CommScope Holding Company Inc
NASDAQ:COMM
Income Statement
Earnings Waterfall
CommScope Holding Company Inc
Revenue
|
5.8B
USD
|
Cost of Revenue
|
-3.6B
USD
|
Gross Profit
|
2.1B
USD
|
Operating Expenses
|
-1.6B
USD
|
Operating Income
|
515.3m
USD
|
Other Expenses
|
-2B
USD
|
Net Income
|
-1.5B
USD
|
Income Statement
CommScope Holding Company 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 |
3 480
N/A
|
3 611
+4%
|
3 736
+3%
|
3 848
+3%
|
3 830
0%
|
3 720
-3%
|
3 521
-5%
|
3 493
-1%
|
3 808
+9%
|
4 126
+8%
|
4 566
+11%
|
4 887
+7%
|
4 924
+1%
|
4 917
0%
|
4 784
-3%
|
4 619
-3%
|
4 561
-1%
|
4 544
0%
|
4 610
+1%
|
4 631
+0%
|
4 569
-1%
|
4 548
0%
|
5 874
+29%
|
7 104
+21%
|
8 345
+17%
|
9 279
+11%
|
8 815
-5%
|
8 603
-2%
|
8 436
-2%
|
8 475
+0%
|
8 557
+1%
|
8 494
-1%
|
8 587
+1%
|
8 743
+2%
|
8 858
+1%
|
9 134
+3%
|
9 228
+1%
|
9 001
-2%
|
8 619
-4%
|
7 837
-9%
|
5 789
-26%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 279)
|
(2 337)
|
(2 384)
|
(2 445)
|
(2 432)
|
(2 367)
|
(2 265)
|
(2 261)
|
(2 462)
|
(2 627)
|
(2 827)
|
(2 945)
|
(2 894)
|
(2 881)
|
(2 830)
|
(2 779)
|
(2 855)
|
(2 894)
|
(2 975)
|
(3 015)
|
(2 935)
|
(2 914)
|
(4 038)
|
(5 068)
|
(5 941)
|
(6 632)
|
(6 172)
|
(5 834)
|
(5 688)
|
(5 696)
|
(5 761)
|
(5 781)
|
(5 902)
|
(6 095)
|
(6 200)
|
(6 393)
|
(6 424)
|
(6 142)
|
(5 826)
|
(5 234)
|
(3 641)
|
|
Gross Profit |
1 201
N/A
|
1 274
+6%
|
1 351
+6%
|
1 404
+4%
|
1 397
0%
|
1 353
-3%
|
1 256
-7%
|
1 232
-2%
|
1 346
+9%
|
1 500
+11%
|
1 739
+16%
|
1 943
+12%
|
2 029
+4%
|
2 036
+0%
|
1 954
-4%
|
1 840
-6%
|
1 706
-7%
|
1 650
-3%
|
1 635
-1%
|
1 616
-1%
|
1 633
+1%
|
1 634
+0%
|
1 836
+12%
|
2 037
+11%
|
2 404
+18%
|
2 647
+10%
|
2 643
0%
|
2 769
+5%
|
2 748
-1%
|
2 779
+1%
|
2 796
+1%
|
2 714
-3%
|
2 684
-1%
|
2 648
-1%
|
2 658
+0%
|
2 742
+3%
|
2 804
+2%
|
2 860
+2%
|
2 794
-2%
|
2 603
-7%
|
2 148
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(804)
|
(811)
|
(808)
|
(807)
|
(776)
|
(786)
|
(781)
|
(873)
|
(1 044)
|
(1 155)
|
(1 309)
|
(1 349)
|
(1 318)
|
(1 314)
|
(1 275)
|
(1 231)
|
(1 142)
|
(1 114)
|
(1 089)
|
(1 071)
|
(1 105)
|
(1 092)
|
(1 463)
|
(1 835)
|
(2 254)
|
(2 623)
|
(2 584)
|
(2 580)
|
(2 480)
|
(2 439)
|
(2 434)
|
(2 408)
|
(2 440)
|
(2 434)
|
(2 404)
|
(2 373)
|
(2 297)
|
(2 243)
|
(2 171)
|
(2 049)
|
(1 633)
|
|
Selling, General & Administrative |
