GasLog Partners LP
NYSE:GLOP
Income Statement
Earnings Waterfall
GasLog Partners LP
Revenue
|
384.6m
USD
|
Cost of Revenue
|
-77m
USD
|
Gross Profit
|
307.6m
USD
|
Operating Expenses
|
-106.7m
USD
|
Operating Income
|
201m
USD
|
Other Expenses
|
-106.5m
USD
|
Net Income
|
94.5m
USD
|
Income Statement
GasLog Partners LP
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
98
N/A
|
128
+31%
|
158
+24%
|
186
+17%
|
199
+7%
|
199
+0%
|
249
+25%
|
257
+3%
|
273
+6%
|
287
+5%
|
317
+11%
|
326
+3%
|
367
+13%
|
387
+6%
|
371
-4%
|
406
+9%
|
393
-3%
|
404
+3%
|
383
-5%
|
378
-1%
|
378
0%
|
377
0%
|
379
+1%
|
376
-1%
|
369
-2%
|
345
-6%
|
334
-3%
|
329
-1%
|
315
-4%
|
323
+2%
|
326
+1%
|
325
0%
|
339
+4%
|
354
+4%
|
371
+5%
|
385
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19)
|
(26)
|
(33)
|
(41)
|
(45)
|
(46)
|
(56)
|
(58)
|
(60)
|
(64)
|
(68)
|
(67)
|
(73)
|
(76)
|
(76)
|
(84)
|
(84)
|
(89)
|
(81)
|
(80)
|
(81)
|
(79)
|
(84)
|
(87)
|
(86)
|
(88)
|
(85)
|
(82)
|
(84)
|
(83)
|
(82)
|
(82)
|
(82)
|
(80)
|
(79)
|
(77)
|
|
Gross Profit |
79
N/A
|
102
+30%
|
125
+23%
|
145
+16%
|
154
+6%
|
154
+0%
|
193
+25%
|
199
+3%
|
213
+7%
|
223
+5%
|
250
+12%
|
259
+4%
|
294
+14%
|
311
+6%
|
295
-5%
|
322
+9%
|
309
-4%
|
315
+2%
|
302
-4%
|
298
-1%
|
297
0%
|
298
+1%
|
295
-1%
|
290
-2%
|
283
-2%
|
258
-9%
|
248
-4%
|
247
0%
|
231
-7%
|
240
+4%
|
244
+2%
|
242
-1%
|
257
+6%
|
274
+7%
|
292
+6%
|
308
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(22)
|
(31)
|
(41)
|
(49)
|
(54)
|
(55)
|
(67)
|
(69)
|
(73)
|
(76)
|
(83)
|
(85)
|
(94)
|
(99)
|
(96)
|
(106)
|
(106)
|
(110)
|
(104)
|
(104)
|
(103)
|
(104)
|
(108)
|
(245)
|
(105)
|
(103)
|
(102)
|
(125)
|
(105)
|
(99)
|
(99)
|
(206)
|
(104)
|
(104)
|
(105)
|
(107)
|
|
Selling, General & Administrative |
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(12)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(19)
|
(20)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(15)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
|
Depreciation & Amortization |
(20)
|
(27)
|
(34)
|
(41)
|
(45)
|
(45)
|
(56)
|
(57)
|
(60)
|
(63)
|
(70)
|
(72)
|
(80)
|
(85)
|
(81)
|
(89)
|
(88)
|
(92)
|
(88)
|
(88)
|
(88)
|
(89)
|
(89)
|
(88)
|
(87)
|
(84)
|
(83)
|
(83)
|
(83)
|
(84)
|
(85)
|
(87)
|
(88)
|
(88)
|
(87)
|
(88)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
5
|
4
|
1
|
(138)
|
0
|
0
|
0
|
(24)
|
(5)
|
0
|
0
|
(105)
|
0
|
