Astec Industries Inc
NASDAQ:ASTE
Income Statement
Earnings Waterfall
Astec Industries Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
330.8m
USD
|
Operating Expenses
|
-276.4m
USD
|
Operating Income
|
54.4m
USD
|
Other Expenses
|
-20.9m
USD
|
Net Income
|
33.5m
USD
|
Income Statement
Astec 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 |
933
N/A
|
924
-1%
|
953
+3%
|
960
+1%
|
976
+2%
|
1 026
+5%
|
1 016
-1%
|
1 008
-1%
|
983
-2%
|
973
-1%
|
1 000
+3%
|
1 036
+4%
|
1 147
+11%
|
1 187
+3%
|
1 195
+1%
|
1 199
+0%
|
1 185
-1%
|
1 192
+1%
|
1 163
-2%
|
1 167
+0%
|
1 172
+0%
|
1 172
+0%
|
1 204
+3%
|
1 203
0%
|
1 170
-3%
|
1 133
-3%
|
1 093
-3%
|
1 069
-2%
|
1 024
-4%
|
1 020
0%
|
1 032
+1%
|
1 068
+3%
|
1 097
+3%
|
1 104
+1%
|
1 144
+4%
|
1 192
+4%
|
1 275
+7%
|
1 331
+4%
|
1 363
+2%
|
1 351
-1%
|
1 338
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(726)
|
(719)
|
(741)
|
(750)
|
(760)
|
(801)
|
(792)
|
(781)
|
(764)
|
(748)
|
(764)
|
(790)
|
(882)
|
(918)
|
(934)
|
(954)
|
(942)
|
(946)
|
(981)
|
(967)
|
(1 036)
|
(1 037)
|
(987)
|
(993)
|
(930)
|
(896)
|
(880)
|
(857)
|
(784)
|
(786)
|
(792)
|
(816)
|
(846)
|
(856)
|
(902)
|
(946)
|
(1 010)
|
(1 044)
|
(1 054)
|
(1 037)
|
(1 007)
|
|
Gross Profit |
207
N/A
|
205
-1%
|
212
+3%
|
210
-1%
|
215
+3%
|
225
+4%
|
225
N/A
|
226
+1%
|
219
-3%
|
225
+3%
|
236
+5%
|
246
+4%
|
265
+8%
|
269
+1%
|
261
-3%
|
245
-6%
|
243
-1%
|
245
+1%
|
181
-26%
|
200
+11%
|
136
-32%
|
135
-1%
|
217
+61%
|
211
-3%
|
239
+14%
|
237
-1%
|
213
-10%
|
211
-1%
|
240
+14%
|
234
-2%
|
241
+3%
|
252
+5%
|
252
0%
|
248
-1%
|
243
-2%
|
246
+1%
|
264
+7%
|
287
+9%
|
310
+8%
|
314
+1%
|
331
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(151)
|
(155)
|
(157)
|
(159)
|
(164)
|
(164)
|
(167)
|
(169)
|
(169)
|
(169)
|
(171)
|
(173)
|
(178)
|
(188)
|
(187)
|
(188)
|
(188)
|
(187)
|
(194)
|
(199)
|
(209)
|
(215)
|
(231)
|
(214)
|
(211)
|
(209)
|
(199)
|
(200)
|
(189)
|
(191)
|
(203)
|
(210)
|
(227)
|
(229)
|
(235)
|
(243)
|
(246)
|
(255)
|
(259)
|
(270)
|
(276)
|
|
Selling, General & Administrative |
(151)
|
(154)
|
(157)
|
(159)
|
(142)
|
(164)
|
(167)
|
(169)
|
(145)
|
(169)
|
(171)
|
(174)
|
(153)
|
(188)
|
(187)
|
(188)
|
(161)
|
(160)
|
(167)
|
(172)
|
(181)
|
(187)
|
(189)
|
(185)
|
(184)
|
(182)
|
(172)
|
(173)
|
(167)
|
(162)
|
(168)
|
(167)
|
(201)
|
(202)
|
(207)
|
(213)
|
(215)
|
(231)
|
(242)
|
(261)
|
(254)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(22)
|
(28)
|
(35)
|
(42)
|
(27)
|
(27)
|
(28)
|
(30)
|
(32)
|
0
|
0
|
0
|
(22)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(27)
|
0
|
(28)
|
(42)
|
(28)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(17)
|
(9)
|
0
|
|
Operating Income |
