Saul Centers Inc
NYSE:BFS
Income Statement
Earnings Waterfall
Saul Centers Inc
Revenue
|
257.7m
USD
|
Cost of Revenue
|
-67.1m
USD
|
Gross Profit
|
190.6m
USD
|
Operating Expenses
|
-72.4m
USD
|
Operating Income
|
118.2m
USD
|
Other Expenses
|
-76.7m
USD
|
Net Income
|
41.5m
USD
|
Income Statement
Saul Centers 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 |
198
N/A
|
202
+2%
|
205
+2%
|
206
+0%
|
207
+1%
|
206
0%
|
206
0%
|
207
+1%
|
209
+1%
|
214
+2%
|
215
+0%
|
216
+0%
|
217
+1%
|
219
+1%
|
222
+1%
|
225
+1%
|
227
+1%
|
225
-1%
|
226
+0%
|
226
+0%
|
228
+1%
|
232
+1%
|
234
+1%
|
234
+0%
|
233
-1%
|
230
-1%
|
227
-1%
|
228
+1%
|
230
+1%
|
233
+1%
|
238
+2%
|
239
+1%
|
240
+0%
|
242
+1%
|
243
+0%
|
244
+0%
|
246
+1%
|
247
+0%
|
250
+1%
|
253
+1%
|
258
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(51)
|
(50)
|
(49)
|
(50)
|
(49)
|
(49)
|
(50)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(52)
|
(52)
|
(52)
|
(54)
|
(55)
|
(55)
|
(56)
|
(55)
|
(56)
|
(57)
|
(57)
|
(58)
|
(58)
|
(57)
|
(57)
|
(57)
|
(58)
|
(61)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(63)
|
(65)
|
(64)
|
(66)
|
(67)
|
(67)
|
|
Gross Profit |
147
N/A
|
151
+3%
|
156
+3%
|
156
+0%
|
158
+1%
|
157
-1%
|
156
-1%
|
157
+1%
|
159
+1%
|
163
+3%
|
164
+1%
|
164
+0%
|
165
+0%
|
167
+1%
|
169
+1%
|
171
+1%
|
173
+1%
|
170
-2%
|
170
0%
|
171
+1%
|
173
+1%
|
175
+1%
|
177
+1%
|
176
0%
|
175
-1%
|
173
-1%
|
170
-2%
|
171
+0%
|
172
+1%
|
173
+0%
|
176
+2%
|
177
+1%
|
178
+1%
|
180
+1%
|
181
+0%
|
181
+0%
|
181
+0%
|
183
+1%
|
185
+1%
|
186
+1%
|
191
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(65)
|
(60)
|
(58)
|
(58)
|
(59)
|
(58)
|
(59)
|
(60)
|
(60)
|
(62)
|
(62)
|
(62)
|
(63)
|
(64)
|
(65)
|
(64)
|
(65)
|
(65)
|
(65)
|
(64)
|
(65)
|
(66)
|
(67)
|
(68)
|
(68)
|
(68)
|
(71)
|
(73)
|
(76)
|
(78)
|
(76)
|
(73)
|
(71)
|
(70)
|
(71)
|
(71)
|
(71)
|
(72)
|
(72)
|
(71)
|
(72)
|
|
Selling, General & Administrative |
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(9)
|
(19)
|
(28)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(41)
|
(41)
|
(41)
|
(42)
|
(43)
|
(46)
|
(47)
|
(48)
|
(47)
|
(46)
|
(45)
|
(45)
|
(45)
|
(45)
|
(44)
|
(44)
|
(44)
|
(44)
|
|
Other Operating Expenses |
(50)
|
(44)
|
(42)
|
(41)
|
(42)
|
(33)
|
(24)
|
(16)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(11)
|
(9)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Operating Income |
82
N/A
|
91
+11%
|
98
+7%
|
98
+1%
|
99
+0%
|
99
0%
|
97
-2%
|
97
+0%
|
98
+1%
|
102
+3%
|
102
+1%
|
102
0%
|
