Advanced Energy Industries Inc
NASDAQ:AEIS
Income Statement
Earnings Waterfall
Advanced Energy Industries Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
592.4m
USD
|
Operating Expenses
|
-451.7m
USD
|
Operating Income
|
140.7m
USD
|
Other Expenses
|
-12.4m
USD
|
Net Income
|
128.3m
USD
|
Income Statement
Advanced Energy Industries 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 |
547
N/A
|
576
+5%
|
583
+1%
|
583
+0%
|
367
-37%
|
336
-9%
|
298
-11%
|
265
-11%
|
415
+57%
|
408
-2%
|
418
+2%
|
435
+4%
|
484
+11%
|
530
+10%
|
577
+9%
|
627
+9%
|
671
+7%
|
717
+7%
|
747
+4%
|
744
0%
|
719
-3%
|
664
-8%
|
603
-9%
|
605
+0%
|
789
+30%
|
964
+22%
|
1 169
+21%
|
1 383
+18%
|
1 416
+2%
|
1 452
+3%
|
1 473
+1%
|
1 430
-3%
|
1 456
+2%
|
1 502
+3%
|
1 581
+5%
|
1 752
+11%
|
1 845
+5%
|
1 873
+1%
|
1 848
-1%
|
1 741
-6%
|
1 656
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(337)
|
(355)
|
(362)
|
(371)
|
(179)
|
(141)
|
(100)
|
(56)
|
(198)
|
(197)
|
(202)
|
(211)
|
(231)
|
(251)
|
(274)
|
(297)
|
(315)
|
(336)
|
(352)
|
(355)
|
(353)
|
(336)
|
(312)
|
(326)
|
(473)
|
(602)
|
(740)
|
(875)
|
(874)
|
(885)
|
(902)
|
(892)
|
(924)
|
(963)
|
(1 015)
|
(1 114)
|
(1 170)
|
(1 187)
|
(1 176)
|
(1 114)
|
(1 063)
|
|
Gross Profit |
210
N/A
|
221
+5%
|
220
0%
|
212
-4%
|
188
-11%
|
194
+3%
|
199
+2%
|
209
+5%
|
217
+4%
|
211
-3%
|
217
+3%
|
224
+3%
|
253
+13%
|
279
+10%
|
304
+9%
|
330
+9%
|
356
+8%
|
381
+7%
|
395
+4%
|
389
-2%
|
366
-6%
|
328
-10%
|
291
-11%
|
279
-4%
|
316
+13%
|
362
+15%
|
428
+18%
|
509
+19%
|
542
+7%
|
567
+5%
|
572
+1%
|
538
-6%
|
532
-1%
|
539
+1%
|
566
+5%
|
637
+13%
|
676
+6%
|
686
+2%
|
671
-2%
|
627
-7%
|
592
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(149)
|
(197)
|
(151)
|
(151)
|
(100)
|
(92)
|
(79)
|
(70)
|
(110)
|
(112)
|
(116)
|
(120)
|
(126)
|
(132)
|
(140)
|
(148)
|
(156)
|
(168)
|
(173)
|
(178)
|
(190)
|
(195)
|
(201)
|
(219)
|
(256)
|
(290)
|
(327)
|
(357)
|
(353)
|
(359)
|
(364)
|
(365)
|
(376)
|
(382)
|
(398)
|
(417)
|
(436)
|
(451)
|
(456)
|
(455)
|
(452)
|
|
Selling, General & Administrative |
(85)
|
(87)
|
(87)
|
(85)
|
(53)
|
(54)
|
(47)
|
(42)
|
(62)
|
(63)
|
(66)
|
(69)
|
(74)
|
(78)
|
(82)
|
(87)
|
(88)
|
(94)
|
(95)
|
(94)
|
(100)
|
(100)
|
(102)
|
(112)
|
(129)
|
(148)
|
(171)
|
(190)
|
(189)
|
(189)
|
(189)
|
(186)
|
(192)
|
(195)
|
(201)
|
(210)
|
(218)
|
(225)
|
(225)
|
(224)
|
(221)
|
|
Research & Development |
(58)
|
(58)
|
(58)
|
(58)
|
(37)
|
(33)
|
(27)
|
(22)
|
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(46)
|
(50)
|
(53)
|
(58)
|
(63)
|
(68)
|
(72)
|
(76)
|
(80)
|
(82)
|
(88)
|
(102)
|
(115)
|
(129)
|
(141)
|
(144)
|
(149)
|
(154)
|
(157)
|
(162)
|
(165)
|
(173)
|
(182)
|
(191)
|
(199)
|
(202)
|
(203)
|
(202)
|
|
Depreciation & Amortization |
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(5)
|
(6)
|
(5)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(19)
|
(26)
|
(27)
|
(28)
|
(26)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(25)
|
(26)
|
(28)
|
(28)
|
(28)
|
(28)
|
|
Other Operating Expenses |
0
|
(46)
|
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
