Life Storage Inc
NYSE:LSI
Income Statement
Earnings Waterfall
Life Storage Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-287.3m
USD
|
Gross Profit
|
791m
USD
|
Operating Expenses
|
-315.1m
USD
|
Operating Income
|
475.9m
USD
|
Other Expenses
|
-109.7m
USD
|
Net Income
|
366.2m
USD
|
Income Statement
Life Storage Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
243
N/A
|
253
+4%
|
262
+3%
|
274
+5%
|
284
+4%
|
297
+5%
|
312
+5%
|
326
+5%
|
336
+3%
|
346
+3%
|
356
+3%
|
367
+3%
|
380
+4%
|
397
+4%
|
429
+8%
|
463
+8%
|
492
+6%
|
518
+5%
|
525
+2%
|
530
+1%
|
535
+1%
|
540
+1%
|
546
+1%
|
551
+1%
|
554
+1%
|
561
+1%
|
565
+1%
|
575
+2%
|
585
+2%
|
587
+0%
|
598
+2%
|
617
+3%
|
642
+4%
|
682
+6%
|
734
+8%
|
789
+7%
|
850
+8%
|
920
+8%
|
985
+7%
|
1 038
+5%
|
1 078
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(80)
|
(82)
|
(85)
|
(88)
|
(92)
|
(97)
|
(101)
|
(102)
|
(108)
|
(110)
|
(114)
|
(119)
|
(122)
|
(128)
|
(139)
|
(151)
|
(162)
|
(172)
|
(178)
|
(181)
|
(182)
|
(183)
|
(182)
|
(183)
|
(184)
|
(188)
|
(191)
|
(195)
|
(198)
|
(198)
|
(204)
|
(209)
|
(217)
|
(226)
|
(236)
|
(224)
|
(232)
|
(241)
|
(250)
|
(279)
|
(287)
|
|
Gross Profit |
163
N/A
|
171
+5%
|
177
+4%
|
186
+5%
|
191
+3%
|
200
+4%
|
211
+6%
|
224
+6%
|
228
+2%
|
236
+3%
|
242
+3%
|
248
+2%
|
258
+4%
|
269
+4%
|
290
+8%
|
311
+7%
|
330
+6%
|
346
+5%
|
348
+1%
|
349
+0%
|
352
+1%
|
356
+1%
|
364
+2%
|
368
+1%
|
371
+1%
|
373
+1%
|
375
+0%
|
380
+1%
|
387
+2%
|
389
+0%
|
394
+1%
|
408
+4%
|
425
+4%
|
456
+7%
|
498
+9%
|
565
+14%
|
618
+9%
|
679
+10%
|
735
+8%
|
759
+3%
|
791
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(75)
|
(78)
|
(79)
|
(82)
|
(84)
|
(87)
|
(92)
|
(100)
|
(99)
|
(100)
|
(99)
|
(98)
|
(101)
|
(105)
|
(133)
|
(160)
|
(182)
|
(235)
|
(195)
|
(177)
|
(166)
|
(148)
|
(149)
|
(151)
|
(153)
|
(153)
|
(153)
|
(154)
|
(157)
|
(56)
|
(164)
|
(175)
|
(181)
|
(191)
|
(198)
|
(233)
|
(254)
|
(276)
|
(299)
|
(299)
|
(315)
|
|
Selling, General & Administrative |
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(36)
|
(41)
|
(39)
|
(40)
|
(39)
|
(39)
|
(40)
|
(40)
|
(42)
|
(43)
|
(44)
|
(50)
|
(50)
|
(49)
|
(50)
|
(46)
|
(47)
|
(49)
|
(49)
|
(48)
|
(48)
|
(47)
|
(47)
|
(49)
|
(51)
|
(52)
|
(53)
|
(56)
|
(59)
|
(63)
|
(64)
|
(68)
|
(70)
|
(77)
|
(89)
|
|
Depreciation & Amortization |
(42)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(49)
|
(52)
|
(54)
|
(56)
|
(58)
|
(59)
|
(61)
|
(65)
|
(91)
|
(117)
|
(138)
|
(158)
|
(143)
|
(128)
|
(115)
|
(101)
|
(103)
|
(103)
|
(104)
|
(105)
|
(105)
|
(107)
|
(109)
|
(112)
|
(118)
|
(123)
|
(128)
|
(135)
|
(139)
|
(147)
|
(160)
|
(172)
|
(184)
|
(193)
|
(194)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(5)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
5
|
0
|
0
|
0
|
0
|
(23)
|
(30)
|
(36)
|
(45)
|
(29)
|
(32)
|
|
Operating Income |
88
N/A
|
93
+6%
|
98
+5%
|
104
+7%
|
108
+3%
|
113
+5%
|
119
+5%
|
124
+4%
|
129
+4%
|
136
+5%
|
143
