STAG Industrial Inc
NYSE:STAG
Income Statement
Earnings Waterfall
STAG Industrial Inc
Revenue
|
707.8m
USD
|
Cost of Revenue
|
-137.1m
USD
|
Gross Profit
|
570.7m
USD
|
Operating Expenses
|
-333.1m
USD
|
Operating Income
|
237.6m
USD
|
Other Expenses
|
-45m
USD
|
Net Income
|
192.6m
USD
|
Income Statement
STAG Industrial 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 |
134
N/A
|
144
+7%
|
153
+7%
|
161
+5%
|
174
+8%
|
185
+7%
|
196
+6%
|
210
+7%
|
219
+4%
|
229
+5%
|
236
+3%
|
243
+3%
|
250
+3%
|
259
+3%
|
271
+5%
|
286
+6%
|
301
+5%
|
315
+5%
|
328
+4%
|
339
+3%
|
351
+4%
|
363
+4%
|
375
+3%
|
388
+4%
|
406
+5%
|
429
+6%
|
450
+5%
|
465
+3%
|
483
+4%
|
499
+3%
|
520
+4%
|
545
+5%
|
562
+3%
|
587
+4%
|
610
+4%
|
635
+4%
|
657
+4%
|
672
+2%
|
682
+2%
|
695
+2%
|
708
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24)
|
(27)
|
(30)
|
(31)
|
(33)
|
(36)
|
(37)
|
(40)
|
(43)
|
(45)
|
(47)
|
(47)
|
(49)
|
(50)
|
(51)
|
(56)
|
(58)
|
(62)
|
(64)
|
(66)
|
(69)
|
(71)
|
(71)
|
(72)
|
(74)
|
(76)
|
(80)
|
(82)
|
(88)
|
(93)
|
(98)
|
(104)
|
(106)
|
(111)
|
(114)
|
(117)
|
(123)
|
(127)
|
(131)
|
(136)
|
(137)
|
|
Gross Profit |
110
N/A
|
117
+6%
|
124
+6%
|
130
+5%
|
140
+8%
|
149
+6%
|
159
+6%
|
169
+6%
|
176
+4%
|
184
+4%
|
189
+3%
|
196
+3%
|
201
+3%
|
209
+4%
|
219
+5%
|
231
+5%
|
243
+5%
|
253
+4%
|
264
+4%
|
273
+3%
|
282
+3%
|
293
+4%
|
303
+4%
|
316
+4%
|
332
+5%
|
353
+6%
|
370
+5%
|
382
+3%
|
396
+3%
|
406
+3%
|
422
+4%
|
441
+5%
|
456
+3%
|
477
+5%
|
496
+4%
|
517
+4%
|
534
+3%
|
544
+2%
|
551
+1%
|
559
+2%
|
571
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(86)
|
(91)
|
(100)
|
(106)
|
(115)
|
(123)
|
(129)
|
(137)
|
(140)
|
(147)
|
(151)
|
(155)
|
(160)
|
(162)
|
(169)
|
(176)
|
(186)
|
(190)
|
(194)
|
(201)
|
(203)
|
(206)
|
(211)
|
(214)
|
(224)
|
(236)
|
(246)
|
(254)
|
(258)
|
(267)
|
(274)
|
(283)
|
(292)
|
(300)
|
(312)
|
(320)
|
(329)
|
(336)
|
(335)
|
(333)
|
(333)
|
|
Selling, General & Administrative |
(18)
|
(19)
|
(23)
|
(24)
|
(26)
|
(28)
|
(28)
|
(28)
|
(29)
|
(32)
|
(33)
|
(34)
|
(33)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(35)
|
(36)
|
(36)
|
(37)
|
(39)
|
(39)
|
(40)
|
(42)
|
(44)
|
(47)
|
(51)
|
(50)
|
(50)
|
(50)
|
(48)
|
(49)
|
(50)
|
(50)
|
(50)
|
(50)
|
|
Depreciation & Amortization |
(68)
|
(72)
|
(77)
|
(81)
|
(88)
|
(94)
|
(101)
|
(107)
|
(110)
|
(114)
|
(117)
|
(120)
|
(125)
|
(130)
|
(136)
|
(142)
|
(151)
|
(155)
|
(160)
|
(166)
|
(168)
|
(170)
|
(174)
|
(176)
|
(186)
|
(196)
|
(205)
|
(212)
|
(215)
|
(220)
|
(224)
|
(229)
|
(239)
|
(248)
|
(260)
|
(270)
|
(275)
|
(277)
|
(276)
|
(276)
|
(278)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(10)
|
(9)
|
(7)
|
(5)
|
|
Operating Income |
24
N/A
|
25
+6%
|
24
-6%
|
24
+1%
|
26
+6%
|
26
+3%
|
30
+14%
|
33
+9%
|
36
+9%
|
36
+1%
|
39
+7%
|
41
+6%
|
41
+1%
|
47
+14%
|
51
+7%
|
55
+8%
|
57
+5%
|
63
+9%
|
70
+11%
