WP Carey Inc
NYSE:WPC
Income Statement
Earnings Waterfall
WP Carey Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-221.9m
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-704.7m
USD
|
Operating Income
|
814.7m
USD
|
Other Expenses
|
-106.4m
USD
|
Net Income
|
708.3m
USD
|
Income Statement
WP Carey 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 |
490
N/A
|
593
+21%
|
734
+24%
|
799
+9%
|
906
+13%
|
919
+1%
|
904
-2%
|
922
+2%
|
938
+2%
|
988
+5%
|
968
-2%
|
978
+1%
|
942
-4%
|
890
-5%
|
895
+0%
|
880
-2%
|
848
-4%
|
831
-2%
|
811
-2%
|
809
0%
|
886
+9%
|
982
+11%
|
1 086
+11%
|
1 195
+10%
|
1 233
+3%
|
1 243
+1%
|
1 229
-1%
|
1 213
-1%
|
1 209
0%
|
1 212
+0%
|
1 241
+2%
|
1 264
+2%
|
1 332
+5%
|
1 369
+3%
|
1 393
+2%
|
1 451
+4%
|
1 479
+2%
|
1 558
+5%
|
1 667
+7%
|
1 732
+4%
|
1 741
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(112)
|
(152)
|
(195)
|
(197)
|
(220)
|
(190)
|
(154)
|
(151)
|
(154)
|
(174)
|
(176)
|
(183)
|
(168)
|
(165)
|
(167)
|
(156)
|
(134)
|
(110)
|
(97)
|
(92)
|
(102)
|
(118)
|
(137)
|
(155)
|
(157)
|
(151)
|
(141)
|
(130)
|
(121)
|
(117)
|
(117)
|
(119)
|
(124)
|
(129)
|
(132)
|
(139)
|
(154)
|
(176)
|
(196)
|
(216)
|
(222)
|
|
Gross Profit |
378
N/A
|
441
+17%
|
539
+22%
|
602
+12%
|
686
+14%
|
729
+6%
|
750
+3%
|
770
+3%
|
785
+2%
|
814
+4%
|
791
-3%
|
795
+1%
|
773
-3%
|
726
-6%
|
727
+0%
|
724
0%
|
714
-1%
|
721
+1%
|
714
-1%
|
718
+0%
|
784
+9%
|
864
+10%
|
950
+10%
|
1 040
+10%
|
1 076
+3%
|
1 092
+2%
|
1 088
0%
|
1 083
0%
|
1 089
+0%
|
1 095
+1%
|
1 124
+3%
|
1 145
+2%
|
1 207
+5%
|
1 240
+3%
|
1 261
+2%
|
1 312
+4%
|
1 325
+1%
|
1 383
+4%
|
1 471
+6%
|
1 516
+3%
|
1 519
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(226)
|
(253)
|
(291)
|
(325)
|
(360)
|
(380)
|
(386)
|
(400)
|
(405)
|
(416)
|
(410)
|
(391)
|
(377)
|
(352)
|
(344)
|
(347)
|
(343)
|
(348)
|
(349)
|
(349)
|
(378)
|
(423)
|
(477)
|
(522)
|
(541)
|
(543)
|
(533)
|
(533)
|
(535)
|
(533)
|
(549)
|
(556)
|
(583)
|
(591)
|
(593)
|
(613)
|
(625)
|
(670)
|
(701)
|
(718)
|
(705)
|
|
Selling, General & Administrative |
(104)
|
(108)
|
(112)
|
(117)
|
(123)
|
(130)
|
(134)
|
(133)
|
(125)
|
(116)
|
(110)
|
(103)
|
