Kimco Realty Corp
NYSE:KIM
Income Statement
Earnings Waterfall
Kimco Realty Corp
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-556.7m
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-644.1m
USD
|
Operating Income
|
582.6m
USD
|
Other Expenses
|
43.8m
USD
|
Net Income
|
626.4m
USD
|
Income Statement
Kimco Realty Corp
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 |
862
N/A
|
868
+1%
|
901
+4%
|
935
+4%
|
994
+6%
|
1 029
+3%
|
1 077
+5%
|
1 110
+3%
|
1 167
+5%
|
1 181
+1%
|
1 178
0%
|
1 175
0%
|
1 171
0%
|
1 167
0%
|
1 173
+0%
|
1 183
+1%
|
1 201
+2%
|
1 211
+1%
|
1 208
0%
|
1 196
-1%
|
1 165
-3%
|
1 156
-1%
|
1 147
-1%
|
1 147
0%
|
1 159
+1%
|
1 154
0%
|
1 108
-4%
|
1 085
-2%
|
1 058
-2%
|
1 050
-1%
|
1 101
+5%
|
1 209
+10%
|
1 365
+13%
|
1 510
+11%
|
1 648
+9%
|
1 713
+4%
|
1 728
+1%
|
1 743
+1%
|
1 759
+1%
|
1 772
+1%
|
1 783
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(222)
|
(224)
|
(234)
|
(244)
|
(259)
|
(268)
|
(281)
|
(289)
|
(305)
|
(303)
|
(299)
|
(297)
|
(299)
|
(302)
|
(307)
|
(308)
|
(311)
|
(322)
|
(327)
|
(332)
|
(329)
|
(325)
|
(327)
|
(327)
|
(337)
|
(339)
|
(336)
|
(342)
|
(343)
|
(347)
|
(356)
|
(376)
|
(418)
|
(457)
|
(497)
|
(522)
|
(531)
|
(540)
|
(547)
|
(555)
|
(557)
|
|
Gross Profit |
640
N/A
|
644
+1%
|
667
+4%
|
691
+4%
|
735
+6%
|
760
+3%
|
796
+5%
|
820
+3%
|
862
+5%
|
878
+2%
|
879
+0%
|
877
0%
|
872
-1%
|
865
-1%
|
866
+0%
|
874
+1%
|
890
+2%
|
889
0%
|
881
-1%
|
864
-2%
|
836
-3%
|
831
-1%
|
821
-1%
|
820
0%
|
822
+0%
|
815
-1%
|
772
-5%
|
743
-4%
|
715
-4%
|
704
-2%
|
745
+6%
|
833
+12%
|
947
+14%
|
1 053
+11%
|
1 150
+9%
|
1 191
+4%
|
1 197
+1%
|
1 203
+1%
|
1 212
+1%
|
1 217
+0%
|
1 227
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(358)
|
(359)
|
(363)
|
(368)
|
(385)
|
(393)
|
(411)
|
(447)
|
(473)
|
(484)
|
(487)
|
(481)
|
(478)
|
(482)
|
(493)
|
(485)
|
(485)
|
(467)
|
(447)
|
(427)
|
(404)
|
(396)
|
(383)
|
(378)
|
(375)
|
(368)
|
(372)
|
(380)
|
(382)
|
(391)
|
(392)
|
(432)
|
(499)
|
(561)
|
(616)
|
(631)
|
(625)
|
(625)
|
(635)
|
(641)
|
(644)
|
|
Selling, General & Administrative |
(134)
|
(136)
|
(133)
|
(129)
|
(127)
|
(123)
|
(123)
|
(122)
|
(129)
|
(129)
|
(130)
|
(130)
|
(123)
|
(120)
|
(118)
|
(118)
|
(124)
|
(117)
|
(112)