|
|
Operating Income |
61
N/A
|
24
-61%
|
69
+191%
|
61
-11%
|
88
+43%
|
102
+17%
|
119
+17%
|
139
+17%
|
107
-23%
|
99
-7%
|
100
+2%
|
104
+4%
|
127
+22%
|
147
+15%
|
164
+12%
|
181
+11%
|
201
+11%
|
214
+6%
|
222
+4%
|
210
-5%
|
176
-16%
|
133
-24%
|
90
-32%
|
59
-34%
|
59
+0%
|
72
+22%
|
101
+39%
|
152
+50%
|
189
+25%
|
208
+10%
|
208
+0%
|
173
-17%
|
156
-10%
|
157
+0%
|
168
+7%
|
221
+31%
|
240
+9%
|
235
-2%
|
215
-8%
|
173
-20%
|
141
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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
|
(5)
|
(6)
|
(7)
|
(9)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
11
|
|
Non-Reccuring Items |
(46)
|
0
|
(22)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(6)
|
(8)
|
(7)
|
(5)
|
(4)
|
(8)
|
(9)
|
(13)
|
(14)
|
(9)
|
(9)
|
(3)
|
(3)
|
(1)
|
4
|
2
|
2
|
(1)
|
(11)
|
(25)
|
|
Total Other Income |
(0)
|
0
|
0
|
(0)
|
0
|
1
|
2
|
2
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
1
|
0
|
1
|
1
|
2
|
18
|
19
|
13
|
9
|
(9)
|
(16)
|
(13)
|
(9)
|
(9)
|
(0)
|
(0)
|
(1)
|
6
|
10
|
7
|
9
|
10
|
12
|
(3)
|
|
Pre-Tax Income |
14
N/A
|
24
+65%
|
47
+99%
|
57
+21%
|
86
+51%
|
102
+18%
|
119
+17%
|
140
+17%
|
105
-25%
|
97
-8%
|
99
+2%
|
104
+5%
|
128
+23%
|
144
+13%
|
161
+11%
|
178
+11%
|
198
+11%
|
214
+8%
|
222
+4%
|
211
-5%
|
172
-18%
|
129
-25%
|
100
-23%
|
70
-30%
|
67
-4%
|
77
+15%
|
84
+10%
|
126
+49%
|
158
+26%
|
180
+14%
|
183
+2%
|
155
-15%
|
149
-4%
|
149
+0%
|
167
+12%
|
229
+37%
|
242
+5%
|
237
-2%
|
214
-10%
|
162
-24%
|
122
-24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
18
|
16
|
13
|
15
|
(17)
|
(21)
|
(26)
|
(36)
|
(22)
|
(19)
|
(17)
|
(16)
|
(11)
|
(12)
|
(10)
|
27
|
11
|
7
|
0
|
(35)
|
(20)
|
(9)
|
(3)
|
(4)
|
(11)
|
(17)
|
(19)
|
(22)
|
(23)
|
(24)
|
(22)
|
(19)
|
(14)
|
(16)
|
(25)
|
(33)
|
(40)
|
(41)
|
(34)
|
(23)
|
8
|
|
Income from Continuing Operations |
32
|
40
|
60
|
72
|
69
|
80
|
93
|
104
|
83
|
78
|
82
|
88
|
117
|
132
|
151
|
206
|
209
|
222
|
222
|
176
|
153
|
120
|
97
|
67
|
56
|
60
|
65
|
104
|
135
|
155
|
161
|
137
|
135
|
133
|
142
|
196
|
202
|
197
|
179
|
138
|
131
|
|
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) |
32
N/A
|
40
+25%
|
60
+51%
|
72
+19%
|
47
-35%
|
54
+14%
|
(190)
N/A
|
(185)
+2%
|
(158)
+15%
|
(157)
+1%
|
106
N/A
|
119
+13%
|
127
+7%
|
143
+12%
|
158
+11%
|
212
+34%
|
138
-35%
|
147
+6%
|
147
+0%
|
98
-33%
|
147
+50%
|
116
-21%
|
101
-13%
|
74
-27%
|
65
-12%
|
68
+4%
|
65
-4%
|
103
+58%
|
135
+31%
|
155
+15%
|
162
+4%
|
137
-15%
|
135
-2%
|
133
-1%
|
142
+7%
|
196
+37%
|
200
+2%
|
194
-3%
|
176
-9%
|
135
-24%
|
128
-5%
|
|
EPS (Diluted) |
0.71
N/A
|
0.95
+34%
|
1.46
+54%
|
1.77
+21%
|
1.14
-36%
|
1.3
+14%
|
-4.62
N/A
|
-4.48
+3%
|
-3.88
+13%
|
-3.92
-1%
|
2.63
N/A
|
2.98
+13%
|
3.18
+7%
|
3.55
+12%
|
3.93
+11%
|
5.27
+34%
|
3.43
-35%
|
3.67
+7%
|
3.71
+1%
|
2.5
-33%
|
3.73
+49%
|
3.01
-19%
|
2.63
-13%
|
1.92
-27%
|
1.68
-13%
|
1.75
+4%
|
1.7
-3%
|
2.69
+58%
|
3.51
+30%
|
4.01
+14%
|
4.17
+4%
|
3.56
-15%
|
3.51
-1%
|
3.5
0%
|
3.77
+8%
|
5.21
+38%
|
5.29
+2%
|
5.13
-3%
|
4.65
-9%
|
3.55
-24%
|
3.39
-5%
|