Forterra Inc
NASDAQ:FRTA
Income Statement
Earnings Waterfall
Forterra Inc
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
420.4m
USD
|
Operating Expenses
|
-203.4m
USD
|
Operating Income
|
217.1m
USD
|
Other Expenses
|
-100.7m
USD
|
Net Income
|
116.3m
USD
|
Income Statement
Forterra Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
717
N/A
|
733
+2%
|
902
+23%
|
1 101
+22%
|
1 364
+24%
|
1 515
+11%
|
1 570
+4%
|
1 573
+0%
|
1 581
+0%
|
1 532
-3%
|
1 512
-1%
|
1 502
-1%
|
1 480
-1%
|
1 482
+0%
|
1 476
0%
|
1 506
+2%
|
1 530
+2%
|
1 569
+3%
|
1 585
+1%
|
1 578
0%
|
1 595
+1%
|
1 632
+2%
|
1 698
+4%
|
1 767
+4%
|
1 858
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(612)
|
(610)
|
(716)
|
(859)
|
(1 084)
|
(1 232)
|
(1 294)
|
(1 316)
|
(1 327)
|
(1 284)
|
(1 263)
|
(1 259)
|
(1 234)
|
(1 229)
|
(1 212)
|
(1 217)
|
(1 234)
|
(1 256)
|
(1 252)
|
(1 221)
|
(1 218)
|
(1 232)
|
(1 284)
|
(1 363)
|
(1 438)
|
|
Gross Profit |
105
N/A
|
123
+17%
|
186
+51%
|
242
+30%
|
281
+16%
|
284
+1%
|
276
-3%
|
257
-7%
|
253
-2%
|
249
-2%
|
248
0%
|
243
-2%
|
246
+1%
|
253
+3%
|
264
+4%
|
289
+10%
|
296
+3%
|
313
+6%
|
333
+6%
|
357
+7%
|
377
+5%
|
400
+6%
|
414
+3%
|
405
-2%
|
420
+4%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(136)
|
(130)
|
(159)
|
(173)
|
(206)
|
(237)
|
(247)
|
(244)
|
(247)
|
(226)
|
(210)
|
(203)
|
(200)
|
(200)
|
(212)
|
(220)
|
(221)
|
(224)
|
(219)
|
(221)
|
(220)
|
(218)
|
(217)
|
(208)
|
(203)
|
|
Selling, General & Administrative |
(134)
|
(125)
|
(144)
|
(150)
|
(177)
|
(196)
|
(204)
|
(199)
|
(200)
|
(188)
|
(172)
|
(162)
|
(158)
|
(159)
|
(167)
|
(175)
|
(174)
|
(178)
|
(175)
|
(178)
|
(181)
|
(180)
|
(183)
|
(176)
|
(173)
|
|
Depreciation & Amortization |
(4)
|
(7)
|
(16)
|
(27)
|
(39)
|
(52)
|
(55)
|
(56)
|
(55)
|
(54)
|
(53)
|
(53)
|
(53)
|
(51)
|
(50)
|
(49)
|
(47)
|
(46)
|
(45)
|
(43)
|
(41)
|
(39)
|
(37)
|
(35)
|
(33)
|
|
Other Operating Expenses |
2
|
2
|
1
|
4
|
10
|
11
|
11
|
11
|
8
|
16
|
15
|
12
|
10
|
9
|
4
|
4
|
1
|
1
|
0
|
(0)
|
1
|
2
|
3
|
4
|
3
|
|
Operating Income |
(31)
N/A
|
(7)
+78%
|
27
N/A
|
69
+158%
|
75
+8%
|
47
-37%
|
29
-38%
|
13
-55%
|
6
-53%
|
23
+269%
|
38
+65%
|
40
+7%
|
45
+12%
|
53
+17%
|
51
-3%
|
69
+34%
|
76
+10%
|
90
+18%
|
114
+27%
|
136
+19%
|
156
+15%
|
183
+17%
|
197
+8%
|
197
0%
|
217
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(38)
|
(51)
|
(63)
|
(81)
|
(113)
|
(108)
|
(100)
|
(85)
|
(47)
|
(57)
|
(54)
|
(59)
|
(68)
|
(80)
|
(88)
|
(88)
|
(85)
|
(79)
|
(74)
|
(72)
|
(69)
|
(67)
|
(65)
|
(63)
|
(62)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(1)
|
(1)
|
(24)
|
(25)
|
(36)
|
(37)
|
(16)
|
(16)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(15)
|
(15)
|
(6)
|
(8)
|
1
|
0
|
|
Total Other Income |
(0)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(30)
|
14
|
20
|
20
|
51
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(71)
N/A
|
(60)
+16%
|
(39)
+36%
|
(14)
+64%
|
(63)
-351%
|
(86)
-37%
|
(106)
-24%
|
(139)
-31%
|
(43)
+69%
|
(31)
+29%
|
(2)
+95%
|
27
N/A
|
(21)
N/A
|
(30)
-41%
|
(40)
-35%
|
(20)
+50%
|
(11)
+48%
|
8
N/A
|
39
+400%
|
49
+27%
|
73
+49%
|
110
+51%
|
124
+12%
|
134
+9%
|
155
+15%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(5)
|
5
|
33
|
28
|
52
|
55
|
32
|
49
|
14
|
4
|
(7)
|
(18)
|
(3)
|
1
|
7
|
4
|
3
|
(4)
|
(11)
|
(15)
|
(9)
|
(13)
|
(17)
|
(21)
|
(39)
|
|
Income from Continuing Operations |
(76)
|
(55)
|
(6)
|
14
|
(11)
|
(31)
|
(74)
|
(90)
|
(29)
|
(26)
|
(8)
|
9
|
(24)
|
(30)
|
(34)
|
(17)
|
(7)
|
4
|
28
|
34
|
64
|
97
|
106
|
113
|
116
|
|
Net Income (Common) |
(89)
N/A
|
(69)
+22%
|
(15)
+78%
|
8
N/A
|
(8)
N/A
|
(26)
-248%
|
(74)
-184%
|
(94)
-27%
|
(2)
+98%
|
1
N/A
|
19
+3 033%
|
36
+90%
|
(24)
N/A
|
(30)
-21%
|
(34)
-14%
|
(17)
+50%
|
(7)
+56%
|
4
N/A
|
28
+669%
|
34
+23%
|
64
+89%
|
97
+51%
|
106
+9%
|
113
+7%
|
116
+3%
|
|
EPS (Diluted) |
-1.95
N/A
|
-1.52
+22%
|
-0.34
+78%
|
0.18
N/A
|
-0.12
N/A
|
-0.41
-242%
|
-1.16
-183%
|
-1.47
-27%
|
-0.03
+98%
|
0.01
N/A
|
0.29
+2 800%
|
0.56
+93%
|
-0.38
N/A
|
-0.46
-21%
|
-0.52
-13%
|
-0.26
+50%
|
-0.11
+58%
|
0.06
N/A
|
0.38
+533%
|
0.5
+32%
|
0.93
+86%
|
1.4
+51%
|
1.53
+9%
|
1.62
+6%
|
1.67
+3%
|