102
0%
|
103
+2%
|
105
+1%
|
107
+2%
|
108
+1%
|
105
-3%
|
105
+0%
|
107
+1%
|
108
+1%
|
109
+1%
|
110
+1%
|
108
-2%
|
106
-2%
|
105
-2%
|
99
-5%
|
98
-2%
|
97
-1%
|
95
-2%
|
100
+6%
|
104
+4%
|
107
+3%
|
110
+3%
|
110
0%
|
110
0%
|
110
+0%
|
111
+1%
|
113
+2%
|
115
+2%
|
118
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(47)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(45)
|
(45)
|
(45)
|
(45)
|
(46)
|
(46)
|
(47)
|
(47)
|
(47)
|
(47)
|
(46)
|
(45)
|
(45)
|
(44)
|
(44)
|
(43)
|
(42)
|
(40)
|
(42)
|
(44)
|
(47)
|
(49)
|
(49)
|
(47)
|
(45)
|
(44)
|
(43)
|
(43)
|
(44)
|
(45)
|
(47)
|
(48)
|
(49)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
6
|
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
|
|
Pre-Tax Income |
35
N/A
|
44
+27%
|
57
+29%
|
58
+2%
|
58
+0%
|
58
0%
|
50
-13%
|
51
+1%
|
53
+3%
|
57
+7%
|
57
+1%
|
56
-1%
|
57
+0%
|
58
+2%
|
59
+2%
|
61
+3%
|
61
+0%
|
58
-4%
|
60
+3%
|
62
+4%
|
63
+2%
|
65
+3%
|
66
+1%
|
65
-2%
|
64
-1%
|
64
0%
|
57
-10%
|
54
-6%
|
50
-6%
|
46
-8%
|
52
+13%
|
57
+10%
|
62
+7%
|
66
+8%
|
67
+1%
|
66
-2%
|
65
-1%
|
66
+0%
|
66
+0%
|
67
+2%
|
69
+3%
|
|
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
|
0
|
0
|
|
Income from Continuing Operations |
35
|
44
|
57
|
58
|
58
|
58
|
50
|
51
|
53
|
57
|
57
|
56
|
57
|
58
|
59
|
61
|
61
|
58
|
60
|
62
|
63
|
65
|
66
|
65
|
64
|
64
|
57
|
54
|
50
|
46
|
52
|
57
|
62
|
66
|
67
|
66
|
65
|
66
|
66
|
67
|
69
|
|
Income to Minority Interest |
(4)
|
(8)
|
(11)
|
(12)
|
(11)
|
(11)
|
(9)
|
(9)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(10)
|
(12)
|
(13)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
|
Net Income (Common) |
12
N/A
|
23
+100%
|
33
+41%
|
34
+2%
|
32
-4%
|
32
+0%
|
27
-17%
|
27
+2%
|
30
+11%
|
33
+9%
|
33
+1%
|
33
-1%
|
33
+1%
|
34
+2%
|
35
+3%
|
36
+4%
|
36
+0%
|
32
-10%
|
33
+4%
|
35
+5%
|
36
+3%
|
40
+10%
|
40
+2%
|
39
-3%
|
36
-7%
|
36
0%
|
31
-13%
|
29
-8%
|
29
+1%
|
26
-10%
|
31
+17%
|
34
+12%
|
37
+8%
|
40
+8%
|
41
+1%
|
39
-3%
|
39
-1%
|
39
+0%
|
39
+0%
|
40
+2%
|
41
+3%
|
|
EPS (Diluted) |
0.56
N/A
|
1.13
+102%
|
1.58
+40%
|
1.61
+2%
|
1.54
-4%
|
1.51
-2%
|
1.27
-16%
|
1.29
+2%
|
1.42
+10%
|
1.54
+8%
|
1.54
N/A
|
1.52
-1%
|
1.52
N/A
|
1.54
+1%
|
1.57
+2%
|
1.62
+3%
|
1.63
+1%
|
1.45
-11%
|
1.5
+3%
|
1.57
+5%
|
1.6
+2%
|
1.75
+9%
|
1.77
+1%
|
1.71
-3%
|
1.57
-8%
|
1.57
N/A
|
1.36
-13%
|
1.25
-8%
|
1.25
N/A
|
1.12
-10%
|
1.3
+16%
|
1.46
+12%
|
1.57
+8%
|
1.7
+8%
|
1.71
+1%
|
1.65
-4%
|
1.63
-1%
|
1.64
+1%
|
1.64
N/A
|
1.68
+2%
|
1.73
+3%
|