|
(106)
|
(94)
|
(95)
|
(93)
|
(94)
|
(97)
|
(92)
|
(92)
|
(97)
|
(93)
|
(97)
|
(99)
|
(96)
|
(104)
|
(110)
|
(113)
|
(117)
|
(120)
|
(124)
|
(129)
|
(133)
|
(137)
|
|
Depreciation & Amortization |
(225)
|
(223)
|
(230)
|
(239)
|
(258)
|
(271)
|
(289)
|
(325)
|
(345)
|
(355)
|
(358)
|
(351)
|
(355)
|
(363)
|
(375)
|
(367)
|
(361)
|
(350)
|
(335)
|
(321)
|
(310)
|
(301)
|
(290)
|
(284)
|
(278)
|
(276)
|
(280)
|
(283)
|
(289)
|
(295)
|
(294)
|
(336)
|
(395)
|
(451)
|
(503)
|
(514)
|
(505)
|
(501)
|
(506)
|
(508)
|
(507)
|
|
Operating Income |
282
N/A
|
284
+1%
|
305
+7%
|
322
+6%
|
350
+9%
|
367
+5%
|
385
+5%
|
373
-3%
|
389
+4%
|
394
+1%
|
392
0%
|
397
+1%
|
394
-1%
|
383
-3%
|
373
-3%
|
390
+4%
|
405
+4%
|
422
+4%
|
434
+3%
|
436
+1%
|
432
-1%
|
435
+1%
|
438
+1%
|
442
+1%
|
447
+1%
|
447
0%
|
399
-11%
|
362
-9%
|
333
-8%
|
313
-6%
|
353
+13%
|
401
+14%
|
447
+11%
|
492
+10%
|
535
+9%
|
560
+5%
|
572
+2%
|
578
+1%
|
577
0%
|
576
0%
|
583
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(195)
|
(195)
|
(198)
|
(196)
|
(203)
|
(204)
|
(176)
|
(173)
|
(180)
|
(180)
|
(206)
|
(204)
|
(191)
|
(185)
|
(181)
|
(182)
|
(189)
|
(193)
|
(193)
|
(190)
|
(183)
|
(178)
|
(176)
|
(175)
|
(177)
|
(184)
|
530
|
449
|
599
|
663
|
(29)
|
500
|
301
|
352
|
57
|
(476)
|
(542)
|
(484)
|
(213)
|
(132)
|
(35)
|
|
Non-Reccuring Items |
(32)
|
(32)
|
(33)
|
23
|
(40)
|
(29)
|
(19)
|
(22)
|
(45)
|
(45)
|
(82)
|
(131)
|
(139)
|
(135)
|
(112)
|
(61)
|
(69)
|
(75)
|
(68)
|
(80)
|
(92)
|
(89)
|
(83)
|
(87)
|
(49)
|
(48)
|
(30)
|
(19)
|
(14)
|
(11)
|
(14)
|
(54)
|
(54)
|
(61)
|
(72)
|
(32)
|
(30)
|
(34)
|
(20)
|
(7)
|
(19)
|
|
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
|
230
|
253
|
268
|
277
|
79
|
59
|
47
|
38
|
7
|
13
|
30
|
32
|
31
|
25
|
9
|
11
|
15
|
50
|
60
|
57
|
75
|
|
Total Other Income |
6
|
7
|
7
|
2
|
(5)
|
(5)
|
(4)
|
(2)
|
5
|
5
|
2
|
5
|
4
|
5
|
8
|
5
|
(0)
|
5
|
7
|
11
|
13
|
10
|
8
|
7
|
12
|
10
|
8
|
3
|
4
|
6
|
8
|
16
|
20
|
23
|
27
|
27
|
29
|
26
|
27
|
18
|
40
|
|
Pre-Tax Income |
60
N/A
|
64
+8%
|
81
+26%
|
151
+88%
|
102
-33%
|
129
+27%
|
187
+44%
|
176
-6%
|
169
-4%
|
174
+3%
|
106
-39%
|
67
-37%
|
68
+2%
|
69
+1%
|
88
+28%
|
152
+72%
|
146
-3%
|
159
+9%
|
179
+13%
|
178
-1%
|
399
+125%
|
432
