|
232
+9%
|
250
+8%
|
264
+6%
|
277
+5%
|
296
+7%
|
312
+6%
|
339
+9%
|
351
+4%
|
369
+5%
|
390
+6%
|
404
+4%
|
437
+8%
|
456
+4%
|
472
+4%
|
487
+3%
|
484
-1%
|
474
-2%
|
453
-4%
|
428
-6%
|
419
-2%
|
426
+2%
|
432
+1%
|
447
+4%
|
450
+1%
|
466
+4%
|
506
+8%
|
574
+13%
|
652
+14%
|
728
+12%
|
782
+7%
|
811
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4)
|
(5)
|
(9)
|
(17)
|
(27)
|
(36)
|
(43)
|
(47)
|
(49)
|
(52)
|
(56)
|
(60)
|
(64)
|
(66)
|
(70)
|
(72)
|
(78)
|
(84)
|
(93)
|
(104)
|
(115)
|
(128)
|
(133)
|
(142)
|
(153)
|
(158)
|
(162)
|
(157)
|
(149)
|
(143)
|
(146)
|
(153)
|
(163)
|
(172)
|
(189)
|
(219)
|
(271)
|
(330)
|
(390)
|
(440)
|
(466)
|
|
Gross Profit |
73
N/A
|
75
+3%
|
82
+9%
|
90
+10%
|
97
+8%
|
106
+10%
|
115
+8%
|
127
+11%
|
143
+13%
|
162
+13%
|
176
+9%
|
190
+8%
|
201
+5%
|
211
+5%
|
226
+7%
|
240
+6%
|
261
+9%
|
267
+2%
|
276
+3%
|
286
+4%
|
289
+1%
|
309
+7%
|
323
+5%
|
331
+2%
|
335
+1%
|
326
-2%
|
312
-4%
|
296
-5%
|
279
-6%
|
275
-1%
|
280
+2%
|
278
-1%
|
285
+2%
|
278
-2%
|
278
+0%
|
287
+3%
|
304
+6%
|
322
+6%
|
338
+5%
|
343
+1%
|
345
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(20)
|
(21)
|
(23)
|
(26)
|
(34)
|
(38)
|
(46)
|
(48)
|
(8)
|
(11)
|
(50)
|
(52)
|
(54)
|
(56)
|
(56)
|
(57)
|
(62)
|
(64)
|
(63)
|
(65)
|
(66)
|
(65)
|
(66)
|
(67)
|
(66)
|
(68)
|
(76)
|
(90)
|
(100)
|
(111)
|
(117)
|
(121)
|
(129)
|
(138)
|
(145)
|
(149)
|
|
Selling, General & Administrative |
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(20)
|
(21)
|
(23)
|
(26)
|
(34)
|
(38)
|
(46)
|
(48)
|
(48)
|
(51)
|
(50)
|
(52)
|
(52)
|
(54)
|
(57)
|
(57)
|
(60)
|
(62)
|
(63)
|
(65)
|
(66)
|
(66)
|
(66)
|
(67)
|
(66)
|
(68)
|
(74)
|
(87)
|
(97)
|
(109)
|
(116)
|
(120)
|
(125)
|
(132)
|
(138)
|
(140)
|
|
Depreciation & Amortization |
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)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(4)
|
(6)
|
(7)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
56
N/A
|
58
+4%
|
64
+11%
|
72
+12%
|
79
+10%
|
86
+9%
|
94
+9%
|
104
+11%
|
117
+12%
|
128
+9%
|
138
+8%
|
144
+5%
|
152
+6%
|
203
+33%
|
215
+6%
|
190
-12%
|
208
+9%
|
213
+2%
|
220
+3%
|
229
+4%
|
232
+1%
|
247
+6%
|
259
+5%
|
268
+4%
|
270
+1%
|
261
-3%
|
247
-5%
|
230
-7%
|
212
-8%
|
209
-1%
|
212
+1%
|
202
-4%
|
195
-4%
|
177
-9%
|
166
-6%
|
170
+2%
|
