Ascendas Real Estate Investment Trust
SGX:A17U
Income Statement
Earnings Waterfall
Ascendas Real Estate Investment Trust
Revenue
|
1.5B
SGD
|
Cost of Revenue
|
-559.4m
SGD
|
Gross Profit
|
920.4m
SGD
|
Operating Expenses
|
0
SGD
|
Operating Income
|
920.4m
SGD
|
Other Expenses
|
-761.1m
SGD
|
Net Income
|
159.3m
SGD
|
Income Statement
Ascendas Real Estate Investment Trust
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
482
N/A
|
503
+4%
|
645
+28%
|
547
-15%
|
565
+3%
|
576
+2%
|
585
+2%
|
593
+1%
|
602
+2%
|
614
+2%
|
626
+2%
|
639
+2%
|
656
+3%
|
674
+3%
|
691
+3%
|
709
+3%
|
731
+3%
|
761
+4%
|
788
+4%
|
811
+3%
|
826
+2%
|
831
+1%
|
836
+1%
|
847
+1%
|
855
+1%
|
862
+1%
|
865
+0%
|
868
+0%
|
877
+1%
|
886
+1%
|
899
+1%
|
911
+1%
|
699
-23%
|
980
+40%
|
1 030
+5%
|
1 105
+7%
|
1 227
+11%
|
1 307
+7%
|
1 353
+3%
|
1 404
+4%
|
1 480
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(163)
|
(169)
|
(220)
|
(191)
|
(199)
|
(212)
|
(215)
|
(219)
|
(226)
|
(218)
|
(223)
|
(229)
|
(240)
|
(255)
|
(264)
|
(274)
|
(279)
|
(295)
|
(301)
|
(298)
|
(293)
|
(280)
|
(282)
|
(283)
|
(290)
|
(291)
|
(289)
|
(294)
|
(294)
|
(299)
|
(295)
|
(288)
|
(212)
|
(315)
|
(351)
|
(365)
|
(407)
|
(461)
|
(485)
|
(505)
|
(559)
|
|
Gross Profit |
319
N/A
|
334
+5%
|
426
+27%
|
356
-16%
|
366
+3%
|
364
-1%
|
370
+2%
|
374
+1%
|
377
+1%
|
395
+5%
|
403
+2%
|
410
+2%
|
416
+2%
|
419
+1%
|
427
+2%
|
435
+2%
|
451
+4%
|
466
+3%
|
488
+5%
|
513
+5%
|
533
+4%
|
550
+3%
|
555
+1%
|
564
+2%
|
565
+0%
|
571
+1%
|
577
+1%
|
574
0%
|
583
+2%
|
588
+1%
|
604
+3%
|
623
+3%
|
487
-22%
|
665
+37%
|
680
+2%
|
740
+9%
|
820
+11%
|
846
+3%
|
868
+3%
|
899
+4%
|
920
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
25
|
18
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
25
|
18
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
319
N/A
|
334
+5%
|
426
+27%
|
356
-16%
|
366
+3%
|
364
-1%
|
395
+9%
|
392
-1%
|
386
-1%
|
395
+2%
|
403
+2%
|
410
+2%
|
416
+2%
|
419
+1%
|
427
+2%
|
435
+2%
|
451
+4%
|
466
+3%
|
488
+5%
|
513
+5%
|
533
+4%
|
550
+3%
|
577
+5%
|
580
+1%
|
565
-3%
|
571
+1%
|
577
+1%
|
574
0%
|
583
+2%
|
588
+1%
|
604
+3%
|
623
+3%
|
487
-22%
|
665
+37%
|
680
+2%
|
740
+9%
|
820
+11%
|
846
+3%
|
868
+3%
|
899
+4%
|
920
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
256
|
161
|
146
|
134
|
118
|
(27)
|
(4)
|
17
|
50
|
110
|
58
|
90
|
71
|
27
|
(25)
|
(38)
|
(47)
|
(108)
|
(112)
|
