STORE Capital Corp
NYSE:STOR
Income Statement
Earnings Waterfall
STORE Capital Corp
Revenue
|
885.7m
USD
|
Cost of Revenue
|
-15.1m
USD
|
Gross Profit
|
870.6m
USD
|
Operating Expenses
|
-369.7m
USD
|
Operating Income
|
501m
USD
|
Other Expenses
|
-180.3m
USD
|
Net Income
|
320.7m
USD
|
Income Statement
STORE Capital Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
91
N/A
|
109
+19%
|
127
+17%
|
147
+15%
|
168
+14%
|
190
+13%
|
213
+12%
|
237
+11%
|
260
+10%
|
285
+9%
|
309
+8%
|
332
+7%
|
354
+7%
|
376
+6%
|
399
+6%
|
421
+6%
|
435
+3%
|
453
+4%
|
471
+4%
|
488
+4%
|
514
+5%
|
541
+5%
|
572
+6%
|
604
+6%
|
639
+6%
|
666
+4%
|
687
+3%
|
692
+1%
|
695
+0%
|
694
0%
|
699
+1%
|
722
+3%
|
746
+3%
|
783
+5%
|
823
+5%
|
854
+4%
|
886
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(14)
|
(18)
|
(18)
|
(22)
|
(21)
|
(21)
|
(22)
|
(18)
|
(18)
|
(15)
|
(15)
|
|
Gross Profit |
91
N/A
|
109
+19%
|
127
+17%
|
147
+15%
|
168
+14%
|
190
+13%
|
212
+12%
|
236
+11%
|
259
+10%
|
283
+9%
|
307
+8%
|
329
+7%
|
351
+7%
|
372
+6%
|
395
+6%
|
417
+6%
|
430
+3%
|
448
+4%
|
465
+4%
|
483
+4%
|
510
+6%
|
537
+5%
|
566
+6%
|
598
+6%
|
630
+5%
|
655
+4%
|
673
+3%
|
674
+0%
|
677
+0%
|
672
-1%
|
678
+1%
|
702
+4%
|
725
+3%
|
764
+5%
|
805
+5%
|
839
+4%
|
871
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(38)
|
(44)
|
(51)
|
(58)
|
(67)
|
(77)
|
(86)
|
(97)
|
(107)
|
(116)
|
(127)
|
(136)
|
(145)
|
(154)
|
(164)
|
(173)
|
(182)
|
(191)
|
(199)
|
(207)
|
(221)
|
(228)
|
(240)
|
(254)
|
(267)
|
(276)
|
(278)
|
(282)
|
(288)
|
(293)
|
(314)
|
(322)
|
(330)
|
(350)
|
(351)
|
(362)
|
(370)
|
|
Selling, General & Administrative |
(13)
|
(14)
|
(14)
|
(16)
|
(18)
|
(20)
|
(22)
|
(24)
|
(26)
|
(28)
|
(31)
|
(32)
|
(33)
|
(35)
|
(36)
|
(36)
|
(39)
|
(41)
|
(42)
|
(43)
|
(45)
|
(46)
|
(47)
|
(50)
|
(52)
|
(54)
|
(50)
|
(49)
|
(50)
|
(50)
|
(67)
|
(70)
|
(72)
|
(84)
|
(76)
|
(76)
|
(72)
|
|
Depreciation & Amortization |
(25)
|
(30)
|
(36)
|
(42)
|
(50)
|
(57)
|
(64)
|
(73)
|
(81)
|
(89)
|
(96)
|
(104)
|
(112)
|
(120)
|
(128)
|
(137)
|
(143)
|
(150)
|
(157)
|
(164)
|
(172)
|
(182)
|
(193)
|
(204)
|
(214)
|
(222)
|
(228)
|
(233)
|
(238)
|
(243)
|
(247)
|
(252)
|
(258)
|
(266)
|
(275)
|
(286)
|
(298)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
53
N/A
|
64
+22%
|
77
+19%
|
88
+15%
|
100
+14%
|
114
+13%
|
126
+11%
|
139
+10%
|
152
+10%
|
167
+10%
|
180
+8%
|
193
+7%
|
206
+7%
|
218
+6%
|
231
+6%
|
244
+6%
|
248
+2%
|
257
+3%
|
267
+4%
|
276
+3%
|
289
+5%
