Vesta Real Estate Corporation SAB de CV
NYSE:VTMX
Income Statement
Earnings Waterfall
Vesta Real Estate Corporation SAB de CV
Revenue
|
275.1m
USD
|
Cost of Revenue
|
-22.7m
USD
|
Gross Profit
|
252.3m
USD
|
Operating Expenses
|
-35.3m
USD
|
Operating Income
|
217.1m
USD
|
Other Expenses
|
224.4m
USD
|
Net Income
|
441.5m
USD
|
Income Statement
Vesta Real Estate Corporation SAB de CV
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
61
N/A
|
64
+4%
|
66
+4%
|
69
+4%
|
72
+3%
|
74
+3%
|
76
+3%
|
79
+3%
|
81
+3%
|
84
+4%
|
87
+3%
|
91
+4%
|
95
+5%
|
100
+5%
|
105
+5%
|
109
+4%
|
115
+5%
|
121
+5%
|
127
+5%
|
133
+5%
|
138
+4%
|
177
+29%
|
179
+1%
|
144
-20%
|
182
+26%
|
184
+1%
|
186
+1%
|
150
-19%
|
188
+26%
|
192
+2%
|
196
+2%
|
161
-18%
|
203
+26%
|
210
+3%
|
214
+2%
|
178
-17%
|
228
+28%
|
245
+7%
|
256
+4%
|
214
-16%
|
275
+28%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(8)
|
(11)
|
(13)
|
(13)
|
(10)
|
(12)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(11)
|
(15)
|
(17)
|
(20)
|
(18)
|
(23)
|
|
Gross Profit |
58
N/A
|
60
+4%
|
63
+4%
|
66
+5%
|
68
+3%
|
70
+3%
|
73
+4%
|
75
+3%
|
77
+3%
|
80
+4%
|
83
+3%
|
86
+4%
|
91
+5%
|
95
+5%
|
100
+5%
|
104
+5%
|
110
+5%
|
116
+5%
|
121
+5%
|
127
+5%
|
131
+3%
|
169
+29%
|
171
+1%
|
136
-20%
|
171
+26%
|
172
+0%
|
173
+1%
|
140
-19%
|
177
+26%
|
182
+3%
|
185
+2%
|
150
-19%
|
190
+27%
|
196
+3%
|
201
+2%
|
167
-17%
|
214
+28%
|
228
+7%
|
236
+4%
|
196
-17%
|
252
+29%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(9)
|
(9)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(21)
|
(22)
|
(18)
|
(22)
|
(22)
|
(22)
|
(17)
|
(22)
|
(24)
|
(25)
|
(21)
|
(27)
|
(28)
|
(28)
|
(23)
|
(31)
|
(33)
|
(33)
|
(29)
|
(35)
|
|
Selling, General & Administrative |
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(16)
|
(21)
|
(22)
|
(16)
|
(21)
|
(21)
|
(21)
|
(16)
|
(21)
|
(22)
|
(24)
|
(19)
|
(27)
|
(29)
|
(29)
|
(22)
|
(31)
|
(32)
|
(33)
|
(28)
|
(35)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
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
|
2
|
(0)
|
2
|
|
Operating Income |
51
N/A
|
52
+0%
|
54
+5%
|
58
+8%
|
60
+3%
|
63
+5%
|
65
+3%
|
66
+2%
|
68
+3%
|
71
+4%
|
74
+4%
|
76
+3%
|
80
+5%
|
84
+5%
|
88
+5%
|
91
+4%
|
97
+6%
|
101
+5%
|
107
+5%
|
112
+5%
|
116
+3%
|
148
+28%
|
149
+1%
|
119
-21%
|
149
+26%
|
149
+0%
|
150
+1%
|
122
-19%
|
154
+26%
|
158
+2%
|
160
+1%
|
129
-19%
|
163
+26%
|
168
+3%
|
172
+3%
|
143
-17%
|
182
+27%
|
195
+7%
|
203
+4%
|
167
-18%
|
217
+30%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
33