+6%
|
150
+5%
|
157
+5%
|
164
+4%
|
157
-4%
|
151
-4%
|
147
-3%
|
110
-25%
|
152
+39%
|
172
+13%
|
187
+8%
|
208
+12%
|
215
+3%
|
217
+1%
|
217
+0%
|
220
+1%
|
222
+1%
|
226
+2%
|
230
+2%
|
333
+45%
|
230
-31%
|
233
+1%
|
244
+4%
|
265
+9%
|
300
+13%
|
332
+11%
|
364
+10%
|
403
+11%
|
435
+8%
|
459
+6%
|
476
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(32)
|
(32)
|
(31)
|
(30)
|
(29)
|
(29)
|
(30)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(40)
|
(45)
|
(51)
|
(57)
|
(58)
|
(59)
|
(71)
|
(73)
|
(74)
|
(76)
|
(67)
|
(67)
|
(69)
|
(70)
|
(72)
|
(74)
|
(75)
|
(76)
|
(81)
|
(80)
|
(80)
|
(82)
|
(80)
|
(84)
|
(88)
|
(94)
|
(100)
|
(109)
|
|
Non-Reccuring Items |
(5)
|
(4)
|
(3)
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(5)
|
(6)
|
(30)
|
(31)
|
(29)
|
0
|
0
|
(1)
|
0
|
0
|
1
|
0
|
3
|
3
|
101
|
106
|
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
7
|
8
|
|
Gain/Loss on Disposition of Assets |
1
|
1
|
1
|
0
|
0
|
0
|
2
|
5
|
5
|
0
|
3
|
(1)
|
(1)
|
15
|
15
|
16
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
57
|
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
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
56
|
56
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
52
N/A
|
59
+13%
|
64
+9%
|
72
+11%
|
73
+3%
|
76
+4%
|
82
+8%
|
89
+8%
|
95
+6%
|
103
+8%
|
109
+6%
|
113
+4%
|
119
+5%
|
134
+12%
|
97
-27%
|
85
-12%
|
77
-9%
|
53
-31%
|
94
+77%
|
97
+3%
|
110
+14%
|
130
+18%
|
136
+4%
|
208
+53%
|
208
+0%
|
210
+1%
|
309
+47%
|
260
-16%
|
262
+1%
|
258
-2%
|
154
-40%
|
152
-1%
|
163
+7%
|
184
+13%
|
218
+18%
|
252
+16%
|
280
+11%
|
317
+13%
|
346
+9%
|
366
+6%
|
374
+2%
|
|
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 |
52
|
59
|
64
|
72
|
73
|
76
|
82
|
89
|
95
|
103
|
109
|
113
|
119
|
134
|
97
|
85
|
77
|
53
|
94
|
97
|
110
|
130
|
136
|
208
|
208
|
210
|
309
|
260
|
262
|
258
|
154
|
152
|
163
|
184
|
218
|
252
|
280
|
317
|
346
|
366
|
374
|
|
Income to Minority Interest |
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
|
Net Income (Common) |
58
N/A
|
65
+11%
|
65
+1%
|
74
+13%
|
77
+3%
|
79
+4%
|
85
+7%
|
89
+4%
|
94
+7%
|
102
+8%
|
108
+6%
|
113
+4%
|
118
+5%
|
133
+13%
|
97
-27%
|
85
-12%
|
77
-9%
|
53
-31%
|
94
+75%
|
96
+3%
|
110
+14%
|
130
+18%
|
135
+4%
|
207
+53%
|
207
+0%
|
209
+1%
|
307
+47%
|
259
-16%
|
261
+1%
|
256
-2%
|
154
-40%
|
152
-1%
|
163
+7%
|
184
+13%
|
217
+18%
|
249
+15%
|
276
+11%
|
310
+13%
|
338
+9%
|
358
+6%
|
366
+2%
|
|
EPS (Diluted) |
1.24
N/A
|
1.34
+8%
|
1.36
+1%
|
1.56
+15%
|
1.56
N/A
|
1.6
+3%
|
1.69
+6%
|
1.78
+5%
|
1.82
+2%
|
1.91
+5%
|
2
+5%
|
2.11
+5%
|
2.03
-4%
|
2.1
+3%
|
1.4
-33%
|
1.31
-6%
|
1.11
-15%
|
0.76
-32%
|
1.34
+76%
|
1.38
+3%
|
1.58
+14%
|
1.83
+16%
|
1.28
-30%
|
1.97
+54%
|
1.97
N/A
|
1.96
-1%
|
2.93
+49%
|
2.46
-16%
|
2.49
+1%
|
2.42
-3%
|
1.44
-40%
|
1.42
-1%
|
2.15
+51%
|
2.37
+10%
|
2.73
+15%
|
3.17
+16%
|
3.28
+3%
|
3.67
+12%
|
3.96
+8%
|
4.22
+7%
|
4.29
+2%
|