S

STORE Capital Corp
LSE:0LA6

Watchlist Manager
STORE Capital Corp
LSE:0LA6
Watchlist
Price: 32.2234 USD 0.03% Market Closed
Market Cap: 6.8B USD
Have any thoughts about
STORE Capital Corp?
Write Note

Income Statement

Earnings Waterfall
STORE Capital Corp

Revenue
885.7m USD
Cost of Revenue
-15.1m USD
Gross Profit
870.6m USD
Operating Expenses
-369.7m USD
Operating Income
501m USD
Other Expenses
-180.3m USD
Net Income
320.7m USD

Income Statement
STORE Capital Corp

Rotate your device to view
Income Statement
Currency: USD
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 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022
Revenue
Revenue
91
N/A
109
+19%
127
+17%
147
+15%
168
+14%
190
+13%
213
+12%
237
+11%
260
+10%
285
+9%
309
+8%
332
+7%
354
+7%
376
+6%
399
+6%
421
+6%
435
+3%
453
+4%
471
+4%
488
+4%
514
+5%
541
+5%
572
+6%
604
+6%
639
+6%
666
+4%
687
+3%
692
+1%
695
+0%
694
0%
699
+1%
722
+3%
746
+3%
783
+5%
823
+5%
854
+4%
886
+4%
Gross Profit
Cost of Revenue
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(4)
(4)
(4)
(5)
(5)
(5)
(5)
(4)
(4)
(6)
(7)
(9)
(11)
(14)
(18)
(18)
(22)
(21)
(21)
(22)
(18)
(18)
(15)
(15)
Gross Profit
91
N/A
109
+19%
127
+17%
147
+15%
168
+14%
190
+13%
212
+12%
236
+11%
259
+10%
283
+9%
307
+8%
329
+7%
351
+7%
372
+6%
395
+6%
417
+6%
430
+3%
448
+4%
465
+4%
483
+4%
510
+6%
537
+5%
566
+6%
598
+6%
630
+5%
655
+4%
673
+3%
674
+0%
677
+0%
672
-1%
678
+1%
702
+4%
725
+3%
764
+5%
805
+5%
839
+4%
871
+4%
Operating Income
Operating Expenses
(38)
(44)
(51)
(58)
(67)
(77)
(86)
(97)
(107)
(116)
(127)
(136)
(145)
(154)
(164)
(173)
(182)
(191)
(199)
(207)
(221)
(228)
(240)
(254)
(267)
(276)
(278)
(282)
(288)
(293)
(314)
(322)
(330)
(350)
(351)
(362)
(370)
Selling, General & Administrative
(13)
(14)
(14)
(16)
(18)
(20)
(22)
(24)
(26)
(28)
(31)
(32)
(33)
(35)
(36)
(36)
(39)
(41)
(42)
(43)
(45)
(46)
(47)
(50)
(52)
(54)
(50)
(49)
(50)
(50)
(67)
(70)
(72)
(84)
(76)
(76)
(72)
Depreciation & Amortization
(25)
(30)
(36)
(42)
(50)
(57)
(64)
(73)
(81)
(89)
(96)
(104)
(112)
(120)
(128)
(137)
(143)
(150)
(157)
(164)
(172)
(182)
(193)
(204)
(214)
(222)
(228)
(233)
(238)
(243)
(247)
(252)
(258)
(266)
(275)
(286)
(298)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
53
N/A
64
+22%
77
+19%
88
+15%
100
+14%
114
+13%
126
+11%
139
+10%
152
+10%
167
+10%
180
+8%
193
+7%
206
+7%
218
+6%
231
+6%
244
+6%
248
+2%
257
+3%
267
+4%
276
+3%
289
+5%
309
+7%
326
+5%
343
+5%
363
+6%
379
+4%
395
+4%
392
-1%
389
-1%
380
-2%
364
-4%
380
+4%
394
+4%
414
+5%
454
+9%
477
+5%
501
+5%
Pre-Tax Income
Interest Income Expense
(32)
(39)
(47)
(54)
(63)
(68)
(71)
(75)
(77)
(82)
(88)
(93)
(99)
(105)
(111)
(116)
(121)
(120)
(120)
(121)
(122)
(129)
(38)
(78)
(117)
(158)
(162)
(167)
(169)
(166)
(167)
(165)
(165)
(167)
(171)
(176)
(182)
Non-Reccuring Items
(2)
(3)
(2)
(3)
(3)
(3)
(4)
(3)
(3)
(2)
(1)
(1)
(1)
(2)
(6)
(6)
(14)
(14)
(11)
(12)
0
(8)
(9)
(8)
(15)
(19)
(19)
(24)
(20)
(23)
(28)
(29)
(29)
(25)
(19)
(17)
(29)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
13
72
84
89
74
18
23
36
41
48
47
37
45
31
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(100)
(68)
(36)
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
19
N/A
23
+20%
28
+23%
31
+12%
35
+13%
43
+21%
51
+20%
61
+18%
72
+19%
83
+15%
91
+10%
100
+10%
107
+7%
111
+3%
113
+2%
121
+7%
114
-6%
123
+8%
136
+10%
142
+5%
167
+17%
172
+3%
177
+3%
203
+14%
268
+32%
286
+7%
303
+6%
275
-9%
218
-21%
213
-2%
206
-4%
227
+11%
249
+9%
269
+8%
301
+12%
329
+9%
322
-2%
Net Income
Tax Provision
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Income from Continuing Operations
19
22
28
31
35
43
51
60
72
82
90
99
106
110
113
121
114
122
135
142
167
171
177
202
267
285
302
275
218
213
205
227
248
268
300
328
321
Net Income (Common)
22
N/A
26
+18%
31
+20%
35
+12%
38
+8%
48
+26%
55
+16%
64
+17%
76
+19%
83
+9%
91
+9%
102
+12%
115
+13%
123
+7%
129
+5%
160
+24%
153
-5%
162
+6%
180
+12%
181
+1%
201
+11%
217
+8%
212
-2%
218
+3%
281
+29%
285
+1%
302
+6%
274
-9%
217
-21%
212
-2%
204
-4%
226
+11%
247
+9%
268
+8%
300
+12%
328
+9%
321
-2%
EPS (Diluted)
0.2
N/A
0.23
+15%
0.28
+22%
0.31
+11%
0.34
+10%
0.5
+47%
0.48
-4%
0.55
+15%
0.6
+9%
0.64
+7%
0.65
+2%
0.69
+6%
0.75
+9%
0.79
+5%
0.8
+1%
0.93
+16%
0.8
-14%
0.85
+6%
0.92
+8%
0.91
-1%
0.97
+7%
1
+3%
0.95
-5%
0.96
+1%
1.21
+26%
1.2
-1%
1.24
+3%
1.1
-11%
0.85
-23%
0.8
-6%
0.77
-4%
0.84
+9%
0.91
+8%
0.98
+8%
1.09
+11%
1.17
+7%
1.14
-3%

See Also

Discover More