Income Statement

Revenue

+29%

+75%

10Y

Currency: USD

	Dec-2010	Mar-2011	Jun-2011	Sep-2011	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	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	13	14	14	15	16	17	17	16	16	17	17	19	20	21	22	23	25	27	31	33	36	39	40	42	43	43	43	43	43	43	44	47	49	50	51	52	55	57	60	62	62	63	63	63	63	65	68	73	78	83	88	91	95	97	102	107	113	120	127	129	132
Revenue	26 N/A	27 +3%	32 +19%	40 +27%	50 +24%	62 +24%	69 +11%	74 +9%	84 +13%	97 +15%	109 +13%	123 +12%	134 +9%	144 +7%	153 +7%	161 +5%	174 +8%	185 +7%	196 +6%	210 +7%	219 +4%	229 +5%	236 +3%	243 +3%	250 +3%	259 +3%	271 +5%	286 +6%	301 +5%	315 +5%	328 +4%	339 +3%	351 +4%	363 +4%	375 +3%	388 +4%	406 +5%	429 +6%	450 +5%	465 +3%	483 +4%	499 +3%	520 +4%	545 +5%	562 +3%	587 +4%	610 +4%	635 +4%	657 +4%	672 +2%	682 +2%	695 +2%	708 +2%	722 +2%	740 +3%	751 +2%	767 +2%	785 +2%	803 +2%	824 +3%	845 +3%
Gross Profit
Cost of Revenue	(6)	(6)	(6)	(7)	(9)	(10)	(11)	(12)	(13)	(15)	(18)	(21)	(24)	(27)	(30)	(31)	(33)	(36)	(37)	(40)	(43)	(45)	(47)	(47)	(49)	(50)	(51)	(56)	(58)	(62)	(64)	(66)	(69)	(71)	(71)	(72)	(74)	(76)	(80)	(82)	(88)	(93)	(98)	(104)	(106)	(111)	(114)	(117)	(123)	(127)	(131)	(136)	(137)	(140)	(145)	(149)	(152)	(157)	(160)	(164)	(169)
Gross Profit	20 N/A	21 +6%	25 +21%	33 +30%	41 +23%	51 +26%	57 +12%	63 +10%	71 +13%	81 +14%	91 +12%	101 +11%	110 +8%	117 +6%	124 +6%	130 +5%	140 +8%	149 +6%	159 +6%	169 +6%	176 +4%	184 +4%	189 +3%	196 +3%	201 +3%	209 +4%	219 +5%	231 +5%	243 +5%	253 +4%	264 +4%	273 +3%	282 +3%	293 +4%	303 +4%	316 +4%	332 +5%	353 +6%	370 +5%	382 +3%	396 +3%	406 +3%	422 +4%	441 +5%	456 +3%	477 +5%	496 +4%	517 +4%	534 +3%	544 +2%	551 +1%	559 +2%	571 +2%	582 +2%	595 +2%	603 +1%	615 +2%	629 +2%	644 +2%	660 +3%	676 +2%
Operating Income
Operating Expenses	(10)	(10)	(16)	(23)	(33)	(43)	(46)	(50)	(57)	(66)	(74)	(82)	(86)	(91)	(100)	(106)	(115)	(123)	(129)	(137)	(140)	(147)	(151)	(155)	(160)	(162)	(169)	(176)	(186)	(190)	(194)	(201)	(203)	(206)	(211)	(214)	(224)	(236)	(246)	(254)	(258)	(267)	(274)	(283)	(292)	(300)	(312)	(320)	(329)	(336)	(335)	(333)	(333)	(333)	(340)	(344)	(347)	(350)	(350)	(353)	(358)
Selling, General & Administrative	(1)	(1)	(3)	(5)	(9)	(12)	(13)	(14)	(15)	(16)	(17)	(18)	(18)	(19)	(23)	(24)	(26)	(28)	(28)	(28)	(29)	(32)	(33)	(34)	(33)	(31)	(31)	(32)	(33)	(33)	(33)	(34)	(34)	(35)	(36)	(36)	(37)	(39)	(39)	(40)	(42)	(44)	(47)	(51)	(50)	(50)	(50)	(48)	(49)	(50)	(50)	(50)	(50)	(50)	(50)	(51)	(52)	(52)	(53)	(54)	(55)
