Income Statement

Revenue

+37%

+72%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	75	74	75	75	79	83	84	88	88	86	87	88	90	95	100	106	116	124	132	211	258	297	364	355	374	386	366	348	329	319	310	299	298	296	293	286	318	349	381	415	412	410	410	416	422	428	432	435	433	431	434	440	450	462	473	480	485	488	483	464	429	386	339	308	296	291	284	261	236	219	217	218	224	222	214	218	155	139	121	158	149	152	160	173	183	191	197	200	213	239	263	280	292	292	295	0
Revenue	331 N/A	335 +1%	341 +2%	326 -4%	332 +2%	337 +1%	343 +2%	369 +8%	386 +5%	398 +3%	410 +3%	366 -11%	431 +18%	438 +2%	422 -4%	365 -14%	430 +18%	434 +1%	436 +0%	464 +6%	629 +36%	720 +15%	866 +20%	954 +10%	944 -1%	986 +4%	1 113 +13%	1 145 +3%	1 185 +4%	1 228 +4%	1 150 -6%	1 147 0%	1 167 +2%	1 178 +1%	1 207 +2%	1 240 +3%	1 275 +3%	1 456 +14%	1 580 +9%	1 694 +7%	1 836 +8%	1 802 -2%	1 829 +2%	1 880 +3%	1 936 +3%	2 001 +3%	2 079 +4%	2 100 +1%	2 119 +1%	2 143 +1%	2 193 +2%	1 637 -25%	2 347 +43%	2 418 +3%	2 478 +3%	1 941 -22%	1 850 -5%	1 782 -4%	1 655 -7%	2 129 +29%	1 733 -19%	1 654 -5%	1 577 -5%	1 848 +17%	1 835 -1%	1 846 +1%	1 848 +0%	1 191 -36%	1 148 -4%	1 170 +2%	1 252 +7%	1 240 -1%	1 185 -4%	1 102 -7%	988 -10%	1 645 +67%	1 719 +5%	1 787 +4%	1 845 +3%	1 896 +3%	1 939 +2%	1 981 +2%	2 020 +2%	2 061 +2%	2 089 +1%	2 116 +1%	2 152 +2%	2 181 +1%	2 262 +4%	2 412 +7%	2 556 +6%	2 700 +6%	2 797 +4%	2 796 0%	2 801 +0%	2 823 +1%
Gross Profit
Cost of Revenue	(30)	(30)	(31)	(25)	(26)	(25)	(25)	(34)	(34)	(37)	(40)	(43)	(47)	(52)	(55)	(59)	(64)	(67)	(73)	(79)	(112)	(130)	(158)	(176)	(183)	(192)	(194)	(193)	(193)	(192)	(189)	(183)	(184)	(184)	(198)	(210)	(211)	(212)	(209)	(219)	(241)	(264)	(279)	(281)	(286)	(290)	(293)	(298)	(301)	(306)	(331)	(381)	(441)	(498)	(572)	(611)	(655)	(697)	(712)	(738)	(719)	(693)	(660)	(666)	(680)	(701)	(726)	(379)	(375)	(415)	(482)	(405)	(381)	(345)	(277)	(783)	(815)	(827)	(847)	(766)	(796)	(821)	(840)	(858)	(872)	(879)	(892)	(894)	(808)	(858)	(905)	(1 066)	(1 101)	(1 106)	(1 118)	(1 120)
Gross Profit	302 N/A	305 +1%	310 +2%	301 -3%	307 +2%	311 +2%	318 +2%	335 +5%	351 +5%	360 +3%	370 +3%	324 -12%	384 +19%	386 +0%	367 -5%	306 -17%	368 +20%	369 +0%	364 -1%	385 +6%	517 +34%	591 +14%	708 +20%	778 +10%	761 -2%	793 +4%	919 +16%	952 +4%	993 +4%	1 036 +4%	961 -7%	964 +0%	983 +2%	994 +1%	1 009 +1%	1 030 +2%	1 064 +3%	1 244 +17%	1 371 +10%	1 476 +8%	1 595 +8%	1 537 -4%	1 550 +1%	1 599 +3%	1 