CSG Systems International Inc
NASDAQ:CSGS
Income Statement
Earnings Waterfall
CSG Systems International Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-617.9m
USD
|
Gross Profit
|
547.7m
USD
|
Operating Expenses
|
-417.1m
USD
|
Operating Income
|
130.7m
USD
|
Other Expenses
|
-65.8m
USD
|
Net Income
|
64.8m
USD
|
Income Statement
CSG Systems International Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
755
N/A
|
753
0%
|
752
0%
|
751
0%
|
749
0%
|
747
0%
|
749
+0%
|
753
+0%
|
753
+0%
|
761
+1%
|
763
+0%
|
761
0%
|
767
+1%
|
770
+0%
|
780
+1%
|
790
+1%
|
799
+1%
|
819
+3%
|
833
+2%
|
875
+5%
|
918
+5%
|
951
+4%
|
989
+4%
|
997
+1%
|
998
+0%
|
992
-1%
|
985
-1%
|
991
+1%
|
998
+1%
|
1 013
+1%
|
1 032
+2%
|
1 047
+1%
|
1 058
+1%
|
1 065
+1%
|
1 075
+1%
|
1 090
+1%
|
1 124
+3%
|
1 148
+2%
|
1 162
+1%
|
1 169
+1%
|
1 166
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(386)
|
(385)
|
(385)
|
(389)
|
(388)
|
(386)
|
(383)
|
(380)
|
(369)
|
(370)
|
(371)
|
(375)
|
(383)
|
(388)
|
(395)
|
(395)
|
(398)
|
(410)
|
(419)
|
(450)
|
(478)
|
(501)
|
(524)
|
(525)
|
(527)
|
(533)
|
(532)
|
(536)
|
(538)
|
(533)
|
(536)
|
(543)
|
(548)
|
(553)
|
(557)
|
(565)
|
(582)
|
(595)
|
(609)
|
(615)
|
(618)
|
|
Gross Profit |
369
N/A
|
369
0%
|
368
0%
|
362
-2%
|
361
0%
|
361
0%
|
366
+1%
|
373
+2%
|
384
+3%
|
391
+2%
|
392
+0%
|
386
-2%
|
384
0%
|
382
-1%
|
385
+1%
|
395
+3%
|
401
+1%
|
409
+2%
|
414
+1%
|
425
+3%
|
440
+4%
|
451
+2%
|
466
+3%
|
472
+1%
|
470
0%
|
459
-2%
|
453
-1%
|
455
+1%
|
460
+1%
|
480
+4%
|
496
+3%
|
503
+2%
|
510
+1%
|
512
+0%
|
518
+1%
|
525
+1%
|
542
+3%
|
553
+2%
|
553
0%
|
554
+0%
|
548
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(276)
|
(276)
|
(274)
|
(272)
|
(271)
|
(267)
|
(261)
|
(257)
|
(255)
|
(253)
|
(250)
|
(253)
|
(259)
|
(265)
|
(275)
|
(280)
|
(287)
|
(295)
|
(301)
|
(312)
|
(321)
|
(327)
|
(336)
|
(341)
|
(337)
|
(336)
|
(334)
|
(344)
|
(351)
|
(359)
|
(371)
|
(374)
|
(384)
|
(393)
|
(398)
|
(400)
|
(403)
|
(410)
|
(410)
|
(414)
|
(417)
|
|
Selling, General & Administrative |
(153)
|
(155)
|
(155)
|
(154)
|
(152)
|
(147)
|
(142)
|
(140)
|
(141)
|
(141)
|
(139)
|
(141)
|
(144)
|
(146)
|
(149)
|
(154)
|
(157)
|
(161)
|
(164)
|
(169)
|
(175)
|
(179)
|
(187)
|
(191)
|
(190)
|
(189)
|
(190)
|
(198)
|
(203)
|
(207)
|
(215)
|
(215)
|
(223)
|
(231)
|
(236)
|
(138)
|
(176)
|
(181)
|
(181)
|
(248)
|
(250)
|
|
Research & Development |
(106)
|
(105)
|
(104)
|
(105)
|
(105)
|
(105)
|
(103)
|
(102)
|
(100)
|
(98)
|
(97)
|
(99)
|
(102)
|
(106)
|
(112)
|
(113)
|
(116)
|
(119)
|
(120)
|
(124)
|
(127)
|
(127)
|
(128)
|
(128)
|
(126)
|
(124)
|
(122)
|
(123)
|
(125)
|
(128)
|
(132)
|
(135)
|
(136)
|
(137)
|
(139)
|
(238)
|
(241)
|
(243)
|
(242)
|
(143)
|
(144)
|
|
Depreciation & Amortization |
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
|
Other Operating Expenses |
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