182
+7%
|
193
+6%
|
200
+4%
|
198
-1%
|
196
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
0
|
6
|
5
|
4
|
5
|
(2)
|
(6)
|
(14)
|
(31)
|
(41)
|
(43)
|
(19)
|
(1)
|
2
|
26
|
(8)
|
(12)
|
(0)
|
(12)
|
10
|
12
|
(14)
|
(22)
|
(20)
|
(22)
|
(20)
|
(24)
|
(68)
|
(63)
|
(63)
|
(42)
|
(6)
|
(12)
|
31
|
100
|
65
|
74
|
(25)
|
(110)
|
(79)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
(150)
|
(156)
|
(155)
|
(118)
|
17
|
22
|
21
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(20)
|
(20)
|
0
|
(35)
|
(20)
|
(54)
|
(38)
|
3
|
(8)
|
42
|
41
|
41
|
35
|
15
|
(14)
|
36
|
18
|
32
|
(31)
|
(80)
|
(59)
|
|
Pre-Tax Income |
53
N/A
|
58
+11%
|
70
+21%
|
77
+9%
|
83
+8%
|
91
+10%
|
91
+1%
|
98
+7%
|
103
+5%
|
96
-7%
|
82
-15%
|
126
+54%
|
158
+25%
|
186
+18%
|
212
+14%
|
211
-1%
|
193
-8%
|
195
+1%
|
214
+10%
|
208
-3%
|
220
+6%
|
238
+8%
|
244
+3%
|
211
-14%
|
230
+9%
|
35
-85%
|
33
-3%
|
54
+60%
|
18
-66%
|
205
+1 011%
|
212
+4%
|
223
+5%
|
224
+0%
|
180
-19%
|
184
+2%
|
306
+67%
|
265
-13%
|
299
+13%
|
145
-52%
|
8
-94%
|
59
+622%
|
|
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
|
(1)
|
(0)
|
|
Income from Continuing Operations |
53
|
58
|
70
|
77
|
83
|
91
|
91
|
98
|
103
|
96
|
82
|
126
|
158
|
186
|
212
|
211
|
193
|
195
|
214
|
208
|
220
|
238
|
244
|
211
|
230
|
35
|
33
|
54
|
18
|
205
|
212
|
223
|
224
|
180
|
184
|
306
|
265
|
299
|
145
|
8
|
58
|
|
Net Income (Common) |
44
N/A
|
50
+13%
|
62
+25%
|
69
+10%
|
75
+9%
|
83
+10%
|
83
+1%
|
89
+7%
|
90
+1%
|
79
-12%
|
61
-23%
|
97
+61%
|
126
+29%
|
150
+20%
|
173
+15%
|
169
-2%
|
153
-9%
|
158
+3%
|
180
+14%
|
178
-1%
|
189
+7%
|
208
+10%
|
215
+4%
|
186
-14%
|
208
+12%
|
16
-92%
|
16
+3%
|
37
+125%
|
1
-96%
|
188
+13 293%
|
195
+4%
|
206
+6%
|
207
+0%
|
164
-21%
|
167
+2%
|
290
+73%
|
249
-14%
|
282
+13%
|
128
-55%
|
(9)
N/A
|
42
N/A
|
|
EPS (Diluted) |
1.18
N/A
|
1.19
+1%
|
1.44
+21%
|
1.45
+1%
|
1.71
+18%
|
1.45
-15%
|
1.37
-6%
|
1.48
+8%
|
1.52
+3%
|
1.15
-24%
|
0.88
-23%
|
1.33
+51%
|
1.71
+29%
|
1.61
-6%
|
1.78
+11%
|
1.58
-11%
|
1.51
-4%
|
1.41
-7%
|
0.92
-35%
|
1.15
+25%
|
1.23
+7%
|
1.25
+2%
|
1.23
-2%
|
1.2
-2%
|
1.18
-2%
|
0.1
-92%
|
0.08
-20%
|
0.24
+200%
|
0.01
-96%
|
1.09
+10 800%
|
1.14
+5%
|
1.2
+5%
|
1.22
+2%
|
1.16
-5%
|
0.97
-16%
|
1.76
+81%
|
1.5
-15%
|
1.8
+20%
|
0.9
-50%
|
-0.06
N/A
|
0.29
N/A
|