H&E Equipment Services Inc
NASDAQ:HEES
Income Statement
Earnings Waterfall
H&E Equipment Services Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-810.1m
USD
|
Gross Profit
|
708m
USD
|
Operating Expenses
|
-424.4m
USD
|
Operating Income
|
283.6m
USD
|
Other Expenses
|
-114.1m
USD
|
Net Income
|
169.5m
USD
|
Income Statement
H&E Equipment Services 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 |
1 013
N/A
|
1 048
+3%
|
1 052
+0%
|
1 090
+4%
|
1 081
-1%
|
1 063
-2%
|
1 065
+0%
|
1 040
-2%
|
1 060
+2%
|
1 039
-2%
|
1 007
-3%
|
978
-3%
|
958
-2%
|
965
+1%
|
980
+2%
|
1 030
+5%
|
1 064
+3%
|
1 125
+6%
|
1 188
+6%
|
1 239
+4%
|
1 292
+4%
|
1 315
+2%
|
1 346
+2%
|
1 124
-17%
|
1 096
-2%
|
1 041
-5%
|
977
-6%
|
1 007
+3%
|
962
-5%
|
949
-1%
|
935
-1%
|
1 063
+14%
|
1 095
+3%
|
1 124
+3%
|
1 173
+4%
|
1 245
+6%
|
1 295
+4%
|
1 360
+5%
|
1 437
+6%
|
1 469
+2%
|
1 518
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(702)
|
(724)
|
(718)
|
(743)
|
(729)
|
(714)
|
(714)
|
(694)
|
(709)
|
(693)
|
(666)
|
(643)
|
(626)
|
(628)
|
(636)
|
(670)
|
(689)
|
(729)
|
(771)
|
(800)
|
(833)
|
(839)
|
(853)
|
(681)
|
(661)
|
(639)
|
(608)
|
(650)
|
(627)
|
(606)
|
(577)
|
(647)
|
(651)
|
(648)
|
(659)
|
(689)
|
(710)
|
(739)
|
(779)
|
(785)
|
(810)
|
|
Gross Profit |
310
N/A
|
324
+4%
|
335
+3%
|
348
+4%
|
352
+1%
|
349
-1%
|
351
+0%
|
346
-1%
|
351
+1%
|
346
-1%
|
341
-1%
|
336
-2%
|
332
-1%
|
338
+2%
|
344
+2%
|
360
+5%
|
375
+4%
|
396
+6%
|
416
+5%
|
439
+5%
|
460
+5%
|
476
+4%
|
494
+4%
|
443
-10%
|
435
-2%
|
402
-8%
|
369
-8%
|
357
-3%
|
335
-6%
|
343
+2%
|
358
+4%
|
415
+16%
|
444
+7%
|
476
+7%
|
514
+8%
|
555
+8%
|
585
+5%
|
621
+6%
|
658
+6%
|
684
+4%
|
708
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(192)
|
(197)
|
(201)
|
(207)
|
(211)
|
(214)
|
(217)
|
(220)
|
(226)
|
(229)
|
(230)
|
(228)
|
(226)
|
(229)
|
(228)
|
(233)
|
(242)
|
(251)
|
(266)
|
(278)
|
(291)
|
(300)
|
(307)
|
(287)
|
(288)
|
(278)
|
(271)
|
(266)
|
(255)
|
(257)
|
(262)
|
(290)
|
(300)
|
(312)
|
(326)
|
(344)
|
(361)
|
(378)
|
(394)
|
(405)
|
(424)
|
|
Selling, General & Administrative |
(192)
|
(197)
|
(201)
|
(207)
|
(211)
|
(214)
|
(217)
|
(220)
|
(226)
|
(229)
|
(230)
|
(228)
|
(226)
|
(229)
|
(228)
|
(233)
|
(241)
|
(251)
|
(266)
|
(278)
|
(291)
|
(300)
|
(307)
|
(287)
|
(288)
|
(278)
|
(271)
|
(266)
|
(254)
|
(257)
|
(262)
|
(290)
|
(300)
|
(312)
|
(326)
|
(344)
|
(361)
|
(378)
|
(394)
|
(405)
|
(424)
|
|
Depreciation & Amortization |
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
|
|
Operating Income |
119
N/A
|
127
+7%
|
134
+5%
|
141
+6%
|
140
-1%
|
135
-4%
|
134
-1%
|
126
-6%
|
124
-1%
|
117
-6%
|
111
-5%
|
108
-3%
|
106
-1%
|
109
+3%
|
116
+6%
|
127
+10%
|
134
+5%
|
145
+9%
|
151
+4%
|
160
+6%
|