(502)
|
(506)
|
(504)
|
(503)
|
(473)
|
(486)
|
(486)
|
(568)
|
(687)
|
(745)
|
(844)
|
(846)
|
(819)
|
(824)
|
(800)
|
(766)
|
(685)
|
(657)
|
(632)
|
(616)
|
(655)
|
(649)
|
(793)
|
(940)
|
(1 082)
|
(1 223)
|
(1 192)
|
(1 181)
|
(1 146)
|
(1 117)
|
(1 115)
|
(1 111)
|
(1 144)
|
(1 152)
|
(1 148)
|
(1 142)
|
(1 097)
|
(1 074)
|
(1 052)
|
(1 000)
|
(846)
|
|
Research & Development |
(127)
|
(128)
|
(128)
|
(127)
|
(125)
|
(121)
|
(116)
|
(116)
|
(136)
|
(160)
|
(184)
|
(202)
|
(201)
|
(198)
|
(193)
|
(189)
|
(186)
|
(186)
|
(187)
|
(187)
|
(186)
|
(186)
|
(316)
|
(443)
|
(579)
|
(709)
|
(707)
|
(720)
|
(703)
|
(694)
|
(695)
|
(678)
|
(683)
|
(682)
|
(672)
|
(666)
|
(657)
|
(640)
|
(628)
|
(592)
|
(460)
|
|
Depreciation & Amortization |
(175)
|
(176)
|
(177)
|
(177)
|
(178)
|
(179)
|
(179)
|
(189)
|
(221)
|
(249)
|
(281)
|
(301)
|
(297)
|
(291)
|
(282)
|
(276)
|
(271)
|
(271)
|
(270)
|
(268)
|
(265)
|
(257)
|
(354)
|
(452)
|
(593)
|
(692)
|
(685)
|
(679)
|
(631)
|
(627)
|
(624)
|
(619)
|
(613)
|
(599)
|
(584)
|
(565)
|
(543)
|
(529)
|
(491)
|
(458)
|
(327)
|
|
Operating Income |
397
N/A
|
463
+17%
|
543
+17%
|
597
+10%
|
621
+4%
|
567
-9%
|
475
-16%
|
359
-24%
|
302
-16%
|
345
+14%
|
430
+25%
|
594
+38%
|
711
+20%
|
722
+2%
|
679
-6%
|
608
-10%
|
564
-7%
|
536
-5%
|
546
+2%
|
545
0%
|
529
-3%
|
542
+2%
|
373
-31%
|
202
-46%
|
151
-25%
|
24
-84%
|
59
+145%
|
189
+220%
|
268
+42%
|
340
+27%
|
362
+7%
|
306
-16%
|
245
-20%
|
215
-12%
|
255
+19%
|
369
+45%
|
507
+37%
|
616
+22%
|
623
+1%
|
554
-11%
|
515
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(195)
|
(189)
|
(204)
|
(192)
|
(171)
|
(171)
|
(153)
|
(190)
|
(215)
|
(250)
|
(278)
|
(269)
|
(280)
|
(270)
|
(257)
|
(251)
|
(253)
|
(243)
|
(241)
|
(245)
|
(265)
|
(268)
|
(372)
|
(471)
|
(571)
|
(636)
|
(618)
|
(607)
|
(593)
|
(573)
|
(567)
|
(565)
|
(564)
|
(563)
|
(562)
|
(559)
|
(590)
|
(618)
|
(648)
|
(671)
|
(679)
|
|
Non-Reccuring Items |
(68)
|
(62)
|
(33)
|
(35)
|
(44)
|
(43)
|
(45)
|
(123)
|
(120)
|
(166)
|
(176)
|
(117)
|
(144)
|
(125)
|
(130)
|
(114)
|
(92)
|
(80)
|
(62)
|
(54)
|
(79)
|
(105)
|
(310)
|
(322)
|
(659)
|
(655)
|
(676)
|
(699)
|
(320)
|
(351)
|
(197)
|
(175)
|
(196)
|
(148)
|
(107)
|
(86)
|
(1 221)
|
(1 205)
|
(1 202)
|
(2 115)
|
(628)
|
|
Total Other Income |
(59)
|
(61)
|
(148)
|
(136)
|
(89)
|
(77)
|
8
|
(2)
|
(28)
|
(31)
|
(43)