56
N/A
|
51
-9%
|
55
+8%
|
50
-9%
|
52
+3%
|
61
+17%
|
58
-5%
|
57
-1%
|
50
-13%
|
56
+12%
|
66
+17%
|
73
+11%
|
87
+20%
|
82
-6%
|
75
-9%
|
57
-24%
|
56
-2%
|
59
+6%
|
(13)
N/A
|
1
N/A
|
(73)
N/A
|
(81)
-10%
|
(14)
+83%
|
(3)
+79%
|
28
N/A
|
27
-3%
|
14
-50%
|
11
-19%
|
51
+356%
|
44
-15%
|
38
-13%
|
43
+13%
|
25
-42%
|
19
-22%
|
8
-59%
|
3
-57%
|
18
+421%
|
32
+81%
|
51
+58%
|
44
-13%
|
54
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(14)
|
0
|
(15)
|
(3)
|
(5)
|
(11)
|
(13)
|
(7)
|
(5)
|
1
|
3
|
(3)
|
(3)
|
(6)
|
(6)
|
(10)
|
(12)
|
(10)
|
(10)
|
(6)
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(5)
|
(5)
|
(6)
|
(6)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
|
Pre-Tax Income |
58
N/A
|
54
-8%
|
59
+9%
|
53
-9%
|
54
+0%
|
63
+18%
|
60
-6%
|
59
-1%
|
52
-11%
|
57
+9%
|
66
+17%
|
74
+11%
|
87
+18%
|
82
-6%
|
75
-9%
|
58
-23%
|
57
-1%
|
61
+6%
|
(10)
N/A
|
2
N/A
|
(86)
N/A
|
(94)
-10%
|
(15)
+85%
|
(18)
-24%
|
25
N/A
|
23
-11%
|
3
-85%
|
0
-97%
|
46
+45 600%
|
40
-13%
|
39
-2%
|
45
+15%
|
17
-63%
|
11
-36%
|
(5)
N/A
|
(9)
-109%
|
4
N/A
|
16
+261%
|
37
+130%
|
28
-23%
|
43
+52%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(18)
|
(20)
|
(19)
|
(19)
|
(24)
|
(23)
|
(22)
|
(20)
|
(22)
|
(25)
|
(28)
|
(32)
|
(29)
|
(26)
|
(18)
|
(21)
|
(19)
|
(3)
|
(5)
|
27
|
29
|
13
|
12
|
(3)
|
6
|
11
|
13
|
(8)
|
(14)
|
(15)
|
(13)
|
1
|
2
|
5
|
1
|
(5)
|
(9)
|
(12)
|
(11)
|
(9)
|
|
Income from Continuing Operations |
39
|
36
|
39
|
34
|
34
|
40
|
37
|
37
|
32
|
35
|
41
|
46
|
55
|
52
|
49
|
39
|
37
|
42
|
(14)
|
(3)
|
(60)
|
(66)
|
(1)
|
(7)
|
22
|
29
|
14
|
13
|
37
|
25
|
24
|
32
|
18
|
12
|
0
|
(8)
|
(1)
|
7
|
25
|
18
|
34
|
|
Income to Minority Interest |
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
0
|
0
|
(0)
|
|
Net Income (Common) |
39
N/A
|
35
-9%
|
39
+10%
|
34
-12%
|
35
+1%
|
40
+16%
|
37
-7%
|
38
+1%
|
33
-13%
|
35
+8%
|
42
+18%
|
46
+11%
|
55
+19%
|
53
-5%
|
49
-7%
|
39
-20%
|
38
-4%
|
43
+13%
|
(12)
N/A
|
(3)
+80%
|
(60)
-2 316%
|
(66)
-10%
|
(2)
+97%
|
(6)
-174%
|
22
N/A
|
29
+28%
|
15
-49%
|
13
-10%
|
47
+258%
|
35
-26%
|
34
-3%
|
41
+22%
|
18
-57%
|
12
-31%
|
0
N/A
|
(8)
N/A
|
(0)
+99%
|
8
N/A
|
25
+215%
|
18
-29%
|
34
+90%
|
|
EPS (Diluted) |
1.69
N/A
|
1.53
-9%
|
1.68
+10%
|
1.48
-12%
|
1.49
+1%
|
1.73
+16%
|
1.61
-7%
|
1.63
+1%
|
1.42
-13%
|
1.54
+8%
|
1.82
+18%
|
2.02
+11%
|
2.38
+18%
|
2.27
-5%
|
2.1
-7%
|
1.7
-19%
|
1.62
-5%
|
1.84
+14%
|
-0.52
N/A
|
-0.1
+81%
|
-2.63
-2 530%
|
-2.93
-11%
|
-0.1
+97%
|
-0.29
-190%
|
0.98
N/A
|
1.26
+29%
|
0.64
-49%
|
0.58
-9%
|
2.04
+252%
|
1.51
-26%
|
1.47
-3%
|
1.79
+22%
|
0.78
-56%
|
0.53
-32%
|
0
N/A
|
-0.36
N/A
|
0
N/A
|
0.35
N/A
|
1.1
+214%
|
0.78
-29%
|
1.47
+88%
|