Corporate Office Properties Trust
NYSE:OFC
Income Statement
Earnings Waterfall
Corporate Office Properties Trust
Revenue
|
694.4m
USD
|
Cost of Revenue
|
-317.4m
USD
|
Gross Profit
|
377.1m
USD
|
Operating Expenses
|
-193.8m
USD
|
Operating Income
|
183.3m
USD
|
Other Expenses
|
6.4m
USD
|
Net Income
|
189.7m
USD
|
Income Statement
Corporate Office Properties Trust
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
511
N/A
|
514
+0%
|
511
-1%
|
531
+4%
|
535
+1%
|
556
+4%
|
587
+6%
|
601
+2%
|
631
+5%
|
629
0%
|
625
-1%
|
609
-3%
|
584
-4%
|
576
-1%
|
574
0%
|
570
-1%
|
575
+1%
|
590
+3%
|
613
+4%
|
629
+3%
|
624
-1%
|
604
-3%
|
578
-4%
|
572
-1%
|
600
+5%
|
622
+4%
|
641
+3%
|
638
0%
|
608
-5%
|
603
-1%
|
609
+1%
|
625
+3%
|
638
+2%
|
650
+2%
|
1 150
+77%
|
1 184
+3%
|
1 213
+2%
|
1 228
+1%
|
739
-40%
|
711
-4%
|
694
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(227)
|
(229)
|
(220)
|
(234)
|
(241)
|
(259)
|
(280)
|
(300)
|
(321)
|
(309)
|
(297)
|
(272)
|
(244)
|
(239)
|
(243)
|
(241)
|
(253)
|
(268)
|
(291)
|
(307)
|
(302)
|
(285)
|
(259)
|
(248)
|
(270)
|
(289)
|
(307)
|
(304)
|
(277)
|
(270)
|
(269)
|
(278)
|
(286)
|
(294)
|
(533)
|
(569)
|
(594)
|
(606)
|
(373)
|
(338)
|
(317)
|
|
Gross Profit |
285
N/A
|
285
+0%
|
291
+2%
|
297
+2%
|
294
-1%
|
296
+1%
|
307
+3%
|
301
-2%
|
311
+3%
|
320
+3%
|
328
+3%
|
337
+3%
|
341
+1%
|
337
-1%
|
331
-2%
|
328
-1%
|
323
-2%
|
323
+0%
|
322
0%
|
322
0%
|
322
0%
|
320
-1%
|
319
0%
|
324
+2%
|
330
+2%
|
333
+1%
|
335
+1%
|
334
0%
|
331
-1%
|
333
+1%
|
340
+2%
|
347
+2%
|
352
+1%
|
356
+1%
|
617
+74%
|
615
0%
|
618
+1%
|
623
+1%
|
366
-41%
|
373
+2%
|
377
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(140)
|
(141)
|
(146)
|
(163)
|
(167)
|
(169)
|
(174)
|
(163)
|
(167)
|
(179)
|
(185)
|
(192)
|
(191)
|
(182)
|
(177)
|
(272)
|
(171)
|
(171)
|
(171)
|
(186)
|
(170)
|
(170)
|
(172)
|
(177)
|
(181)
|
(179)
|
(178)
|
(175)
|
(173)
|
(173)
|
(178)
|
(184)
|
(187)
|
(188)
|
(322)
|
(319)
|
(317)
|
(318)
|
(184)
|
(189)
|
(194)
|
|
Selling, General & Administrative |
(28)
|
(30)
|
(31)
|
(31)
|
(32)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(35)
|
(36)
|
(37)
|
(37)
|
(33)
|
(33)
|
(32)
|
(31)
|
(30)
|
(29)
|
(29)
|
(29)
|
(31)
|
(33)
|
(34)
|
(37)
|
(36)
|
(34)
|
(34)
|
(36)
|
(37)
|
(39)
|
(41)
|
(70)
|
(70)
|
(70)
|
(69)
|
(40)
|
(42)
|
(45)
|
|
Research & Development |
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(13)
|
(14)
|
(13)
|
(13)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
(3)
|
(3)
|
0
|
|
Depreciation & Amortization |
(107)
|
(106)
|
(110)
|
(127)
|
(130)
|
(132)
|
(136)
|
(124)
|
(127)
|
(135)
|
(140)
|
(143)
|
(142)
|
(136)
|
(133)
|
(131)
|
(131)
|
(133)
|
(134)
|
(135)
|
(135)
|
(135)
|
(137)
|
(139)
|
(140)
|
(141)
|
(138)
|
(135)
|
(134)
|
(134)
|
(138)
|
(143)
|
(144)
|
(143)
|
(243)
|
(240)
|
(240)
|
(242)
|
(141)
|
(144)
|
(147)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
Operating Income |
145
N/A
|
144
0%
|
145
+1%
|
134
-8%
|
127
-5%
|
128
+1%
|
133
+4%
|
138
+4%
|
144
+4%
|
141
-2%
|
143
+2%
|
146
+2%