|
44
|
35
|
(6)
|
(62)
|
(68)
|
(80)
|
(32)
|
(24)
|
(33)
|
(17)
|
25
|
36
|
55
|
56
|
67
|
61
|
48
|
48
|
17
|
(38)
|
(44)
|
(49)
|
67
|
31
|
24
|
32
|
6
|
(8)
|
(10)
|
(19)
|
113
|
(63)
|
(56)
|
(56)
|
150
|
144
|
145
|
147
|
217
|
(38)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Total Other Income |
18
|
27
|
22
|
(0)
|
43
|
67
|
65
|
1
|
7
|
(13)
|
0
|
1
|
57
|
29
|
15
|
0
|
(57)
|
(22)
|
(7)
|
0
|
55
|
94
|
88
|
1
|
33
|
(1)
|
(11)
|
0
|
4
|
73
|
94
|
14
|
217
|
202
|
240
|
(1)
|
10
|
19
|
51
|
0
|
357
|
|
Pre-Tax Income |
101
N/A
|
123
+22%
|
111
-9%
|
51
-54%
|
40
-23%
|
61
+53%
|
47
-22%
|
34
-28%
|
50
+48%
|
24
-52%
|
56
+130%
|
100
+80%
|
172
+72%
|
166
-3%
|
157
-5%
|
158
+0%
|
100
-37%
|
126
+27%
|
147
+16%
|
128
-13%
|
131
+3%
|
196
+49%
|
187
-4%
|
185
-1%
|
211
+14%
|
170
-19%
|
170
0%
|
128
-25%
|
149
+17%
|
219
+47%
|
234
+7%
|
256
+9%
|
317
+24%
|
313
-1%
|
354
+13%
|
292
-18%
|
335
+15%
|
357
+7%
|
400
+12%
|
382
-5%
|
532
+39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(39)
|
(37)
|
(40)
|
(27)
|
(30)
|
(47)
|
(52)
|
(38)
|
(39)
|
(36)
|
(34)
|
(55)
|
(56)
|
(27)
|
(22)
|
(32)
|
(20)
|
(54)
|
(48)
|
(35)
|
(52)
|
(56)
|
(74)
|
(51)
|
(101)
|
(137)
|
(113)
|
(61)
|
(68)
|
(11)
|
(57)
|
(82)
|
(94)
|
(110)
|
(94)
|
(48)
|
(36)
|
(35)
|
(63)
|
(65)
|
(91)
|
|
Income from Continuing Operations |
63
|
86
|
71
|
24
|
10
|
14
|
(5)
|
(4)
|
12
|
(12)
|
22
|
45
|
116
|
139
|
135
|
126
|
80
|
73
|
98
|
93
|
79
|
140
|
113
|
135
|
110
|
33
|
57
|
67
|
81
|
208
|
177
|
174
|
223
|
203
|
261
|
244
|
299
|
323
|
337
|
317
|
442
|
|
Net Income (Common) |
63
N/A
|
86
+37%
|
71
-17%
|
24
-66%
|
10
-61%
|
14
+43%
|
(5)
N/A
|
(4)
+23%
|
12
N/A
|
(12)
N/A
|
22
N/A
|
45
+106%
|
116
+157%
|
139
+20%
|
135
-3%
|
126
-7%
|
80
-36%
|
73
-9%
|
98
+35%
|
93
-5%
|
79
-15%
|
140
+77%
|
113
-19%
|
135
+19%
|
110
-18%
|
33
-70%
|
57
+74%
|
67
+17%
|
81
+21%
|
208
+156%
|
177
-15%
|
174
-1%
|
223
+28%
|
203
-9%
|
261
+28%
|
244
-7%
|
299
+23%
|
323
+8%
|
337
+4%
|
317
-6%
|
442
+39%
|
|
EPS (Diluted) |
0.12
N/A
|
0.17
+42%
|
0.14
-18%
|
0.05
-64%
|
0.01
-80%
|
0.01
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0.02
N/A
|
-0.02
N/A
|
0.04
N/A
|
0.07
+75%
|
0.18
+157%
|
0.22
+22%
|
0.21
-5%
|
0.21
N/A
|
0.13
-38%
|
0.12
-8%
|
0.17
+42%
|
0.16
-6%
|
0.13
-19%
|
0.24
+85%
|
0.19
-21%
|
0.23
+21%
|
0.19
-17%
|
0.05
-74%
|
0.1
+100%
|
0.12
+20%
|
0.14
+17%
|
0.3
+114%
|
0.27
-10%
|
0.25
-7%
|
0.32
+28%
|
0.29
-9%
|
0.38
+31%
|
0.36
-5%
|
0.44
+22%
|
0.37
-16%
|
0.35
-5%
|
0.42
+20%
|
0.49
+17%
|