OUTFRONT Media Inc
NYSE:OUT
Income Statement
Earnings Waterfall
OUTFRONT Media Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-465.4m
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
262.1m
USD
|
Other Expenses
|
-701.3m
USD
|
Net Income
|
-439.2m
USD
|
Income Statement
OUTFRONT Media Inc
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 |
1 294
N/A
|
1 303
+1%
|
1 304
+0%
|
1 303
0%
|
1 354
+4%
|
1 410
+4%
|
1 460
+4%
|
1 510
+3%
|
1 514
+0%
|
1 518
+0%
|
1 519
+0%
|
1 515
0%
|
1 514
0%
|
1 496
-1%
|
1 507
+1%
|
1 517
+1%
|
1 521
+0%
|
1 528
+0%
|
1 533
+0%
|
1 555
+1%
|
1 606
+3%
|
1 640
+2%
|
1 698
+4%
|
1 747
+3%
|
1 782
+2%
|
1 796
+1%
|
1 569
-13%
|
1 389
-11%
|
1 236
-11%
|
1 110
-10%
|
1 218
+10%
|
1 335
+10%
|
1 464
+10%
|
1 578
+8%
|
1 687
+7%
|
1 742
+3%
|
1 772
+2%
|
1 794
+1%
|
1 813
+1%
|
1 814
+0%
|
1 821
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(687)
|
(688)
|
(688)
|
(695)
|
(727)
|
(762)
|
(797)
|
(829)
|
(833)
|
(834)
|
(829)
|
(822)
|
(818)
|
(810)
|
(822)
|
(833)
|
(835)
|
(840)
|
(839)
|
(842)
|
(860)
|
(785)
|
(711)
|
(638)
|
(552)
|
(552)
|
(475)
|
(394)
|
(324)
|
(285)
|
(314)
|
(352)
|
(382)
|
(405)
|
(430)
|
(450)
|
(460)
|
(468)
|
(471)
|
(469)
|
(465)
|
|
Gross Profit |
607
N/A
|
615
+1%
|
616
+0%
|
608
-1%
|
627
+3%
|
648
+3%
|
664
+2%
|
682
+3%
|
681
0%
|
684
+1%
|
690
+1%
|
694
+1%
|
696
+0%
|
686
-1%
|
685
0%
|
684
0%
|
685
+0%
|
687
+0%
|
694
+1%
|
713
+3%
|
746
+5%
|
855
+15%
|
987
+16%
|
1 109
+12%
|
1 230
+11%
|
1 244
+1%
|
1 094
-12%
|
995
-9%
|
913
-8%
|
825
-10%
|
904
+10%
|
984
+9%
|
1 082
+10%
|
1 174
+9%
|
1 258
+7%
|
1 292
+3%
|
1 312
+2%
|
1 326
+1%
|
1 342
+1%
|
1 345
+0%
|
1 355
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(396)
|
(402)
|
(408)
|
(410)
|
(427)
|
(446)
|
(462)
|
(483)
|
(487)
|
(492)
|
(495)
|
(491)
|
(489)
|
(477)
|
(468)
|
(460)
|
(452)
|
(449)
|
(451)
|
(460)
|
(472)
|
(577)
|
(694)
|
(810)
|
(925)
|
(941)
|
(906)
|
(872)
|
(848)
|
(825)
|
(852)
|
(885)
|
(915)
|
(948)
|
(978)
|
(1 003)
|
(1 024)
|
(1 056)
|
(1 078)
|
(1 086)
|
(1 093)
|
|
Selling, General & Administrative |
(200)
|
(207)
|
(213)
|
(214)
|
(224)
|
(235)
|
(244)
|
(256)
|
(258)
|
(262)
|
(264)
|
(261)
|
(265)
|
(263)
|
(265)
|
(264)
|
(262)
|
(262)
|
(266)
|
(276)
|
(287)
|
(390)
|
(504)
|
(616)
|
(730)
|
(745)
|
(716)
|
(688)
|
(702)
|
(691)
|
(724)
|
(765)
|
(770)
|
(805)
|
(835)
|
(855)
|
(874)
|
(897)
|
(915)
|
(924)
|
(933)
|
|
Depreciation & Amortization |
(196)
|
(195)
|
(195)
|
(196)
|
(202)
|
(211)
|
(219)
|
(227)
|
(229)
|
(230)
|
(232)
|
(229)
|
(224)
|
(213)
|
(203)
|
(196)
|
(190)
|
(187)
|
(185)
|
(184)
|
(185)
|
(187)
|
(190)
|
(194)
|
(195)
|
(196)
|
(190)
|
(184)
|
(146)
|
(146)
|
(139)
|
(130)
|
(145)
|
(143)
|
(144)
|
(147)
|
(151)
|
(159)
|
(163)
|
(162)
|
(161)
|
|
Other Operating Expenses |
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
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
212
N/A
|
212
+0%
|
208
-2%
|
198
-5%
|
201
+1%
|
202
+1%
|
201
0%
|
199
-1%
|
193
-3%
|
192
-1%
|
194
+1%
|
203
+4%
|
207
+2%
|
209
+1%
|
218
+4%
|
224
+3%
|
234
+4%
|
238
+2%
|
244
+2%
|
253
+4%
|
274
+8%
|
277
+1%
|
