Boardwalk Real Estate Investment Trust
TSX:BEI.UN
Income Statement
Earnings Waterfall
Boardwalk Real Estate Investment Trust
Revenue
|
545.7m
CAD
|
Cost of Revenue
|
-159.6m
CAD
|
Gross Profit
|
386.1m
CAD
|
Operating Expenses
|
-105.5m
CAD
|
Operating Income
|
280.6m
CAD
|
Other Expenses
|
385.5m
CAD
|
Net Income
|
666.1m
CAD
|
Income Statement
Boardwalk Real Estate Investment Trust
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 |
454
N/A
|
459
+1%
|
464
+1%
|
469
+1%
|
473
+1%
|
477
+1%
|
480
+1%
|
480
+0%
|
476
-1%
|
470
-1%
|
459
-2%
|
449
-2%
|
439
-2%
|
431
-2%
|
426
-1%
|
423
-1%
|
423
+0%
|
425
+0%
|
427
+1%
|
431
+1%
|
435
+1%
|
440
+1%
|
445
+1%
|
450
+1%
|
455
+1%
|
460
+1%
|
463
+1%
|
464
+0%
|
466
+0%
|
465
0%
|
466
+0%
|
468
+0%
|
471
+0%
|
473
+1%
|
478
+1%
|
485
+1%
|
495
+2%
|
507
+2%
|
519
+2%
|
531
+2%
|
546
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(131)
|
(136)
|
(138)
|
(140)
|
(141)
|
(140)
|
(140)
|
(142)
|
(140)
|
(139)
|
(139)
|
(139)
|
(142)
|
(148)
|
(154)
|
(160)
|
(162)
|
(164)
|
(162)
|
(160)
|
(163)
|
(159)
|
(157)
|
(153)
|
(149)
|
(148)
|
(147)
|
(147)
|
(145)
|
(145)
|
(146)
|
(146)
|
(147)
|
(148)
|
(150)
|
(152)
|
(155)
|
(156)
|
(158)
|
(159)
|
(160)
|
|
Gross Profit |
323
N/A
|
323
+0%
|
326
+1%
|
329
+1%
|
333
+1%
|
337
+1%
|
339
+1%
|
339
0%
|
336
-1%
|
331
-2%
|
320
-3%
|
310
-3%
|
297
-4%
|
283
-4%
|
273
-4%
|
263
-3%
|
261
-1%
|
261
0%
|
265
+2%
|
270
+2%
|
272
+1%
|
280
+3%
|
287
+3%
|
297
+3%
|
306
+3%
|
311
+2%
|
316
+2%
|
318
+1%
|
320
+1%
|
320
N/A
|
320
+0%
|
322
+1%
|
324
+0%
|
325
+0%
|
328
+1%
|
333
+2%
|
340
+2%
|
351
+3%
|
361
+3%
|
372
+3%
|
386
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(82)
|
(83)
|
(84)
|
(84)
|
(78)
|
(86)
|
(86)
|
(86)
|
(79)
|
(85)
|
(86)
|
(86)
|
(83)
|
(86)
|
(86)
|
(85)
|
(84)
|
(85)
|
(87)
|
(89)
|
(91)
|
(92)
|
(93)
|
(95)
|
(97)
|
(98)
|
(101)
|
(99)
|
(99)
|
(97)
|
(96)
|
(95)
|
(93)
|
(93)
|
(92)
|
(93)
|
(95)
|
(98)
|
(100)
|
(103)
|
(106)
|
|
Selling, General & Administrative |
(71)
|
(71)
|
(72)
|
(72)
|
(74)
|
(75)
|
(75)
|
(76)
|
(75)
|
(76)
|
(76)
|
(76)
|
(77)
|
(77)
|
(78)
|
(78)
|
(78)
|
(79)
|
(81)
|
(83)
|
(84)
|
(85)
|
(85)
|
(87)
|
(88)
|
(90)
|
(92)
|
(91)
|
(91)
|
(89)
|
(88)
|
(87)
|
(85)
|
(85)
|
(84)
|
(86)
|
(87)
|
(90)
|
(92)
|
(95)
|
(98)
|
|
Depreciation & Amortization |
(12)
|
(12)
|
(12)
|
(12)
|
(5)
|
(11)
|
(11)
|
(10)
|
(5)
|
(10)
|
(10)
|
(10)
|
(5)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Operating Income |
240
N/A
|
240
0%
|
242
+1%
|
245
+1%
|
254
+4%
|
251
-1%
|
253
+1%
|
253
0%
|
256
+1%
|
245
-4%
|
235
-4%
|
224
-5%
|
214
-4%
|
197
-8%
|
187
-5%
|
178
-5%
|
177
-1%