+8%
|
456
+6%
|
466
+2%
|
312
-33%
|
285
-9%
|
953
+234%
|
833
-13%
|
928
+11%
|
983
+6%
|
347
-65%
|
894
+158%
|
745
-17%
|
831
+12%
|
556
-33%
|
90
-84%
|
44
-51%
|
136
+206%
|
433
+219%
|
512
+18%
|
644
+26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(26)
|
(39)
|
(21)
|
(22)
|
(27)
|
(22)
|
(20)
|
(60)
|
(60)
|
(63)
|
(122)
|
(73)
|
(60)
|
(59)
|
3
|
2
|
1
|
1
|
1
|
(2)
|
(2)
|
(3)
|
1
|
3
|
4
|
4
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
(57)
|
(88)
|
(119)
|
(119)
|
(61)
|
|
Income from Continuing Operations |
27
|
38
|
41
|
131
|
80
|
103
|
165
|
156
|
109
|
114
|
43
|
(55)
|
(5)
|
9
|
29
|
155
|
148
|
161
|
180
|
178
|
398
|
429
|
453
|
467
|
315
|
289
|
957
|
833
|
927
|
981
|
344
|
891
|
742
|
829
|
555
|
91
|
(12)
|
48
|
314
|
393
|
583
|
|
Income to Minority Interest |
(5)
|
(11)
|
(12)
|
(13)
|
(12)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(7)
|
(7)
|
(17)
|
(16)
|
(14)
|
(12)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
11
|
14
|
11
|
6
|
(8)
|
(12)
|
(12)
|
|
Equity Earnings Affiliates |
261
|
263
|
315
|
280
|
305
|
496
|
407
|
363
|
666
|
495
|
630
|
623
|
304
|
252
|
201
|
208
|
199
|
197
|
114
|
106
|
101
|
99
|
106
|
105
|
98
|
98
|
77
|
78
|
76
|
73
|
79
|
79
|
108
|
115
|
142
|
153
|
127
|
124
|
98
|
84
|
83
|
|
Net Income (Common) |
177
N/A
|
196
+11%
|
234
+19%
|
373
+59%
|
364
-2%
|
586
+61%
|
624
+6%
|
507
-19%
|
827
+63%
|
661
-20%
|
741
+12%
|
623
-16%
|
331
-47%
|
267
-19%
|
207
-23%
|
364
+76%
|
370
+2%
|
434
+17%
|
453
+4%
|
433
-4%
|
430
-1%
|
402
-6%
|
337
-16%
|
315
-7%
|
337
+7%
|
320
-5%
|
971
+204%
|
868
-11%
|
971
+12%
|
1 019
+5%
|
391
-62%
|
934
+139%
|
816
-13%
|
915
+12%
|
680
-26%
|
233
-66%
|
99
-58%
|
150
+52%
|
377
+151%
|
437
+16%
|
626
+43%
|
|
EPS (Diluted) |
0.43
N/A
|
0.47
+9%
|
0.56
+19%
|
0.9
+61%
|
0.88
-2%
|
1.41
+60%
|
1.49
+6%
|
1.22
-18%
|
2
+64%
|
1.6
-20%
|
1.74
+9%
|
1.48
-15%
|
0.79
-47%
|
0.64
-19%
|
0.49
-23%
|
0.86
+76%
|
0.88
+2%
|
1.03
+17%
|
1.08
+5%
|
1.03
-5%
|
1.02
-1%
|
0.96
-6%
|
0.8
-17%
|
0.75
-6%
|
0.8
+7%
|
0.75
-6%
|
2.23
+197%
|
2.02
-9%
|
2.25
+11%
|
2.36
+5%
|
0.65
-72%
|
1.7
+162%
|
1.6
-6%
|
1.48
-8%
|
1.1
-26%
|
0.37
-66%
|
0.16
-57%
|
0.24
+50%
|
0.61
+154%
|
0.71
+16%
|
1.01
+42%
|