(149)
|
(160)
|
(153)
|
(141)
|
(118)
|
(120)
|
(74)
|
(82)
|
(89)
|
(76)
|
(70)
|
(62)
|
(73)
|
(79)
|
(114)
|
(205)
|
(189)
|
210
|
259
|
(23)
|
(98)
|
(745)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
5
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
20
|
23
|
14
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
8
|
22
|
22
|
11
|
(9)
|
(25)
|
(13)
|
(10)
|
0
|
4
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
|
Pre-Tax Income |
575
N/A
|
495
-14%
|
572
+16%
|
490
-14%
|
485
-1%
|
337
-30%
|
392
+16%
|
409
+4%
|
436
+7%
|
505
+16%
|
461
-9%
|
500
+8%
|
487
-2%
|
404
-17%
|
409
+1%
|
419
+2%
|
427
+2%
|
369
-14%
|
366
-1%
|
343
-6%
|
382
+11%
|
409
+7%
|
437
+7%
|
466
+7%
|
436
-6%
|
497
+14%
|
495
0%
|
485
-2%
|
507
+4%
|
518
+2%
|
543
+5%
|
550
+1%
|
409
-26%
|
562
+38%
|
494
-12%
|
574
+16%
|
1 044
+82%
|
1 105
+6%
|
845
-24%
|
802
-5%
|
162
-80%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(3)
|
(23)
|
(24)
|
(25)
|
(25)
|
(7)
|
(6)
|
(6)
|
(12)
|
(25)
|
(27)
|
(12)
|
4
|
19
|
22
|
7
|
(3)
|
(3)
|
(6)
|
(7)
|
(9)
|
(14)
|
(15)
|
(16)
|
(21)
|
(33)
|
(37)
|
(44)
|
(87)
|
(97)
|
(84)
|
(72)
|
6
|
|
Income from Continuing Operations |
574
|
493
|
570
|
491
|
485
|
336
|
391
|
406
|
433
|
482
|
437
|
475
|
462
|
398
|
403
|
413
|
415
|
344
|
339
|
331
|
386
|
428
|
459
|
473
|
433
|
494
|
489
|
478
|
498
|
503
|
528
|
534
|
388
|
529
|
457
|
531
|
957
|
1 008
|
760
|
729
|
168
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
574
N/A
|
493
-14%
|
570
+16%
|
491
-14%
|
485
-1%
|
336
-31%
|
391
+16%
|
406
+4%
|
433
+7%
|
482
+11%
|
437
-9%
|
475
+9%
|
462
-3%
|
398
-14%
|
404
+1%
|
414
+3%
|
415
+0%
|
338
-19%
|
332
-2%
|
324
-3%
|
379
+17%
|
413
+9%
|
445
+8%
|
458
+3%
|
419
-9%
|
480
+15%
|
474
-1%
|
464
-2%
|
483
+4%
|
489
+1%
|
514
+5%
|
520
+1%
|
377
-27%
|
518
+37%
|
442
-15%
|
516
+17%
|
948
+84%
|
999
+5%
|
751
-25%
|
720
-4%
|
159
-78%
|
|
EPS (Diluted) |
0.27
N/A
|
0.23
-15%
|
0.26
+13%
|
0.23
-12%
|
0.19
-17%
|
0.14
-26%
|
0.15
+7%
|
0.15
N/A
|
0.16
+7%
|
0.18
+13%
|
0.17
-6%
|
0.18
+6%
|
0.18
N/A
|
0.16
-11%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.13
-24%
|
0.13
N/A
|
0.12
-8%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.15
N/A
|
0.14
-7%
|
0.16
+14%
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.12
-25%
|
0.15
+25%
|
0.12
-20%
|
0.13
+8%
|
0.23
+77%
|
0.24
+4%
|
0.18
-25%
|
0.17
-6%
|
0.04
-76%
|