Canadian Apartment Properties Real Estate Investment Trust
TSX:CAR.UN
Income Statement
Earnings Waterfall
Canadian Apartment Properties Real Estate Investment Trust
Revenue
|
1.1B
CAD
|
Cost of Revenue
|
-372.5m
CAD
|
Gross Profit
|
692.8m
CAD
|
Operating Expenses
|
-80.7m
CAD
|
Operating Income
|
612.1m
CAD
|
Other Expenses
|
-1B
CAD
|
Net Income
|
-411.6m
CAD
|
Income Statement
Canadian Apartment Properties 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 |
477
N/A
|
488
+2%
|
496
+2%
|
502
+1%
|
506
+1%
|
509
+0%
|
514
+1%
|
519
+1%
|
534
+3%
|
551
+3%
|
567
+3%
|
587
+4%
|
597
+2%
|
607
+2%
|
617
+2%
|
627
+2%
|
639
+2%
|
651
+2%
|
665
+2%
|
675
+2%
|
689
+2%
|
702
+2%
|
722
+3%
|
749
+4%
|
781
+4%
|
814
+4%
|
844
+4%
|
866
+3%
|
883
+2%
|
894
+1%
|
903
+1%
|
918
+2%
|
933
+2%
|
952
+2%
|
975
+2%
|
991
+2%
|
1 007
+2%
|
1 022
+1%
|
1 034
+1%
|
1 050
+2%
|
1 065
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(203)
|
(207)
|
(208)
|
(209)
|
(203)
|
(201)
|
(203)
|
(204)
|
(209)
|
(216)
|
(223)
|
(229)
|
(230)
|
(233)
|
(235)
|
(239)
|
(246)
|
(247)
|
(249)
|
(248)
|
(250)
|
(252)
|
(257)
|
(265)
|
(273)
|
(282)
|
(294)
|
(300)
|
(305)
|
(307)
|
(308)
|
(313)
|
(323)
|
(336)
|
(344)
|
(352)
|
(357)
|
(360)
|
(365)
|
(369)
|
(373)
|
|
Gross Profit |
274
N/A
|
282
+3%
|
288
+2%
|
293
+2%
|
304
+4%
|
307
+1%
|
311
+1%
|
315
+1%
|
325
+3%
|
334
+3%
|
344
+3%
|
358
+4%
|
367
+2%
|
374
+2%
|
382
+2%
|
388
+2%
|
393
+1%
|
404
+3%
|
416
+3%
|
428
+3%
|
439
+3%
|
451
+3%
|
465
+3%
|
484
+4%
|
508
+5%
|
532
+5%
|
550
+3%
|
565
+3%
|
578
+2%
|
587
+1%
|
595
+1%
|
605
+2%
|
610
+1%
|
617
+1%
|
631
+2%
|
639
+1%
|
650
+2%
|
661
+2%
|
669
+1%
|
681
+2%
|
693
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16)
|
(15)
|
(28)
|
(38)
|
(40)
|
(56)
|
(44)
|
(46)
|
(39)
|
(36)
|
(54)
|
(45)
|
(56)
|
(52)
|
(44)
|
(56)
|
(63)
|
(63)
|
(73)
|
(80)
|
(79)
|
(84)
|
(74)
|
(71)
|
(66)
|
(54)
|
(61)
|
(55)
|
(55)
|
(68)
|
(70)
|
(75)
|
(71)
|
(73)
|
(67)
|
(63)
|
(62)
|
(64)
|
(68)
|
(77)
|
(81)
|
|
Selling, General & Administrative |
(13)
|
(13)
|
(26)
|
(36)
|
(37)
|
(53)
|
(42)
|
(43)
|
(36)
|
(33)
|
(51)
|
(42)
|
(52)
|
(47)
|
(39)
|
(51)
|
(59)
|
(58)
|
(68)
|
(75)
|
(74)
|
(79)
|
(68)
|
(65)
|
(60)
|
(48)
|
(54)
|
(48)
|
(48)
|
(60)
|
(62)
|
(67)
|
(63)
|
(65)
|
(59)
|
(55)
|
(55)
|
(57)
|
(60)
|
(68)
|
(70)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
|
Other Operating Expenses |
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
|
(1)
|
(3)
|
(4)
|
|
Operating Income |
258
N/A
|
267
+3%
|
260
-2%
|
255
-2%
|
264
+3%
|
252
-5%
|
266
+6%
|
269
+1%
|
286
+6%
|
298
+4%
|
290
-3%
|
313
+8%
|
311
-1%
|
323
+4%
|
338
+5%
|
333
-2%
|
330
-1%
|
341
+3%
|
343
+1%
|
347
+1%
|
360
+4%
|
366
+2%
|
392
+7%
|
413
+6%
|
442
+7%
|
478
+8%
|
489
+2%
|
510