|
36
|
36
|
36
|
0
|
0
|
|
Operating Income |
92
N/A
|
93
+0%
|
93
+1%
|
90
-4%
|
90
+0%
|
95
+5%
|
105
+11%
|
116
+11%
|
129
+11%
|
138
+6%
|
142
+3%
|
133
-6%
|
125
-6%
|
117
-6%
|
111
-5%
|
115
+4%
|
114
-1%
|
114
+0%
|
113
-1%
|
114
+1%
|
119
+5%
|
124
+4%
|
130
+5%
|
131
+1%
|
133
+2%
|
123
-7%
|
118
-4%
|
111
-6%
|
109
-1%
|
121
+11%
|
124
+3%
|
129
+4%
|
126
-2%
|
119
-6%
|
120
+1%
|
125
+4%
|
139
+11%
|
143
+3%
|
143
0%
|
140
-2%
|
131
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(14)
|
(14)
|
(16)
|
(19)
|
(24)
|
(27)
|
(27)
|
(25)
|
|
Non-Reccuring Items |
(13)
|
(13)
|
(21)
|
(14)
|
(13)
|
(14)
|
(7)
|
(3)
|
0
|
(10)
|
(9)
|
(9)
|
(12)
|
(4)
|
(6)
|
(9)
|
(10)
|
(11)
|
(12)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(24)
|
(42)
|
(56)
|
(54)
|
(38)
|
(22)
|
(9)
|
(16)
|
(13)
|
|
Total Other Income |
2
|
(0)
|
0
|
1
|
1
|
1
|
2
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
1
|
(2)
|
(0)
|
(3)
|
(5)
|
(3)
|
(4)
|
(3)
|
(6)
|
(6)
|
(5)
|
(2)
|
7
|
5
|
2
|
(2)
|
(4)
|
(5)
|
(2)
|
|
Pre-Tax Income |
65
N/A
|
64
-2%
|
57
-10%
|
62
+7%
|
61
0%
|
66
+8%
|
84
+27%
|
96
+15%
|
113
+17%
|
108
-5%
|
110
+2%
|
100
-9%
|
89
-11%
|
92
+3%
|
86
-7%
|
88
+2%
|
86
-2%
|
86
+0%
|
83
-3%
|
87
+5%
|
93
+7%
|
99
+7%
|
107
+8%
|
106
-1%
|
109
+3%
|
96
-12%
|
90
-6%
|
85
-5%
|
83
-2%
|
97
+16%
|
97
0%
|
101
+5%
|
81
-20%
|
60
-25%
|
57
-6%
|
61
+7%
|
83
+37%
|
96
+15%
|
104
+8%
|
92
-11%
|
91
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(25)
|
(26)
|
(30)
|
(26)
|
(26)
|
(27)
|
(34)
|
(34)
|
(38)
|
(35)
|
(36)
|
(37)
|
(28)
|
(30)
|
(26)
|
(29)
|
(33)
|
(30)
|
(25)
|
(21)
|
(21)
|
(23)
|
(26)
|
(23)
|
(24)
|
(20)
|
(22)
|
(27)
|
(27)
|
(31)
|
(28)
|
(29)
|
(22)
|
(16)
|
(15)
|
(17)
|
(24)
|
(28)
|
(30)
|
(26)
|
(26)
|
|
Income from Continuing Operations |
40
|
37
|
27
|
36
|
35
|
39
|
50
|
63
|
75
|
73
|
74
|
63
|
62
|
62
|
59
|
59
|
53
|
56
|
58
|
66
|
71
|
76
|
81
|
83
|
85
|
76
|
68
|
59
|
57
|
66
|
68
|
72
|
59
|
45
|
41
|
44
|
59
|
68
|
74
|
66
|
65
|
|
Net Income (Common) |
40
N/A
|
37
-7%
|
27
-27%
|
36
+31%
|
35
-1%
|
39
+10%
|
50
+30%
|
63
+24%
|
75
+19%
|
73
-3%
|
74
+2%
|
63
-15%
|
62
-2%
|
62
+1%
|
59
-5%
|
61
+4%
|
55
-10%
|
59
+6%
|
60
+3%
|
66
+10%
|
71
+8%
|
76
+6%
|
81
+7%
|
83
+2%
|
85
+3%
|
76
-11%
|
68
-11%
|
59
-14%
|
57
-3%
|
66
+16%
|
68
+4%
|
72
+6%
|
59
-19%
|
45
-24%
|
41
-8%
|
44
+7%
|
59
+33%
|
68
+15%
|
74
+9%
|
66
-10%
|
65
-2%
|
|
EPS (Diluted) |
1.17
N/A
|
1.12
-4%
|
0.8
-29%
|
1.06
+33%
|
1.05
-1%
|
1.16
+10%
|
1.51
+30%
|
1.87
+24%
|
2.23
+19%
|
2.21
-1%
|
2.26
+2%
|
1.9
-16%
|
1.88
-1%
|
1.9
+1%
|
1.79
-6%
|
1.86
+4%
|
1.66
-11%
|
1.78
+7%
|
1.83
+3%
|
2.01
+10%
|
2.2
+9%
|
2.32
+5%
|
2.49
+7%
|
2.55
+2%
|
2.62
+3%
|
2.34
-11%
|
2.1
-10%
|
1.82
-13%
|
1.76
-3%
|
2.04
+16%
|
2.12
+4%
|
2.26
+7%
|
1.83
-19%
|
1.4
-23%
|
1.3
-7%
|
1.41
+8%
|
1.91
+35%
|
2.19
+15%
|
2.43
+11%
|
2.2
-9%
|
2.25
+2%
|