|
175
-1%
|
179
+2%
|
181
+1%
|
182
+0%
|
188
+4%
|
194
+3%
|
202
+4%
|
209
+3%
|
213
+2%
|
216
+1%
|
219
+1%
|
222
+1%
|
223
+1%
|
225
+1%
|
227
+1%
|
231
+2%
|
232
+1%
|
235
+1%
|
240
+2%
|
244
+2%
|
253
+4%
|
261
+3%
|
269
+3%
|
281
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
95
|
112
|
88
|
(15)
|
(3)
|
(37)
|
(91)
|
(330)
|
(207)
|
(211)
|
(228)
|
(68)
|
(261)
|
(286)
|
(219)
|
(131)
|
(111)
|
(56)
|
(67)
|
(82)
|
16
|
(68)
|
(59)
|
(21)
|
(170)
|
(108)
|
(217)
|
(332)
|
(413)
|
(444)
|
(360)
|
(94)
|
224
|
257
|
354
|
162
|
41
|
190
|
265
|
249
|
397
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(7)
|
(7)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
|
Total Other Income |
(9)
|
(9)
|
(9)
|
(9)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(21)
|
(14)
|
(14)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(7)
|
(1)
|
1
|
(1)
|
(2)
|
(8)
|
(11)
|
(11)
|
(10)
|
|
Pre-Tax Income |
326
N/A
|
343
+5%
|
321
-6%
|
221
-31%
|
236
+7%
|
198
-16%
|
147
-26%
|
(100)
N/A
|
29
N/A
|
14
-54%
|
(14)
N/A
|
142
N/A
|
(57)
N/A
|
(96)
-68%
|
(39)
+59%
|
41
N/A
|
57
+41%
|
110
+91%
|
103
-6%
|
91
-11%
|
193
+112%
|
116
-40%
|
131
+13%
|
177
+36%
|
34
-81%
|
100
+194%
|
(7)
N/A
|
(118)
-1 586%
|
(197)
-67%
|
(226)
-15%
|
(140)
+38%
|
127
N/A
|
446
+252%
|
487
+9%
|
589
+21%
|
400
-32%
|
283
-29%
|
435
+54%
|
515
+18%
|
507
-1%
|
666
+31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
325
|
342
|
321
|
220
|
236
|
198
|
147
|
(100)
|
29
|
14
|
(14)
|
142
|
(57)
|
(96)
|
(40)
|
40
|
57
|
109
|
103
|
91
|
193
|
116
|
131
|
178
|
35
|
101
|
(6)
|
(117)
|
(197)
|
(226)
|
(140)
|
127
|
446
|
487
|
589
|
400
|
283
|
435
|
515
|
507
|
666
|
|
Net Income (Common) |
338
N/A
|
367
+9%
|
338
-8%
|
234
-31%
|
247
+6%
|
196
-21%
|
147
-25%
|
(100)
N/A
|
29
N/A
|
14
-53%
|
(14)
N/A
|
142
N/A
|
(57)
N/A
|
(96)
-68%
|
(40)
+59%
|
40
N/A
|
57
+42%
|
109
+91%
|
103
-6%
|
91
-11%
|
193
+111%
|
116
-40%
|
131
+13%
|
178
+35%
|
35
-80%
|
101
+189%
|
(6)
N/A
|
(117)
-1 734%
|
(197)
-68%
|
(226)
-15%
|
(140)
+38%
|
127
N/A
|
446
+252%
|
487
+9%
|
589
+21%
|
400
-32%
|
283
-29%
|
435
+54%
|
515
+18%
|
507
-1%
|
666
+31%
|
|
EPS (Diluted) |
7.05
N/A
|
6.99
-1%
|
7.05
+1%
|
4.9
-30%
|
5.16
+5%
|
3.76
-27%
|
2.81
-25%
|
-2.1
N/A
|
0.55
N/A
|
0.29
-47%
|
-0.31
N/A
|
3.06
N/A
|
-1.24
N/A
|
-1.89
-52%
|
-0.77
+59%
|
0.79
N/A
|
1.12
+42%
|
2.15
+92%
|
2.21
+3%
|
1.96
-11%
|
3.8
+94%
|
2.5
-34%
|
2.57
+3%
|
3.81
+48%
|
0.75
-80%
|
1.97
+163%
|
-0.13
N/A
|
-2.52
-1 838%
|
-4.24
-68%
|
-4.87
-15%
|
-3.02
+38%
|
2.71
N/A
|
9.59
+254%
|
10.57
+10%
|
11.67
+10%
|
8.73
-25%
|
5.62
-36%
|
9.51
+69%
|
11.25
+18%
|
11.09
-1%
|
14.54
+31%
|