+4%
|
523
+3%
|
519
-1%
|
526
+1%
|
530
+1%
|
539
+2%
|
544
+1%
|
564
+4%
|
577
+2%
|
588
+2%
|
597
+1%
|
601
+1%
|
604
+1%
|
612
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
(23)
|
(3)
|
64
|
50
|
76
|
146
|
25
|
60
|
74
|
19
|
127
|
115
|
158
|
146
|
236
|
500
|
452
|
595
|
501
|
848
|
953
|
848
|
1 040
|
759
|
592
|
491
|
441
|
434
|
458
|
846
|
754
|
931
|
882
|
161
|
(4)
|
(561)
|
(780)
|
(545)
|
(980)
|
(1 088)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
(10)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
(14)
|
(14)
|
(14)
|
(11)
|
4
|
3
|
3
|
|
Total Other Income |
3
|
2
|
3
|
4
|
4
|
(0)
|
2
|
2
|
5
|
10
|
12
|
13
|
14
|
14
|
15
|
16
|
14
|
13
|
26
|
24
|
28
|
31
|
21
|
24
|
26
|
26
|
9
|
7
|
(2)
|
(4)
|
5
|
3
|
8
|
8
|
4
|
2
|
(10)
|
(13)
|
9
|
13
|
(16)
|
|
Pre-Tax Income |
268
N/A
|
246
-8%
|
260
+6%
|
324
+25%
|
318
-2%
|
326
+2%
|
412
+27%
|
291
-29%
|
346
+19%
|
379
+10%
|
318
-16%
|
453
+42%
|
440
-3%
|
495
+13%
|
499
+1%
|
584
+17%
|
844
+44%
|
806
-4%
|
964
+20%
|
872
-10%
|
1 237
+42%
|
1 341
+8%
|
1 251
-7%
|
1 467
+17%
|
1 218
-17%
|
1 095
-10%
|
989
-10%
|
957
-3%
|
955
0%
|
973
+2%
|
1 376
+41%
|
1 288
-6%
|
1 474
+14%
|
1 433
-3%
|
715
-50%
|
561
-22%
|
4
-99%
|
(208)
N/A
|
68
N/A
|
(360)
N/A
|
(488)
-35%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(11)
|
(9)
|
(14)
|
(19)
|
(18)
|
(23)
|
(28)
|
(22)
|
(25)
|
(25)
|
(24)
|
(29)
|
(23)
|
(34)
|
(55)
|
(81)
|
(99)
|
(85)
|
(58)
|
10
|
73
|
87
|
95
|
76
|
|
Income from Continuing Operations |
268
|
246
|
260
|
324
|
318
|
326
|
412
|
291
|
346
|
379
|
318
|
453
|
440
|
495
|
499
|
584
|
837
|
796
|
955
|
858
|
1 218
|
1 323
|
1 229
|
1 439
|
1 195
|
1 070
|
964
|
933
|
926
|
951
|
1 343
|
1 233
|
1 393
|
1 334
|
630
|
503
|
14
|
(135)
|
155
|
(265)
|
(412)
|
|
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) |
268
N/A
|
246
-8%
|
260
+6%
|
324
+25%
|
318
-2%
|
326
+2%
|
412
+27%
|
291
-29%
|
346
+19%
|
379
+10%
|
318
-16%
|
453
+42%
|
440
-3%
|
495
+13%
|
499
+1%
|
584
+17%
|
837
+43%
|
796
-5%
|
955
+20%
|
858
-10%
|
1 218
+42%
|
1 323
+9%
|
1 229
-7%
|
1 439
+17%
|
1 195
-17%
|
1 070
-11%
|
964
-10%
|
933
-3%
|
926
-1%
|
951
+3%
|
1 343
+41%
|
1 233
-8%
|
1 393
+13%
|
1 334
-4%
|
630
-53%
|
503
-20%
|
14
-97%
|
(135)
N/A
|
155
N/A
|
(265)
N/A
|
(412)
-55%
|
|
EPS (Diluted) |
2.46
N/A
|
2.23
-9%
|
2.34
+5%
|
2.9
+24%
|
2.86
-1%
|
2.87
+0%
|
3.47
+21%
|
2.46
-29%
|
2.88
+17%
|
2.92
+1%
|
2.44
-16%
|
3.37
+38%
|
3.32
-1%
|
3.61
+9%
|
3.62
+0%
|
4.22
+17%
|
6.07
+44%
|
5.68
-6%
|
6.58
+16%
|
5.88
-11%
|
8.45
+44%
|
8.65
+2%
|
7.73
-11%
|
8.94
+16%
|
7.51
-16%
|
6.28
-16%
|
5.62
-11%
|
5.41
-4%
|
5.39
0%
|
5.51
+2%
|
7.73
+40%
|
7.12
-8%
|
8.03
+13%
|
7.58
-6%
|
3.58
-53%
|
2.88
-20%
|
0.08
-97%
|
-0.77
N/A
|
0.91
N/A
|
-1.59
N/A
|
-2.43
-53%
|