Depreciation & Amortization	(9)	(9)	(13)	(17)	(24)	(31)	(34)	(36)	(42)	(49)	(56)	(63)	(68)	(72)	(77)	(81)	(88)	(94)	(101)	(107)	(110)	(114)	(117)	(120)	(125)	(130)	(136)	(142)	(151)	(155)	(160)	(166)	(168)	(170)	(174)	(176)	(186)	(196)	(205)	(212)	(215)	(220)	(224)	(229)	(239)	(248)	(260)	(270)	(275)	(277)	(276)	(276)	(278)	(281)	(288)	(290)	(293)	(296)	(295)	(298)	(302)
Other Operating Expenses	0	0	0	0	(0)	(0)	(0)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(2)	(4)	(10)	(9)	(7)	(5)	(2)	(3)	(2)	(2)	(2)	(2)	(2)	(2)
Operating Income	10 N/A	11 +10%	10 -14%	10 +7%	7 -30%	8 +14%	11 +33%	13 +17%	14 +10%	16 +14%	17 +9%	20 +14%	24 +21%	25 +7%	24 -6%	24 +1%	26 +6%	26 +3%	30 +14%	33 +9%	36 +9%	36 +1%	39 +7%	41 +6%	41 +1%	47 +14%	51 +7%	55 +8%	57 +5%	63 +9%	70 +11%	72 +3%	79 +10%	86 +9%	92 +7%	102 +11%	108 +6%	116 +8%	124 +7%	129 +4%	137 +7%	139 +1%	148 +7%	158 +7%	164 +4%	176 +8%	184 +4%	197 +7%	205 +4%	209 +2%	216 +4%	227 +5%	238 +5%	248 +4%	255 +3%	259 +2%	268 +3%	279 +4%	294 +5%	306 +4%	318 +4%
Pre-Tax Income
Interest Income Expense	(13)	(13)	(12)	(12)	(13)	(14)	(15)	(15)	(16)	(17)	(17)	(19)	(20)	(21)	(22)	(23)	(25)	(28)	(31)	(33)	(36)	(39)	(40)	(42)	(43)	(43)	(43)	(43)	(43)	(43)	(44)	(47)	(49)	(50)	(51)	(52)	(55)	(57)	(60)	(61)	(62)	(63)	(63)	(62)	(63)	(65)	(68)	(73)	(78)	(83)	(88)	(91)	(95)	(97)	(102)	(107)	(113)	(120)	(126)	(129)	(132)
Non-Reccuring Items	0	0	(0)	(1)	(1)	(1)	(3)	(5)	(6)	(6)	(6)	(5)	(3)	(4)	(3)	(4)	(8)	(8)	(11)	(15)	(34)	(35)	(44)	(40)	(25)	(24)	(14)	(14)	(7)	(9)	(6)	(5)	(6)	(9)	(9)	(13)	(10)	(4)	(5)	(2)	(4)	(5)	(5)	(3)	(2)	(2)	(2)	(4)	(3)	0	0	0	0	(1)	0	4	6	9	7	2	(1)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	3	0	3	2	5	23	26	25	62	44	42	59	24	47	52	37	72	51	45	43	7	53	54	61	136	95	100	114	98	116	110	121	58	54	71	49	54	34	40	28	32	82	65	67	94
Total Other Income	0	0	(4)	(4)	(4)	(4)	(0)	0	0	(0)	0	0	0	0	0	0	0	3	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	0	0
Pre-Tax Income	(3) N/A	(2) +48%	(7) -313%	(6) +5%	(10) -65%	(11) -9%	(7) +35%	(7) +5%	(8) -11%	(7) +10%	(6) +19%	(4) +28%	0 N/A	1 +600%	(1) N/A	(1) N/A	(5) -262%	(6) -30%	(9) -41%	(14) -58%	(29) -115%	(16) +47%	(20) -30%	(16) +24%	36 N/A	25 -30%	36 +45%	58 +60%	32 -44%	57 +78%	71 +24%	58 -18%	96 +66%	79 -18%	78 -1%	80 +3%	51 -37%	108 +114%	113 +5%	126 +11%	207 +64%	167 -19%	181 +8%	207 +14%	196 -5%	225 +15%	225 0%	240 +7%	182 -24%	179 -2%	199 +11%	185 -7%	197 +7%	184 -7%	192 +4%	184 -4%	193 +5%	249 +29%	239 -4%	246 +3%	279 +13%