293
+6%
|
299
+2%
|
306
+2%
|
304
-1%
|
188
-38%
|
122
-35%
|
65
-47%
|
(0)
N/A
|
52
N/A
|
99
+90%
|
166
+68%
|
226
+36%
|
280
+24%
|
290
+4%
|
288
-1%
|
270
-6%
|
263
-3%
|
259
-1%
|
262
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(12)
|
(31)
|
(57)
|
(85)
|
(100)
|
(111)
|
(113)
|
(218)
|
(221)
|
(220)
|
(220)
|
(115)
|
(113)
|
(113)
|
(114)
|
(117)
|
(119)
|
(121)
|
(124)
|
(126)
|
(128)
|
(131)
|
(133)
|
(135)
|
(132)
|
(131)
|
(132)
|
(131)
|
(136)
|
(135)
|
(132)
|
(130)
|
(127)
|
(126)
|
(128)
|
(132)
|
(139)
|
(147)
|
(154)
|
(158)
|
|
Non-Reccuring Items |
27
|
18
|
19
|
11
|
(18)
|
(19)
|
(22)
|
(15)
|
(3)
|
(3)
|
(1)
|
1
|
(1)
|
(2)
|
(5)
|
5
|
8
|
9
|
(28)
|
(40)
|
(40)
|
(37)
|
3
|
(8)
|
(25)
|
(26)
|
(25)
|
(9)
|
8
|
2
|
4
|
(3)
|
(4)
|
2
|
(1)
|
(2)
|
(0)
|
(1)
|
(512)
|
(524)
|
(529)
|
|
Total Other Income |
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(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
|
|
Pre-Tax Income |
238
N/A
|
217
-9%
|
194
-11%
|
150
-22%
|
98
-35%
|
83
-15%
|
69
-17%
|
71
+3%
|
(29)
N/A
|
(32)
-12%
|
(27)
+15%
|
(16)
+43%
|
91
N/A
|
94
+3%
|
100
+6%
|
116
+16%
|
125
+8%
|
129
+3%
|
94
-27%
|
90
-4%
|
109
+21%
|
111
+2%
|
165
+48%
|
158
-4%
|
146
-8%
|
146
0%
|
32
-78%
|
(18)
N/A
|
(59)
-223%
|
(135)
-130%
|
(78)
+42%
|
(36)
+54%
|
32
N/A
|
101
+220%
|
153
+51%
|
160
+5%
|
156
-3%
|
131
-16%
|
(396)
N/A
|
(418)
-6%
|
(425)
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(97)
|
(88)
|
(78)
|
177
|
206
|
213
|
226
|
(4)
|
(5)
|
(6)
|
(4)
|
1
|
(5)
|
(3)
|
(1)
|
(4)
|
9
|
12
|
4
|
5
|
(5)
|
(11)
|
(9)
|
(11)
|
(11)
|
(10)
|
(3)
|
(3)
|
(1)
|
2
|
3
|
5
|
3
|
1
|
(3)
|
(1)
|
(9)
|
(12)
|
(11)
|
(13)
|
(4)
|
|
Income from Continuing Operations |
141
|
129
|
116
|
327
|
304
|
297
|
295
|
67
|
(34)
|
(38)
|
(32)
|
(15)
|
86
|
91
|
99
|
112
|
134
|
140
|
98
|
95
|
104
|
101
|
156
|
147
|
135
|
136
|
29
|
(21)
|
(60)
|
(133)
|
(76)
|
(31)
|
35
|
102
|
150
|
158
|
146
|
119
|
(407)
|
(431)
|
(429)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Equity Earnings Affiliates |
3
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
3
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
0
|
(0)
|
(1)
|
|
Net Income (Common) |
144
N/A
|
132
-8%
|
118
-11%
|
329
+179%
|
307
-7%
|
300
-2%
|
299
0%
|
72
-76%
|
(29)
N/A
|
(33)
-12%
|
(27)
+19%
|
(10)
+64%
|
91
N/A
|
96
+5%
|
104
+9%
|
117
+12%
|
126
+8%
|
132
+5%
|
90
-32%
|
86
-4%
|
108
+25%
|
104
-3%
|
159
+53%
|
151
-5%
|
138
-8%
|
138
+0%
|
25
-82%
|
(34)
N/A
|
(81)
-141%
|
(161)
-99%
|
(106)
+34%
|
(60)
+44%
|
8
N/A
|
76
+917%
|
130
+70%
|
143
+10%
|
136
-5%
|
110
-19%
|
(417)
N/A
|
(440)
-6%
|
(439)
+0%
|
|
EPS (Diluted) |
1.18
N/A
|
1.36
+15%
|
1
-26%
|
2.72
+172%
|
2.67
-2%
|
2.17
-19%
|
2.17
N/A
|
0.52
-76%
|
-0.21
N/A
|
-0.25
-19%
|
-0.2
+20%
|
-0.07
+65%
|
0.66
N/A
|
0.7
+6%
|
0.76
+9%
|
0.84
+11%
|
0.9
+7%
|
0.95
+6%
|
0.64
-33%
|
0.6
-6%
|
0.77
+28%
|
0.74
-4%
|
1.13
+53%
|
1.04
-8%
|
0.97
-7%
|
0.97
N/A
|
0.18
-81%
|
-0.23
N/A
|
-0.56
-143%
|
-1.12
-100%
|
-0.73
+35%
|
-0.41
+44%
|
0.05
N/A
|
0.52
+940%
|
0.78
+50%
|
0.86
+10%
|
0.84
-2%
|
0.67
-20%
|
-2.53
N/A
|
-2.67
-6%
|
-2.66
+0%
|