650 +3%	1 711 +4%	1 786 +4%	1 802 +1%	1 817 +1%	1 836 +1%	1 863 +1%	1 256 -33%	1 906 +52%	1 919 +1%	1 906 -1%	1 330 -30%	1 196 -10%	1 085 -9%	943 -13%	1 391 +47%	1 015 -27%	961 -5%	917 -5%	1 182 +29%	1 156 -2%	1 146 -1%	1 122 -2%	813 -28%	773 -5%	755 -2%	770 +2%	835 +8%	804 -4%	758 -6%	711 -6%	862 +21%	904 +5%	960 +6%	998 +4%	1 130 +13%	1 144 +1%	1 160 +1%	1 180 +2%	1 203 +2%	1 217 +1%	1 237 +2%	1 260 +2%	1 287 +2%	1 454 +13%	1 554 +7%	1 654 +6%	1 635 -1%	1 699 +4%	1 692 0%	1 683 -1%	1 702 +1%
Operating Income
Operating Expenses	(84)	(86)	(88)	(87)	(89)	(90)	(90)	(94)	(101)	(106)	(115)	(109)	(126)	(131)	(127)	(118)	(130)	(136)	(144)	(165)	(228)	(262)	(312)	(326)	(348)	(370)	(379)	(386)	(388)	(391)	(401)	(394)	(399)	(398)	(392)	(390)	(328)	(353)	(433)	(442)	(579)	(553)	(413)	(422)	(460)	(496)	(532)	(526)	(538)	(539)	(544)	(537)	(559)	(573)	(580)	(601)	(627)	(640)	(661)	(655)	(661)	(650)	(624)	(619)	(623)	(637)	(638)	(488)	(477)	(500)	(542)	(523)	(517)	(492)	(462)	(644)	(679)	(711)	(748)	(779)	(802)	(812)	(809)	(809)	(811)	(829)	(839)	(847)	(884)	(970)	(1 067)	(1 173)	(1 215)	(1 195)	(1 173)	(1 157)
Selling, General & Administrative	(14)	(15)	(16)	(19)	(20)	(21)	(22)	(23)	(26)	(29)	(33)	(37)	(37)	(37)	(35)	(32)	(33)	(33)	(34)	(47)	(59)	(68)	(76)	(68)	(69)	(70)	(71)	(74)	(72)	(74)	(79)	(78)	(85)	(85)	(82)	(83)	(80)	(95)	(95)	(96)	(94)	(74)	(74)	(68)	(80)	(89)	(109)	(103)	(104)	(102)	(87)	(82)	(92)	(99)	(94)	(96)	(97)	(91)	(105)	(87)	(101)	(99)	(84)	(84)	(82)	(83)	(82)	(83)	(84)	(85)	(87)	(88)	(89)	(89)	(89)	(90)	(93)	(93)	(95)	(95)	(97)	(98)	(99)	(98)	(99)	(100)	(99)	(103)	(94)	(95)	(95)	(106)	(100)	(94)	(91)	(99)
Depreciation & Amortization	(70)	(71)	(72)	(68)	(69)	(69)	(68)	(72)	(75)	(77)	(82)	(73)	(88)	(94)	(92)	(86)	(97)	(98)	(106)	(118)	(165)	(194)	(237)	(258)	(279)	(301)	(308)	(312)	(316)	(317)	(321)	(316)	(314)	(313)	(310)	(307)	(320)	(330)	(339)	(346)	(344)	(338)	(339)	(354)	(372)	(399)	(416)	(423)	(428)	(431)	(450)	(455)	(467)	(474)	(486)	(505)	(530)	(550)	(557)	(568)	(560)	(551)	(541)	(535)	(542)	(554)	(556)	(405)	(393)	(415)	(455)	(435)	(428)	(403)	(373)	(554)	(586)	(618)	(653)	(684)	(705)	(714)	(710)	(711)	(712)	(729)	(741)	(750)	(790)	(876)	(971)	(1 057)	(1 106)	(1 088)	(1 071)	(1 059)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(5)	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	72	72	0	0	(140)	(141)	0	0	(8)	(8)	(6)	0	(6)	(6)	(7)	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	6	0	0	(0)	(10)	(9)	(12)	(12)	1