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	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
Income from Continuing Operations	(3)	(2)	(7)	(6)	(10)	(11)	(7)	(7)	(8)	(7)	(6)	(4)	0	1	(1)	(1)	(5)	(6)	(9)	(14)	(29)	(16)	(20)	(16)	36	25	36	58	32	57	71	58	96	79	78	80	51	108	113	126	207	167	181	207	196	225	225	240	182	179	199	185	197	184	192	184	193	249	239	246	279
Income to Minority Interest	0	0	2	3	3	5	4	4	4	3	2	2	1	1	1	1	1	1	1	1	2	1	2	1	(1)	(1)	(1)	(2)	(1)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(1)	(3)	(3)	(3)	(5)	(4)	(4)	(5)	(4)	(5)	(5)	(5)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(5)	(5)	(5)	(6)
Net Income (Common)	(3) N/A	(2) +31%	(5) -155%	(4) +31%	(7) -103%	(9) -24%	(7) +22%	(12) -71%	(13) -10%	(13) +2%	(13) -2%	(10) +24%	(4) +58%	(5) -14%	(8) -58%	(8) -4%	(15) -89%	(17) -11%	(19) -14%	(24) -24%	(39) -64%	(26) +33%	(31) -22%	(28) +11%	20 N/A	11 -48%	23 +116%	45 +98%	21 -53%	45 +114%	56 +23%	44 -20%	82 +86%	67 -19%	70 +5%	72 +3%	44 -39%	100 +129%	105 +5%	118 +12%	197 +66%	156 -21%	171 +10%	197 +15%	188 -4%	220 +17%	220 0%	235 +7%	178 -24%	175 -2%	194 +11%	181 -7%	193 +7%	180 -7%	188 +5%	180 -4%	189 +5%	244 +29%	234 -4%	241 +3%	273 +14%
EPS (Diluted)	-0.14 N/A	-0.09 +36%	-0.33 -267%	-0.22 +33%	-0.32 -45%	-0.55 -72%	-0.19 +65%	-0.39 -105%	-0.52 -33%	-0.3 +42%	-0.3 N/A	-0.21 +30%	-0.09 +57%	-0.09 N/A	-0.14 -56%	-0.1 +29%	-0.28 -180%	-0.27 +4%	-0.29 -7%	-0.34 -17%	-0.58 -71%	-0.39 +33%	-0.47 -21%	-0.41 +13%	0.29 N/A	0.11 -62%	0.22 +100%	0.48 +118%	0.23 -52%	0.47 +104%	0.57 +21%	0.41 -28%	0.79 +93%	0.57 -28%	0.55 -4%	0.56 +2%	0.35 -38%	0.67 +91%	0.7 +4%	0.78 +11%	1.32 +69%	0.97 -27%	1.05 +8%	1.2 +14%	1.15 -4%	1.23 +7%	1.22 -1%	1.3 +7%	1 -23%	0.98 -2%	1.09 +11%	0.99 -9%	1.07 +8%	1 -7%	1.04 +4%	0.99 -5%	1.04 +5%	1.32 +27%	1.26 -5%	1.29 +2%	1.46 +13%

Income Statement Balance Sheet Cash Flow Statement

STAG Industrial Inc
NYSE:STAG

Income Statement

Earnings Waterfall
STAG Industrial Inc

Income Statement
STAG Industrial Inc

See Also

Company

Help

Tools

Stocks

STAG Industrial Inc NYSE:STAG

Income Statement

Earnings Waterfall STAG Industrial Inc

Income Statement STAG Industrial Inc

See Also

Company

Help

Tools

Stocks

STAG Industrial Inc
NYSE:STAG

Earnings Waterfall
STAG Industrial Inc

Income Statement
STAG Industrial Inc