169
+5%
|
177
+5%
|
187
+6%
|
156
-17%
|
147
-6%
|
124
-16%
|
98
-21%
|
91
-7%
|
80
-12%
|
85
+6%
|
96
+12%
|
125
+31%
|
143
+14%
|
164
+14%
|
188
+15%
|
211
+12%
|
224
+6%
|
243
+9%
|
264
+8%
|
279
+6%
|
284
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(52)
|
(52)
|
(52)
|
(52)
|
(53)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(55)
|
(55)
|
(57)
|
(59)
|
(60)
|
(64)
|
(66)
|
(68)
|
(68)
|
(68)
|
(67)
|
(66)
|
(63)
|
(62)
|
(59)
|
(57)
|
(56)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(55)
|
(58)
|
(61)
|
(66)
|
|
Non-Reccuring Items |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
(13)
|
(15)
|
(15)
|
(12)
|
5
|
6
|
6
|
3
|
3
|
0
|
(58)
|
(56)
|
(55)
|
(92)
|
(34)
|
(37)
|
(32)
|
7
|
9
|
9
|
3
|
17
|
16
|
16
|
11
|
(2)
|
(2)
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
7
|
8
|
8
|
10
|
7
|
7
|
|
Pre-Tax Income |
70
N/A
|
80
+13%
|
86
+8%
|
93
+8%
|
91
-2%
|
85
-7%
|
83
-2%
|
76
-9%
|
75
-1%
|
68
-9%
|
63
-8%
|
59
-6%
|
58
-2%
|
61
+5%
|
49
-20%
|
59
+22%
|
64
+8%
|
76
+19%
|
98
+28%
|
105
+7%
|
111
+6%
|
114
+3%
|
124
+9%
|
92
-26%
|
25
-72%
|
7
-74%
|
(15)
N/A
|
(60)
-293%
|
(10)
+83%
|
(5)
+50%
|
11
N/A
|
82
+664%
|
101
+24%
|
122
+21%
|
141
+15%
|
181
+28%
|
193
+7%
|
211
+9%
|
226
+7%
|
223
-1%
|
224
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(28)
|
(33)
|
(38)
|
(37)
|
(35)
|
(34)
|
(31)
|
(31)
|
(28)
|
(26)
|
(22)
|
(21)
|
(22)
|
(12)
|
117
|
117
|
116
|
107
|
(28)
|
(30)
|
(31)
|
(33)
|
(23)
|
(7)
|
(2)
|
1
|
13
|
2
|
1
|
(0)
|
(21)
|
(26)
|
(32)
|
(37)
|
(47)
|
(50)
|
(55)
|
(59)
|
(54)
|
(54)
|
|
Income from Continuing Operations |
47
|
52
|
53
|
55
|
54
|
50
|
49
|
44
|
44
|
40
|
37
|
37
|
37
|
39
|
36
|
177
|
181
|
192
|
204
|
77
|
81
|
83
|
90
|
69
|
18
|
4
|
(14)
|
(46)
|
(8)
|
(4)
|
11
|
61
|
75
|
91
|
104
|
134
|
143
|
157
|
167
|
169
|
170
|
|
Net Income (Common) |
47
N/A
|
52
+10%
|
53
+3%
|
55
+4%
|
54
-2%
|
50
-8%
|
49
-1%
|
44
-10%
|
44
-1%
|
40
-9%
|
37
-8%
|
37
+1%
|
37
-1%
|
39
+6%
|
36
-8%
|
110
+203%
|
114
+4%
|
125
+10%
|
138
+10%
|
77
-44%
|
81
+6%
|
83
+2%
|
90
+9%
|
87
-3%
|
36
-59%
|
22
-38%
|
4
-83%
|
(33)
N/A
|
9
N/A
|
16
+82%
|
35
+125%
|
103
+194%
|
115
+12%
|
125
+9%
|
134
+7%
|
132
-1%
|
142
+7%
|
157
+11%
|
167
+7%
|
169
+1%
|
170
+0%
|
|
EPS (Diluted) |
1.33
N/A
|
1.47
+11%
|
1.5
+2%
|
1.56
+4%
|
1.52
-3%
|
1.4
-8%
|
1.39
-1%
|
1.25
-10%
|
1.25
N/A
|
1.13
-10%
|
1.04
-8%
|
1.05
+1%
|
1.04
-1%
|
1.11
+7%
|
1.02
-8%
|
3.07
+201%
|
3.16
+3%
|
3.47
+10%
|
3.83
+10%
|
2.13
-44%
|
2.27
+7%
|
2.32
+2%
|
2.52
+9%
|
2.42
-4%
|
0.99
-59%
|
0.61
-38%
|
0.1
-84%
|
-0.9
N/A
|
0.23
N/A
|
0.42
+83%
|
0.95
+126%
|
2.8
+195%
|
3.14
+12%
|
3.43
+9%
|
3.66
+7%
|
3.66
N/A
|
3.89
+6%
|
4.31
+11%
|
4.6
+7%
|
4.66
+1%
|
4.63
-1%
|