|
(46)
|
(15)
|
(40)
|
(21)
|
(11)
|
(9)
|
7
|
1
|
(5)
|
(14)
|
(46)
|
(42)
|
(34)
|
6
|
3
|
6
|
(11)
|
(10)
|
(7)
|
(7)
|
(27)
|
(19)
|
(20)
|
(23)
|
9
|
4
|
11
|
15
|
22
|
74
|
|
Pre-Tax Income |
76
N/A
|
151
+99%
|
159
+5%
|
233
+47%
|
317
+36%
|
275
-13%
|
285
+3%
|
44
-84%
|
(62)
N/A
|
(101)
-64%
|
(67)
+34%
|
162
N/A
|
273
+68%
|
288
+5%
|
271
-6%
|
233
-14%
|
210
-10%
|
220
+5%
|
244
+11%
|
241
-1%
|
171
-29%
|
124
-28%
|
(351)
N/A
|
(625)
-78%
|
(1 074)
-72%
|
(1 265)
-18%
|
(1 229)
+3%
|
(1 128)
+8%
|
(655)
+42%
|
(590)
+10%
|
(409)
+31%
|
(461)
-13%
|
(535)
-16%
|
(516)
+3%
|
(438)
+15%
|
(267)
+39%
|
(1 300)
-386%
|
(1 195)
+8%
|
(1 212)
-1%
|
(2 210)
-82%
|
(718)
+68%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(57)
|
(83)
|
(64)
|
(53)
|
(80)
|
(64)
|
(55)
|
8
|
(9)
|
4
|
(15)
|
(69)
|
(50)
|
(44)
|
(33)
|
(38)
|
(38)
|
(49)
|
(61)
|
(46)
|
(38)
|
(27)
|
47
|
101
|
146
|
179
|
157
|
96
|
81
|
79
|
65
|
109
|
72
|
12
|
25
|
2
|
13
|
52
|
29
|
175
|
(133)
|
|
Income from Continuing Operations |
19
|
68
|
95
|
180
|
237
|
212
|
229
|
52
|
(71)
|
(98)
|
(81)
|
93
|
223
|
244
|
237
|
195
|
172
|
172
|
182
|
195
|
132
|
96
|
(304)
|
(524)
|
(928)
|
(1 086)
|
(1 073)
|
(1 032)
|
(573)
|
(511)
|
(344)
|
(352)
|
(463)
|
(505)
|
(412)
|
(265)
|
(1 287)
|
(1 144)
|
(1 183)
|
(2 035)
|
(851)
|
|
Net Income (Common) |
19
N/A
|
68
+251%
|
95
+40%
|
180
+90%
|
237
+32%
|
212
-11%
|
229
+8%
|
52
-77%
|
(71)
N/A
|
(98)
-38%
|
(81)
+17%
|
93
N/A
|
223
+139%
|
244
+9%
|
237
-3%
|
195
-18%
|
194
-1%
|
194
+0%
|
205
+5%
|
217
+6%
|
140
-35%
|
104
-26%
|
(312)
N/A
|
(546)
-75%
|
(973)
-78%
|
(1 145)
-18%
|
(1 130)
+1%
|
(1 090)
+4%
|
(630)
+42%
|
(568)
+10%
|
(401)
+29%
|
(409)
-2%
|
(520)
-27%
|
(562)
-8%
|
(470)
+16%
|
(323)
+31%
|
(1 346)
-316%
|
(1 203)
+11%
|
(1 243)
-3%
|
(2 095)
-69%
|
(1 513)
+28%
|
|
EPS (Diluted) |
0.1
N/A
|
0.37
+270%
|
0.51
+38%
|
0.94
+84%
|
1.24
+32%
|
1.1
-11%
|
1.19
+8%
|
0.27
-77%
|
-0.37
N/A
|
-0.51
-38%
|
-0.43
+16%
|
0.47
N/A
|
1.13
+140%
|
1.22
+8%
|
1.21
-1%
|
0.99
-18%
|
0.98
-1%
|
0.99
+1%
|
1.04
+5%
|
1.11
+7%
|
0.71
-36%
|
0.53
-25%
|
-1.61
N/A
|
-2.81
-75%
|
-5.02
-79%
|
-5.89
-17%
|
-5.76
+2%
|
-5.53
+4%
|
-3.2
+42%
|
-2.81
+12%
|
-1.98
+30%
|
-2
-1%
|
-2.55
-28%
|
-2.75
-8%
|
-2.26
+18%
|
-1.53
+32%
|
-6.49
-324%
|
-5.75
+11%
|
-5.9
-3%
|
-9.88
-67%
|
-7.17
+27%
|