|
309
+7%
|
326
+5%
|
343
+5%
|
363
+6%
|
379
+4%
|
395
+4%
|
392
-1%
|
389
-1%
|
380
-2%
|
364
-4%
|
380
+4%
|
394
+4%
|
414
+5%
|
454
+9%
|
477
+5%
|
501
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(32)
|
(39)
|
(47)
|
(54)
|
(63)
|
(68)
|
(71)
|
(75)
|
(77)
|
(82)
|
(88)
|
(93)
|
(99)
|
(105)
|
(111)
|
(116)
|
(121)
|
(120)
|
(120)
|
(121)
|
(122)
|
(129)
|
(38)
|
(78)
|
(117)
|
(158)
|
(162)
|
(167)
|
(169)
|
(166)
|
(167)
|
(165)
|
(165)
|
(167)
|
(171)
|
(176)
|
(182)
|
|
Non-Reccuring Items |
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(6)
|
(14)
|
(14)
|
(11)
|
(12)
|
0
|
(8)
|
(9)
|
(8)
|
(15)
|
(19)
|
(19)
|
(24)
|
(20)
|
(23)
|
(28)
|
(29)
|
(29)
|
(25)
|
(19)
|
(17)
|
(29)
|
|
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
|
0
|
0
|
(2)
|
13
|
72
|
84
|
89
|
74
|
18
|
23
|
36
|
41
|
48
|
47
|
37
|
45
|
31
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(68)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
19
N/A
|
23
+20%
|
28
+23%
|
31
+12%
|
35
+13%
|
43
+21%
|
51
+20%
|
61
+18%
|
72
+19%
|
83
+15%
|
91
+10%
|
100
+10%
|
107
+7%
|
111
+3%
|
113
+2%
|
121
+7%
|
114
-6%
|
123
+8%
|
136
+10%
|
142
+5%
|
167
+17%
|
172
+3%
|
177
+3%
|
203
+14%
|
268
+32%
|
286
+7%
|
303
+6%
|
275
-9%
|
218
-21%
|
213
-2%
|
206
-4%
|
227
+11%
|
249
+9%
|
269
+8%
|
301
+12%
|
329
+9%
|
322
-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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
19
|
22
|
28
|
31
|
35
|
43
|
51
|
60
|
72
|
82
|
90
|
99
|
106
|
110
|
113
|
121
|
114
|
122
|
135
|
142
|
167
|
171
|
177
|
202
|
267
|
285
|
302
|
275
|
218
|
213
|
205
|
227
|
248
|
268
|
300
|
328
|
321
|
|
Net Income (Common) |
22
N/A
|
26
+18%
|
31
+20%
|
35
+12%
|
38
+8%
|
48
+26%
|
55
+16%
|
64
+17%
|
76
+19%
|
83
+9%
|
91
+9%
|
102
+12%
|
115
+13%
|
123
+7%
|
129
+5%
|
160
+24%
|
153
-5%
|
162
+6%
|
180
+12%
|
181
+1%
|
201
+11%
|
217
+8%
|
212
-2%
|
218
+3%
|
281
+29%
|
285
+1%
|
302
+6%
|
274
-9%
|
217
-21%
|
212
-2%
|
204
-4%
|
226
+11%
|
247
+9%
|
268
+8%
|
300
+12%
|
328
+9%
|
321
-2%
|
|
EPS (Diluted) |
0.2
N/A
|
0.23
+15%
|
0.28
+22%
|
0.31
+11%
|
0.34
+10%
|
0.5
+47%
|
0.48
-4%
|
0.55
+15%
|
0.6
+9%
|
0.64
+7%
|
0.65
+2%
|
0.69
+6%
|
0.75
+9%
|
0.79
+5%
|
0.8
+1%
|
0.93
+16%
|
0.8
-14%
|
0.85
+6%
|
0.92
+8%
|
0.91
-1%
|
0.97
+7%
|
1
+3%
|
0.95
-5%
|
0.96
+1%
|
1.21
+26%
|
1.2
-1%
|
1.24
+3%
|
1.1
-11%
|
0.85
-23%
|
0.8
-6%
|
0.77
-4%
|
0.84
+9%
|
0.91
+8%
|
0.98
+8%
|
1.09
+11%
|
1.17
+7%
|
1.14
-3%
|