Operating Income	217 N/A	219 +1%	222 +1%	214 -4%	218 +2%	221 +2%	228 +3%	241 +5%	250 +4%	254 +2%	255 +0%	214 -16%	259 +21%	254 -2%	240 -6%	188 -21%	236 +25%	232 -2%	219 -6%	220 +0%	289 +32%	329 +14%	396 +20%	452 +14%	413 -9%	423 +2%	540 +28%	566 +5%	605 +7%	645 +7%	560 -13%	570 +2%	584 +2%	596 +2%	617 +4%	640 +4%	736 +15%	891 +21%	938 +5%	1 034 +10%	1 017 -2%	985 -3%	1 137 +16%	1 177 +3%	1 191 +1%	1 215 +2%	1 254 +3%	1 275 +2%	1 280 +0%	1 297 +1%	1 318 +2%	719 -45%	1 348 +88%	1 346 0%	1 326 -2%	729 -45%	569 -22%	444 -22%	282 -36%	736 +161%	354 -52%	311 -12%	293 -6%	564 +92%	533 -6%	509 -4%	484 -5%	325 -33%	296 -9%	255 -14%	228 -11%	312 +37%	287 -8%	266 -7%	249 -7%	218 -12%	225 +3%	248 +11%	250 +0%	351 +41%	342 -3%	348 +2%	371 +7%	394 +6%	405 +3%	408 +1%	421 +3%	440 +4%	570 +30%	584 +2%	585 +0%	461 -21%	481 +4%	495 +3%	509 +3%	545 +7%
Pre-Tax Income
Interest Income Expense	(75)	(74)	(75)	(83)	(79)	(83)	(84)	(98)	(88)	(86)	(87)	(100)	(90)	(95)	(100)	(120)	(116)	(124)	(125)	(217)	(253)	(298)	(377)	(350)	(388)	(395)	(370)	(348)	(329)	(319)	(310)	(299)	(298)	(296)	(293)	(286)	(318)	(349)	(381)	(416)	(412)	(410)	(410)	(416)	(422)	(428)	(433)	(435)	(433)	(431)	(434)	(440)	(450)	(462)	(473)	(480)	(485)	(488)	(483)	(464)	(429)	(386)	(339)	(308)	(296)	(291)	(284)	(261)	(236)	(219)	(217)	(218)	(224)	(222)	(214)	(218)	(209)	(193)	(176)	(158)	(149)	(152)	(160)	(173)	(183)	(191)	(197)	(200)	(213)	(239)	(263)	(280)	(292)	(292)	(295)	(305)
Non-Reccuring Items	(6)	(5)	0	0	0	0	0	(2)	(2)	(2)	(3)	(0)	(1)	(1)	0	0	0	0	5	(4)	1	1	(4)	0	0	(2)	(5)	(18)	(18)	(23)	(136)	(177)	(166)	(160)	(43)	12	0	0	56	(140)	0	0	(133)	(19)	0	0	0	(6)	0	(8)	0	(17)	(493)	(549)	(620)	(136)	344	406	475	(76)	(28)	(88)	(171)	(249)	(299)	(254)	(226)	(61)	(22)	(63)	(83)	88	151	177	238	53	(169)	(201)	(186)	(260)	(86)	(24)	(26)	262	260	258	264	(13)	(240)	(246)	(256)	(172)	(64)	(69)	(61)	(24)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10	10	10	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	3	10	10	10	6	0	120	120	165	482	363	368	357	60	106	196	831	819	784	688	0	(6)	64	67	90	88	182	195	191	194	30	11	9	87	81	86	87	8	125	188	256	175	55	4	69
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	23	0	0	26	35	49	68	64	24	107	108	51	26	(12)	(41)	1	8	11	9	10	16	26	34	26	13	3	(4)	(2)	3	15	17	18	18	8	5	7	9	7	19	15	16	16	6	8	7	55	56	47	47	(5)	(7)	3	5	7	8	9	(6)	34	46	47	75	33	20	18	5	22	24	328	15	(2)	(4)	(308)	3	80	82	84	8	5	2	(2)	(1)
