ADTRAN Inc
NASDAQ:ADTN
Income Statement
Earnings Waterfall
ADTRAN Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-791.7m
USD
|
Gross Profit
|
357.4m
USD
|
Operating Expenses
|
-516.5m
USD
|
Operating Income
|
-159.1m
USD
|
Other Expenses
|
-108.6m
USD
|
Net Income
|
-267.7m
USD
|
Income Statement
ADTRAN Inc
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 |
641
N/A
|
645
+1%
|
659
+2%
|
645
-2%
|
629
-2%
|
625
-1%
|
609
-3%
|
604
-1%
|
600
-1%
|
599
0%
|
602
+0%
|
613
+2%
|
637
+4%
|
665
+4%
|
687
+3%
|
703
+2%
|
667
-5%
|
617
-7%
|
561
-9%
|
516
-8%
|
529
+3%
|
552
+4%
|
581
+5%
|
554
-5%
|
530
-4%
|
501
-6%
|
473
-6%
|
492
+4%
|
507
+3%
|
519
+3%
|
534
+3%
|
539
+1%
|
563
+4%
|
590
+5%
|
619
+5%
|
821
+33%
|
1 026
+25%
|
1 195
+17%
|
1 350
+13%
|
1 282
-5%
|
1 149
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(333)
|
(329)
|
(336)
|
(325)
|
(319)
|
(327)
|
(329)
|
(332)
|
(333)
|
(332)
|
(324)
|
(330)
|
(346)
|
(366)
|
(382)
|
(387)
|
(363)
|
(348)
|
(326)
|
(309)
|
(326)
|
(327)
|
(340)
|
(326)
|
(310)
|
(290)
|
(274)
|
(281)
|
(289)
|
(299)
|
(305)
|
(321)
|
(345)
|
(371)
|
(400)
|
(547)
|
(698)
|
(834)
|
(959)
|
(898)
|
(792)
|
|
Gross Profit |
308
N/A
|
316
+3%
|
324
+2%
|
320
-1%
|
311
-3%
|
299
-4%
|
280
-6%
|
273
-3%
|
267
-2%
|
267
+0%
|
278
+4%
|
283
+2%
|
291
+3%
|
299
+3%
|
305
+2%
|
316
+4%
|
304
-4%
|
270
-11%
|
235
-13%
|
207
-12%
|
204
-2%
|
225
+11%
|
240
+7%
|
228
-5%
|
220
-4%
|
210
-4%
|
199
-6%
|
212
+6%
|
218
+3%
|
220
+1%
|
229
+4%
|
218
-5%
|
218
+0%
|
219
+0%
|
219
0%
|
274
+25%
|
327
+19%
|
361
+10%
|
391
+8%
|
384
-2%
|
357
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(259)
|
(262)
|
(265)
|
(266)
|
(262)
|
(261)
|
(261)
|
(258)
|
(253)
|
(250)
|
(247)
|
(250)
|
(257)
|
(263)
|
(264)
|
(270)
|
(266)
|
(266)
|
(261)
|
(253)
|
(249)
|
(248)
|
(250)
|
(251)
|
(251)
|
(242)
|
(236)
|
(227)
|
(222)
|
(220)
|
(221)
|
(226)
|
(233)
|
(232)
|
(228)
|
(304)
|
(381)
|
(462)
|
(539)
|
(527)
|
(516)
|
|
Selling, General & Administrative |
(129)
|
(133)
|
(134)
|
(133)
|
(132)
|
(129)
|
(127)
|
(125)
|
(124)
|
(123)
|
(124)
|
(128)
|
(132)
|
(136)
|
(138)
|
(139)
|
(136)
|
(134)
|
(132)
|
(128)
|
(124)
|
(125)
|
(126)
|
(126)
|
(128)
|
(120)
|
(118)
|
(113)
|
(112)
|
(113)
|
(114)
|
(118)
|
(124)
|
(125)
|
(122)
|
(138)
|
(209)
|
(219)
|
(256)
|
(268)
|
(258)
|
|
Research & Development |
(130)
|
(130)
|
(130)
|
(132)
|
(131)
|
(131)
|
(133)
|
(132)
|
(130)
|
(127)
|
(123)
|
(122)
|
(125)
|
(127)
|
(130)
|
(131)
|
(131)
|
(132)
|
(129)
|
(125)
|
(125)
|
(123)
|
(124)
|
(125)
|
(123)
|
(122)
|
(118)
|
(114)
|
(109)
|
(107)
|
(107)
|
(107)
|
(109)
|
(108)
|
(106)
|
(139)
|
(172)
|
(216)
|
(255)
|
(259)
|
(258)
|
|
Depreciation & Amortization |
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
|
(28)
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
0
|
0
|
|
Operating Income |
50
N/A
|
54
+9%
|
58
+8%
|
54
-8%
|
49
-10%
|
38
-22%
|
19
-49%
|
15
-23%
|
14
-8%
|
17
+26%
|
31
+84%
|
33
+6%
|
35
+4%
|
36
+4%
|
41
+14%
|