|
150
+3%
|
155
+3%
|
154
-1%
|
56
-63%
|
152
+170%
|
151
0%
|
151
0%
|
136
-10%
|
151
+12%
|
150
-1%
|
147
-2%
|
147
N/A
|
150
+2%
|
153
+2%
|
156
+2%
|
159
+2%
|
158
-1%
|
160
+1%
|
162
+2%
|
163
+0%
|
165
+1%
|
168
+2%
|
296
+76%
|
297
+0%
|
301
+2%
|
305
+1%
|
181
-40%
|
184
+1%
|
183
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(71)
|
(68)
|
(70)
|
(70)
|
(73)
|
(78)
|
(87)
|
(87)
|
(86)
|
(86)
|
(84)
|
(87)
|
(88)
|
(81)
|
(76)
|
(71)
|
(67)
|
(68)
|
(69)
|
(69)
|
(69)
|
(69)
|
(68)
|
(67)
|
(66)
|
(64)
|
(62)
|
(61)
|
(59)
|
(112)
|
(111)
|
(111)
|
(110)
|
(56)
|
(99)
|
(95)
|
(94)
|
(93)
|
(50)
|
(53)
|
(54)
|
|
Non-Reccuring Items |
(76)
|
(35)
|
(23)
|
(17)
|
3
|
9
|
(11)
|
(11)
|
(11)
|
73
|
62
|
60
|
(9)
|
(120)
|
(103)
|
0
|
(33)
|
(5)
|
(16)
|
0
|
(14)
|
(14)
|
(3)
|
0
|
0
|
(3)
|
(0)
|
0
|
0
|
(5)
|
21
|
(13)
|
(38)
|
(34)
|
(160)
|
(127)
|
(102)
|
(101)
|
(1)
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
2
|
87
|
87
|
105
|
105
|
21
|
21
|
30
|
30
|
70
|
70
|
105
|
106
|
66
|
66
|
19
|
69
|
69
|
|
Total Other Income |
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
|
(1)
|
(1)
|
0
|
1
|
3
|
3
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(1)
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
41
N/A
|
53
+29%
|
47
-11%
|
56
+20%
|
59
+5%
|
35
-41%
|
40
+15%
|
48
+19%
|
128
+169%
|
121
-6%
|
118
-2%
|
53
-55%
|
(47)
N/A
|
(25)
+46%
|
(15)
+41%
|
53
N/A
|
79
+50%
|
76
-3%
|
76
+0%
|
79
+3%
|
77
-2%
|
78
+1%
|
82
+5%
|
170
+108%
|
173
+2%
|
200
+15%
|
203
+2%
|
119
-41%
|
64
-46%
|
103
+61%
|
72
-31%
|
90
+25%
|
149
+67%
|
144
-4%
|
181
+26%
|
172
-5%
|
176
+2%
|
150
-15%
|
199
+33%
|
197
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
(3)
|
41
|
51
|
45
|
54
|
57
|
35
|
40
|
47
|
128
|
121
|
118
|
53
|
(46)
|
(25)
|
(15)
|
52
|
78
|
75
|
75
|
77
|
77
|
79
|
82
|
171
|
174
|
200
|
203
|
119
|
64
|
103
|
71
|
89
|
149
|
144
|
181
|
171
|
175
|
149
|
198
|
196
|
|
Income to Minority Interest |
(1)
|
(5)
|
(9)
|
(9)
|
(9)
|
(10)
|
(5)
|
(5)
|
(6)
|
(8)
|
(11)
|
(11)
|
(8)
|
(6)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(5)
|
(6)
|
(6)
|
|
Net Income (Common) |
(20)
N/A
|
(0)
+98%
|
70
N/A
|
62
-12%
|
77
+24%
|
103
+35%
|
22
-79%
|
32
+43%
|
46
+45%
|
113
+145%
|
168
+48%
|
161
-4%
|
94
-42%
|
31
-67%
|
(3)
N/A
|
11
N/A
|
70
+523%
|
67
-4%
|
55
-17%
|
55
-1%
|
66
+22%
|
64
-3%
|
72
+11%
|
76
+5%
|
163
+115%
|
165
+2%
|
191
+16%
|
194
+2%
|
111
-43%
|
58
-48%
|
97
+67%
|
66
-32%
|
85
+28%
|
144
+69%
|
138
-4%
|
204
+48%
|
194
-5%
|
198
+2%
|
172
-13%
|
192
+11%
|
190
-1%
|
|
EPS (Diluted) |
-0.23
N/A
|
0
N/A
|
0.82
N/A
|
0.7
-15%
|
0.87
+24%
|
1.18
+36%
|
0.25
-79%
|
0.33
+32%
|
0.46
+39%
|
1.19
+159%
|
1.77
+49%
|
1.69
-5%
|
0.99
-41%
|
0.33
-67%
|
-0.04
N/A
|
0.11
N/A
|
0.7
+536%
|
0.69
-1%
|
0.57
-17%
|
0.53
-7%
|
0.67
+26%
|
0.61
-9%
|
0.66
+8%
|
0.67
+2%
|
1.45
+116%
|
1.49
+3%
|
1.71
+15%
|
1.74
+2%
|
0.99
-43%
|
0.51
-48%
|
0.86
+69%
|
0.59
-31%
|
0.75
+27%
|
1.28
+71%
|
1.23
-4%
|
1.81
+47%
|
1.72
-5%
|
1.75
+2%
|
1.53
-13%
|
1.7
+11%
|
1.68
-1%
|