Pre-Tax Income	138 N/A	141 +3%	148 +5%	130 -12%	139 +7%	139 0%	144 +4%	140 -2%	160 +14%	167 +4%	165 -1%	114 -31%	168 +47%	158 -6%	139 -12%	91 -35%	120 +32%	108 -10%	125 +16%	34 -73%	86 +156%	109 +27%	89 -19%	137 +55%	132 -4%	135 +3%	216 +60%	225 +4%	246 +9%	263 +7%	115 -56%	101 -12%	130 +29%	150 +15%	291 +94%	383 +31%	445 +16%	576 +30%	640 +11%	491 -23%	608 +24%	571 -6%	592 +4%	745 +26%	784 +5%	804 +3%	840 +4%	852 +1%	855 +0%	864 +1%	891 +3%	274 -69%	421 +54%	364 -14%	258 -29%	136 -47%	443 +225%	489 +10%	401 -18%	367 -8%	434 +18%	257 -41%	197 -23%	410 +108%	(7) N/A	62 N/A	174 +178%	839 +383%	864 +3%	765 -11%	625 -18%	176 -72%	242 +37%	331 +37%	386 +17%	218 -44%	(33) N/A	56 N/A	100 +80%	128 +29%	324 +152%	226 -30%	523 +132%	507 -3%	566 +12%	553 -2%	264 -52%	315 +19%	204 -35%	305 +49%	337 +10%	273 -19%	305 +12%	190 -38%	156 -18%	284 +82%
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)	1	1	(1)	(3)	(5)	(7)	(4)	(3)	(3)	(1)	(2)	(1)	(1)	(2)	(0)	(0)	0	1	(1)	(1)	(1)	0	2	0	(1)	(3)	(6)	(6)	(6)	(5)	1	1	7	9	10	6	4	2	(5)	53	54	59	18	18	19	19	4	3	(0)	1	6	32	30	1	9	(21)	(20)	4	3	3	2	6	4	5	3	(2)	10	(4)	(5)	(7)	(4)	7	8	11	(9)
Income from Continuing Operations	138	141	148	130	139	139	144	140	160	167	165	114	168	158	139	91	120	108	125	33	86	110	90	136	128	130	209	221	243	260	114	99	129	149	289	382	444	576	641	489	608	571	592	747	784	803	837	846	849	858	886	275	423	371	267	146	449	492	403	363	488	311	256	429	11	82	192	843	866	765	626	182	274	361	387	227	(53)	36	104	132	327	228	529	512	571	556	263	325	201	300	330	269	313	197	167	275
Income to Minority Interest	(7)	(8)	(8)	0	(8)	(8)	(8)	0	(11)	(12)	(13)	0	(12)	(12)	(13)	0	(14)	(15)	(15)	0	0	0	0	(28)	(13)	(13)	(19)	(23)	(15)	(19)	(16)	(15)	(14)	(14)	(14)	(14)	(15)	(17)	(16)	(16)	(15)	(12)	(12)	(12)	(14)	(15)	(15)	(14)	(14)	(14)	(15)	(13)	(13)	(12)	(12)	(13)	(13)	(14)	(14)	(12)	(12)	(11)	(10)	(9)	(8)	(9)	(10)	(12)	(13)	(13)	(13)	(15)	(15)	(15)	(15)	(14)	(14)	(14)	(18)	(18)	(18)	(19)	(16)	(16)	(28)	(28)	(29)	(29)	(18)	(20)	(22)	(24)	(27)	(28)	(28)	(30)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	7	0	0	0	0	0	0	1	3	4	3	2	1	2	4	5	7	(66)	(67)	(139)	(127)	(38)	47	60	61	57	55	56	56	56	64	64	63	60	(4)	13	10	(19)	7	(8)	(21)	(4)	11	16	17	20	11	8	8	6	(6)	(7)	(9)	(15)	(6)	(17)	(33)	(44)	(67)	(54)	(36)	(15)	6	7	6	4	2	2	4	6	10	11	8	2	(2)	(6)	(4)	(177)	(174)