(100)
|
(98)
|
(93)
|
(95)
|
(90)
|
(91)
|
(91)
|
(87)
|
(87)
|
(85)
|
(90)
|
(94)
|
(94)
|
(92)
|
(88)
|
(90)
|
(92)
|
(96)
|
(105)
|
(105)
|
(107)
|
(110)
|
(111)
|
(115)
|
(122)
|
(125)
|
(128)
|
(133)
|
(131)
|
|
Depreciation & Amortization |
(122)
|
(145)
|
(179)
|
(208)
|
(237)
|
(250)
|
(252)
|
(268)
|
(280)
|
(299)
|
(301)
|
(288)
|
(277)
|
(255)
|
(251)
|
(252)
|
(253)
|
(257)
|
(258)
|
(262)
|
(291)
|
(338)
|
(387)
|
(429)
|
(447)
|
(451)
|
(445)
|
(444)
|
(443)
|
(437)
|
(444)
|
(451)
|
(476)
|
(481)
|
(482)
|
(498)
|
(503)
|
(544)
|
(573)
|
(585)
|
(574)
|
|
Operating Income |
152
N/A
|
188
+24%
|
249
+32%
|
278
+12%
|
326
+18%
|
349
+7%
|
364
+4%
|
370
+2%
|
380
+3%
|
399
+5%
|
381
-4%
|
404
+6%
|
396
-2%
|
374
-6%
|
383
+3%
|
377
-2%
|
371
-2%
|
373
+0%
|
365
-2%
|
368
+1%
|
406
+10%
|
441
+9%
|
473
+7%
|
518
+10%
|
534
+3%
|
549
+3%
|
556
+1%
|
550
-1%
|
554
+1%
|
562
+1%
|
575
+2%
|
588
+2%
|
625
+6%
|
648
+4%
|
668
+3%
|
699
+5%
|
700
+0%
|
713
+2%
|
770
+8%
|
797
+4%
|
815
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(51)
|
46
|
1
|
(16)
|
(28)
|
(141)
|
(135)
|
(137)
|
(143)
|
(140)
|
(137)
|
(128)
|
(115)
|
(113)
|
(111)
|
(109)
|
(102)
|
(98)
|
(99)
|
(98)
|
(116)
|
(149)
|
(177)
|
(206)
|
(210)
|
(251)
|
(214)
|
(213)
|
(229)
|
(192)
|
(223)
|
(215)
|
(208)
|
(188)
|
(177)
|
(148)
|
(156)
|
(174)
|
(207)
|
(266)
|
(282)
|
|
Non-Reccuring Items |
(14)
|
(44)
|
(44)
|
(45)
|
(58)
|
(36)
|
(36)
|
(55)
|
(22)
|
(31)
|
(64)
|
(54)
|
(77)
|
(60)
|
(33)
|
(20)
|
(13)
|
(17)
|
(11)
|
(12)
|
5
|
5
|
4
|
(39)
|
(56)
|
(74)
|
(72)
|
(26)
|
(36)
|
(16)
|
(12)
|
(28)
|
(20)
|
(38)
|
(49)
|
(80)
|
(88)
|
(67)
|
(61)
|
(33)
|
(88)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
34
|
7
|
19
|
19
|
119
|
113
|
100
|
100
|
18
|
29
|
29
|
50
|
109
|
107
|
127
|
108
|
40
|
42
|
54
|
47
|
43
|
210
|
181
|
188
|
316
|
|
Total Other Income |
9
|
2
|
(3)
|
(12)
|
(12)
|
(15)
|
(8)
|
4
|
2
|
9
|
2
|
2
|
2
|
4
|
4
|
(5)
|
(3)
|
28
|
38
|
51
|
26
|
34
|
27
|
15
|
46
|
38
|
45
|
93
|
47
|
16
|
18
|
24
|
1
|
80
|
54
|
(3)
|
126
|
90
|
110
|
124
|
(8)
|
|
Pre-Tax Income |
96
N/A
|
191
+100%
|
203
+6%
|
205
+1%
|
229
+12%
|