0
|
0
|
0
|
|
Operating Income |
57
N/A
|
71
+25%
|
85
+20%
|
96
+13%
|
100
+4%
|
99
-1%
|
125
+26%
|
129
+3%
|
140
+8%
|
148
+6%
|
167
+13%
|
174
+4%
|
200
+15%
|
212
+6%
|
199
-6%
|
216
+9%
|
202
-6%
|
205
+1%
|
198
-3%
|
194
-2%
|
194
+0%
|
194
+0%
|
187
-4%
|
45
-76%
|
178
+296%
|
154
-13%
|
146
-5%
|
122
-16%
|
126
+3%
|
142
+13%
|
145
+3%
|
36
-75%
|
153
+328%
|
170
+11%
|
187
+10%
|
201
+8%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(26)
|
(27)
|
(40)
|
(42)
|
(37)
|
(38)
|
(41)
|
(46)
|
(49)
|
(57)
|
(66)
|
(65)
|
(75)
|
(76)
|
(63)
|
(64)
|
(59)
|
(59)
|
(69)
|
(82)
|
(93)
|
(96)
|
(82)
|
(87)
|
(74)
|
(68)
|
(65)
|
(43)
|
(40)
|
(36)
|
(33)
|
(29)
|
(28)
|
(28)
|
(35)
|
(47)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
0
|
(158)
|
(158)
|
(24)
|
0
|
0
|
(5)
|
(105)
|
0
|
(133)
|
(133)
|
(32)
|
(33)
|
|
Total Other Income |
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
|
Pre-Tax Income |
31
N/A
|
44
+42%
|
44
-1%
|
53
+20%
|
61
+16%
|
60
-2%
|
84
+40%
|
83
-1%
|
90
+8%
|
90
+1%
|
100
+10%
|
108
+8%
|
123
+14%
|
134
+9%
|
135
+0%
|
151
+12%
|
143
-5%
|
145
+1%
|
128
-12%
|
111
-14%
|
100
-9%
|
97
-4%
|
(35)
N/A
|
(44)
-25%
|
(55)
-25%
|
(72)
-32%
|
57
N/A
|
78
+37%
|
85
+8%
|
99
+17%
|
6
-94%
|
5
-7%
|
(9)
N/A
|
8
N/A
|
119
+1 464%
|
120
+1%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Income from Continuing Operations |
31
|
44
|
44
|
53
|
61
|
60
|
84
|
83
|
90
|
90
|
100
|
108
|
123
|
134
|
135
|
151
|
143
|
145
|
128
|
111
|
100
|
97
|
(35)
|
(44)
|
(55)
|
(72)
|
57
|
78
|
85
|
99
|
6
|
5
|
(9)
|
8
|
119
|
120
|
|
Net Income (Common) |
19
N/A
|
29
+49%
|
15
-50%
|
27
+89%
|
36
+32%
|
45
+23%
|
63
+40%
|
66
+5%
|
70
+6%
|
70
+0%
|
73
+4%
|
77
+6%
|
80
+3%
|
86
+8%
|
91
+6%
|
98
+7%
|
96
-2%
|
93
-3%
|
80
-14%
|
66
-18%
|
60
-9%
|
60
+0%
|
(68)
N/A
|
(74)
-9%
|
(85)
-15%
|
(102)
-21%
|
27
N/A
|
48
+80%
|
54
+14%
|
69
+28%
|
(24)
N/A
|
(24)
+1%
|
(37)
-56%
|
(20)
+45%
|
93
N/A
|
94
+2%
|
|
EPS (Diluted) |
0.95
N/A
|
1.46
+54%
|
0.53
-64%
|
1.11
+109%
|
1.44
+30%
|
1.38
-4%
|
1.93
+40%
|
2.02
+5%
|
1.98
-2%
|
2.05
+4%
|
2.06
+0%
|
1.86
-10%
|
2.26
+22%
|
2.13
-6%
|
1.12
-47%
|
2.27
+103%
|
2.21
-3%
|
2.12
-4%
|
1.72
-19%
|
1.42
-17%
|
1.29
-9%
|
1.18
-9%
|
-1.41
N/A
|
-1.55
-10%
|
-1.79
-15%
|
-2.02
-13%
|
0.54
N/A
|
0.95
+76%
|
1.08
+14%
|
1.32
+22%
|
-0.45
N/A
|
-0.44
+2%
|
-0.73
-66%
|
-0.37
+49%
|
1.74
N/A
|
1.75
+1%
|