46
+11%
|
37
-19%
|
4
-90%
|
(26)
N/A
|
(46)
-80%
|
(45)
+1%
|
(23)
+50%
|
(9)
+59%
|
(22)
-140%
|
(31)
-40%
|
(31)
0%
|
(37)
-18%
|
(15)
+58%
|
(4)
+77%
|
(0)
+97%
|
9
N/A
|
(8)
N/A
|
(14)
-81%
|
(13)
+6%
|
(9)
+31%
|
(30)
-227%
|
(54)
-78%
|
(101)
-88%
|
(148)
-46%
|
(143)
+3%
|
(159)
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
13
|
11
|
11
|
12
|
10
|
12
|
12
|
11
|
13
|
10
|
10
|
9
|
10
|
8
|
8
|
8
|
8
|
7
|
7
|
10
|
(1)
|
5
|
7
|
2
|
14
|
(3)
|
4
|
7
|
7
|
19
|
11
|
8
|
5
|
0
|
(7)
|
(11)
|
(13)
|
(11)
|
(9)
|
(11)
|
(11)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
(2)
|
(2)
|
(7)
|
(9)
|
(7)
|
(8)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(0)
|
(0)
|
(0)
|
(17)
|
(19)
|
(22)
|
(27)
|
(73)
|
(62)
|
|
Total Other Income |
(0)
|
2
|
1
|
1
|
3
|
1
|
2
|
3
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
4
|
2
|
2
|
0
|
(3)
|
(3)
|
(2)
|
(1)
|
2
|
4
|
2
|
2
|
4
|
15
|
15
|
16
|
16
|
1
|
|
Pre-Tax Income |
61
N/A
|
66
+8%
|
71
+8%
|
66
-7%
|
60
-9%
|
51
-15%
|
33
-35%
|
29
-13%
|
26
-11%
|
28
+10%
|
41
+44%
|
45
+11%
|
47
+4%
|
47
+0%
|
49
+3%
|
52
+8%
|
45
-14%
|
22
-51%
|
(8)
N/A
|
(24)
-213%
|
(33)
-42%
|
(18)
+47%
|
(3)
+84%
|
(25)
-745%
|
(25)
-1%
|
(40)
-62%
|
(41)
-2%
|
(17)
+59%
|
(6)
+63%
|
10
N/A
|
14
+38%
|
(1)
N/A
|
(6)
-385%
|
(12)
-86%
|
(14)
-16%
|
(54)
-295%
|
(71)
-32%
|
(119)
-68%
|
(168)
-41%
|
(211)
-26%
|
(231)
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(18)
|
(19)
|
(19)
|
(15)
|
(12)
|
(7)
|
(7)
|
(7)
|
(8)
|
(13)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(9)
|
(3)
|
6
|
13
|
10
|
6
|
3
|
(29)
|
(28)
|
(24)
|
(26)
|
1
|
9
|
3
|
4
|
3
|
(2)
|
1
|
0
|
6
|
62
|
71
|
82
|
94
|
(28)
|
|
Income from Continuing Operations |
46
|
48
|
52
|
47
|
45
|
38
|
26
|
22
|
19
|
20
|
28
|
33
|
35
|
37
|
39
|
43
|
36
|
18
|
(2)
|
(10)
|
(23)
|
(12)
|
0
|
(54)
|
(53)
|
(64)
|
(67)
|
(15)
|
2
|
13
|
18
|
2
|
(9)
|
(11)
|
(14)
|
(48)
|
(9)
|
(48)
|
(87)
|
(117)
|
(259)
|
|
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
|
3
|
7
|
13
|
16
|
16
|
(8)
|
|
Net Income (Common) |
46
N/A
|
48
+4%
|
52
+9%
|
47
-9%
|
45
-5%
|
38
-14%
|
26
-31%
|
22
-16%
|
19
-16%
|
20
+9%
|
28
+38%
|
33
+19%
|
35
+6%
|
37
+5%
|
39
+6%
|
43
+9%
|
24
-44%
|
6
-73%
|
(14)
N/A
|
(22)
-61%
|
(19)
+12%
|
(8)
+60%
|
4
N/A
|
(50)
N/A
|
(53)
-7%
|
(64)
-20%
|
(67)
-5%
|
(15)
+77%
|
2
N/A
|
13
+454%
|
18
+32%
|
2
-90%
|
(9)
N/A
|
(11)
-23%
|
(14)
-28%
|
(45)
-232%
|
(2)
+96%
|
(35)
-1 670%
|
(71)
-100%
|
(102)
-44%
|
(268)
-163%
|
|
EPS (Diluted) |
0.78
N/A
|
0.82
+5%
|
0.93
+13%
|
0.84
-10%
|
0.8
-5%
|
0.7
-13%
|
0.49
-30%
|
0.44
-10%
|
0.36
-18%
|
0.41
+14%
|
0.57
+39%
|
0.69
+21%
|
0.72
+4%
|
0.77
+7%
|
0.82
+6%
|
0.89
+9%
|
0.48
-46%
|
0.13
-73%
|
-0.28
N/A
|
-0.46
-64%
|
-0.4
+13%
|
-0.16
+60%
|
0.08
N/A
|
-1.03
N/A
|
-1.11
-8%
|
-1.33
-20%
|
-1.39
-5%
|
-0.32
+77%
|
0.05
N/A
|
0.27
+440%
|
0.35
+30%
|
0.03
-91%
|
-0.18
N/A
|
-0.22
-22%
|
-0.28
-27%
|
-0.61
-118%
|
-0.03
+95%
|
-0.47
-1 467%
|
-0.9
-91%
|
-1.3
-44%
|
-3.41
-162%
|