157
-32%
|
186
+19%
|
182
-2%
|
216
+19%
|
238
+10%
|
183
-23%
|
224
+23%
|
278
+24%
|
205
-26%
|
244
+19%
|
244
0%
|
288
+18%
|
291
+1%
|
311
+7%
|
329
+6%
|
439
+33%
|
443
+1%
|
427
-4%
|
389
-9%
|
333
-14%
|
291
-13%
|
345
+18%
|
454
+32%
|
445
-2%
|
478
+7%
|
484
+1%
|
476
-2%
|
439
-8%
|
545
+24%
|
550
+1%
|
515
-6%
|
626
+22%
|
772
+23%
|
792
+3%
|
810
+2%
|
752
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(5)
|
(14)
|
(9)
|
(18)
|
(17)
|
(24)
|
(27)
|
(38)
|
(36)
|
(13)
|
(13)
|
(3)
|
(2)
|
(12)
|
(11)
|
(11)
|
(6)
|
(10)
|
(11)
|
(14)
|
(18)
|
(15)
|
(17)
|
(26)
|
6
|
3
|
2
|
16
|
(24)
|
(27)
|
(31)
|
(28)
|
(30)
|
(27)
|
(27)
|
(28)
|
(36)
|
(40)
|
(36)
|
(44)
|
|
Income from Continuing Operations |
94
|
187
|
189
|
196
|
211
|
139
|
162
|
156
|
179
|
202
|
170
|
211
|
275
|
203
|
232
|
233
|
277
|
286
|
301
|
319
|
424
|
425
|
412
|
372
|
307
|
297
|
348
|
456
|
461
|
453
|
457
|
445
|
410
|
515
|
523
|
489
|
598
|
736
|
753
|
774
|
708
|
|
Income to Minority Interest |
(33)
|
(33)
|
(33)
|
(31)
|
(6)
|
(7)
|
(8)
|
(9)
|
(13)
|
(14)
|
(12)
|
(11)
|
(7)
|
(6)
|
(7)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(10)
|
(7)
|
(3)
|
(1)
|
(2)
|
(11)
|
(11)
|
(11)
|
(10)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
98
N/A
|
199
+103%
|
221
+11%
|
230
+4%
|
239
+4%
|
161
-33%
|
160
-1%
|
154
-3%
|
172
+11%
|
193
+12%
|
181
-6%
|
270
+49%
|
267
-1%
|
267
+0%
|
280
+5%
|
249
-11%
|
277
+11%
|
284
+3%
|
296
+4%
|
293
-1%
|
411
+40%
|
415
+1%
|
405
-2%
|
369
-9%
|
305
-17%
|
303
-1%
|
342
+13%
|
450
+32%
|
455
+1%
|
441
-3%
|
456
+3%
|
445
-2%
|
410
-8%
|
515
+26%
|
523
+1%
|
489
-6%
|
599
+22%
|
737
+23%
|
753
+2%
|
774
+3%
|
708
-8%
|
|
EPS (Diluted) |
1.43
N/A
|
2.2
+54%
|
2.01
-9%
|
2.27
+13%
|
2.39
+5%
|
1.51
-37%
|
1.47
-3%
|
1.45
-1%
|
1.61
+11%
|
1.82
+13%
|
1.66
-9%
|
2.53
+52%
|
2.49
-2%
|
2.48
0%
|
2.55
+3%
|
2.3
-10%
|
2.56
+11%
|
2.62
+2%
|
2.73
+4%
|
2.7
-1%
|
3.49
+29%
|
2.47
-29%
|
2.36
-4%
|
2.13
-10%
|
1.78
-16%
|
1.74
-2%
|
1.97
+13%
|
2.56
+30%
|
2.6
+2%
|
2.49
-4%
|
2.52
+1%
|
2.39
-5%
|
2.24
-6%
|
2.67
+19%
|
2.68
+0%
|
2.39
-11%
|
2.99
+25%
|
3.46
+16%
|
3.5
+1%
|
3.59
+3%
|
3.28
-9%
|