|
72
+3%
|
79
+10%
|
86
+9%
|
92
+7%
|
102
+11%
|
108
+6%
|
116
+8%
|
124
+7%
|
129
+4%
|
137
+7%
|
139
+1%
|
148
+7%
|
158
+7%
|
164
+4%
|
176
+8%
|
184
+4%
|
197
+7%
|
205
+4%
|
209
+2%
|
216
+4%
|
227
+5%
|
238
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(21)
|
(22)
|
(23)
|
(25)
|
(28)
|
(31)
|
(33)
|
(36)
|
(39)
|
(40)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(47)
|
(49)
|
(50)
|
(51)
|
(52)
|
(55)
|
(57)
|
(60)
|
(61)
|
(62)
|
(63)
|
(63)
|
(62)
|
(63)
|
(65)
|
(68)
|
(73)
|
(78)
|
(83)
|
(88)
|
(91)
|
(95)
|
|
Non-Reccuring Items |
(4)
|
(4)
|
(3)
|
(4)
|
(8)
|
(8)
|
(11)
|
(15)
|
(34)
|
(35)
|
(44)
|
(40)
|
(25)
|
(24)
|
(14)
|
(14)
|
(7)
|
(9)
|
(6)
|
(5)
|
(6)
|
(9)
|
(9)
|
(13)
|
(10)
|
(4)
|
(5)
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
2
|
3
|
0
|
3
|
2
|
5
|
23
|
26
|
25
|
62
|
44
|
42
|
59
|
24
|
47
|
52
|
37
|
72
|
51
|
45
|
43
|
7
|
53
|
54
|
61
|
136
|
95
|
100
|
114
|
98
|
116
|
110
|
121
|
58
|
54
|
71
|
49
|
54
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
3
|
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
|
|
Pre-Tax Income |
0
N/A
|
1
+250%
|
(1)
N/A
|
(1)
N/A
|
(5)
-262%
|
(6)
-30%
|
(9)
-41%
|
(14)
-58%
|
(29)
-115%
|
(16)
+47%
|
(20)
-30%
|
(16)
+24%
|
36
N/A
|
25
-30%
|
36
+45%
|
58
+60%
|
32
-44%
|
57
+78%
|
71
+24%
|
58
-18%
|
96
+66%
|
79
-18%
|
78
-1%
|
80
+3%
|
51
-37%
|
108
+114%
|
113
+5%
|
126
+11%
|
207
+64%
|
167
-19%
|
181
+8%
|
207
+14%
|
196
-5%
|
225
+15%
|
225
0%
|
240
+7%
|
182
-24%
|
179
-2%
|
199
+11%
|
185
-7%
|
197
+7%
|
|
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 |
0
|
1
|
(1)
|
(1)
|
(5)
|
(6)
|
(9)
|
(14)
|
(29)
|
(16)
|
(20)
|
(16)
|
36
|
25
|
36
|
58
|
32
|
57
|
71
|
58
|
96
|
79
|
78
|
80
|
51
|
108
|
113
|
126
|
207
|
167
|
181
|
207
|
196
|
225
|
225
|
240
|
182
|
179
|
199
|
185
|
197
|
|
Income to Minority Interest |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Net Income (Common) |
(4)
N/A
|
(5)
-12%
|
(8)
-58%
|
(8)
-4%
|
(15)
-89%
|
(17)
-11%
|
(19)
-14%
|
(24)
-24%
|
(39)
-64%
|
(26)
+33%
|
(31)
-22%
|
(28)
+11%
|
20
N/A
|
11
-48%
|
23
+116%
|
45
+98%
|
21
-53%
|
45
+114%
|
56
+23%
|
44
-20%
|
82
+86%
|
67
-19%
|
70
+5%
|
72
+3%
|
44
-39%
|
100
+129%
|
105
+5%
|
118
+12%
|
197
+66%
|
156
-21%
|
171
+10%
|
197
+15%
|
188
-4%
|
220
+17%
|
220
0%
|
235
+7%
|
178
-24%
|
175
-2%
|
194
+11%
|
181
-7%
|
193
+7%
|
|
EPS (Diluted) |
-0.09
N/A
|
-0.09
N/A
|
-0.14
-56%
|
-0.1
+29%
|
-0.28
-180%
|
-0.27
+4%
|
-0.29
-7%
|
-0.34
-17%
|
-0.58
-71%
|
-0.39
+33%
|
-0.47
-21%
|
-0.41
+13%
|
0.29
N/A
|
0.11
-62%
|
0.22
+100%
|
0.48
+118%
|
0.23
-52%
|
0.47
+104%
|
0.57
+21%
|
0.41
-28%
|
0.79
+93%
|
0.57
-28%
|
0.55
-4%
|
0.56
+2%
|
0.35
-38%
|
0.67
+91%
|
0.7
+4%
|
0.78
+11%
|
1.32
+69%
|
0.97
-27%
|
1.05
+8%
|
1.2
+14%
|
1.15
-4%
|
1.23
+7%
|
1.22
-1%
|
1.3
+7%
|
1
-23%
|
0.98
-2%
|
1.09
+11%
|
0.99
-9%
|
1.07
+8%
|