Net Income (Common)	101 N/A	106 +5%	119 +12%	113 -6%	110 -3%	96 -13%	104 +8%	122 +18%	142 +17%	158 +11%	149 -6%	148 0%	145 -2%	146 +1%	157 +7%	152 -3%	166 +10%	160 -4%	197 +23%	396 +102%	484 +22%	518 +7%	759 +46%	565 -26%	473 -16%	633 +34%	436 -31%	425 -2%	424 0%	290 -32%	117 -59%	109 -7%	139 +27%	125 -10%	198 +59%	308 +56%	302 -2%	448 +48%	593 +33%	515 -13%	627 +22%	605 -3%	634 +5%	812 +28%	867 +7%	879 +1%	916 +4%	969 +6%	997 +3%	1 002 +1%	1 016 +1%	920 -9%	421 -54%	367 -13%	235 -36%	(561) N/A	(204) +64%	(67) +67%	(31) +54%	627 N/A	971 +55%	689 -29%	531 -23%	413 -22%	(8) N/A	62 N/A	169 +172%	1 058 +527%	1 080 +2%	976 -10%	831 -15%	44 -95%	261 +493%	326 +25%	308 -5%	411 +33%	277 -33%	502 +81%	620 +24%	502 -19%	429 -15%	221 -48%	520 +135%	498 -4%	546 +10%	529 -3%	240 -55%	304 +27%	193 -37%	287 +49%	309 +8%	242 -22%	279 +15%	164 -41%	(39) N/A	71 N/A
EPS (Diluted)	0.88 N/A	0.91 +3%	1.02 +12%	0.96 -6%	0.92 -4%	0.79 -14%	0.82 +4%	0.96 +17%	1.07 +11%	1.18 +10%	1.12 -5%	1.1 -2%	1.07 -3%	1.07 N/A	1.15 +7%	1.12 -3%	1.21 +8%	1.17 -3%	2.83 +142%	2.66 -6%	2.34 -12%	2.47 +6%	3.66 +48%	2.7 -26%	2.17 -20%	2.79 +29%	1.9 -32%	1.78 -6%	1.67 -6%	1.07 -36%	0.41 -62%	0.39 -5%	0.47 +21%	0.42 -11%	0.71 +69%	1 +41%	0.81 -19%	1.11 +37%	1.47 +32%	1.28 -13%	1.54 +20%	1.35 -12%	1.47 +9%	1.89 +29%	1.9 +1%	1.92 +1%	1.97 +3%	2.12 +8%	2.17 +2%	2.18 +0%	2.21 +1%	2 -10%	0.93 -53%	0.78 -16%	0.52 -33%	-1.21 N/A	-0.43 +64%	-0.14 +67%	-0.06 +57%	1.34 N/A	2.06 +54%	1.46 -29%	1.13 -23%	0.88 -22%	-0.01 N/A	0.13 N/A	0.35 +169%	2.22 +534%	2.25 +1%	2.03 -10%	1.69 -17%	0.09 -95%	0.49 +444%	0.6 +22%	0.57 -5%	0.77 +35%	0.51 -34%	0.92 +80%	1.14 +24%	0.93 -18%	0.79 -15%	0.4 -49%	0.95 +137%	0.92 -3%	1 +9%	0.97 -3%	0.44 -55%	0.56 +27%	0.32 -43%	0.4 +25%	0.44 +10%	0.36 -18%	0.4 +11%	0.24 -40%	-0.05 N/A	0.1 N/A

Income Statement Balance Sheet Cash Flow Statement

Physicians Realty Trust
NYSE:DOC

Income Statement

Earnings Waterfall
Physicians Realty Trust

Income Statement
Physicians Realty Trust

See Also

Company

Help

Tools

Stocks

Physicians Realty Trust NYSE:DOC

Income Statement

Earnings Waterfall Physicians Realty Trust

Income Statement Physicians Realty Trust

See Also

Company

Help

Tools

Stocks

Physicians Realty Trust
NYSE:DOC

Earnings Waterfall
Physicians Realty Trust

Income Statement
Physicians Realty Trust