Innospec Inc
NASDAQ:IOSP
Income Statement
Earnings Waterfall
Innospec Inc
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
591.1m
USD
|
Operating Expenses
|
-429.5m
USD
|
Operating Income
|
161.6m
USD
|
Other Expenses
|
-22.5m
USD
|
Net Income
|
139.1m
USD
|
Income Statement
Innospec 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 |
819
N/A
|
840
+3%
|
876
+4%
|
912
+4%
|
961
+5%
|
1 009
+5%
|
1 031
+2%
|
1 057
+3%
|
1 012
-4%
|
955
-6%
|
940
-2%
|
892
-5%
|
883
-1%
|
966
+9%
|
1 064
+10%
|
1 191
+12%
|
1 307
+10%
|
1 373
+5%
|
1 405
+2%
|
1 436
+2%
|
1 477
+3%
|
1 505
+2%
|
1 509
+0%
|
1 518
+1%
|
1 513
0%
|
1 497
-1%
|
1 380
-8%
|
1 273
-8%
|
1 193
-6%
|
1 160
-3%
|
1 270
+9%
|
1 381
+9%
|
1 483
+7%
|
1 616
+9%
|
1 729
+7%
|
1 866
+8%
|
1 964
+5%
|
2 001
+2%
|
2 014
+1%
|
1 965
-2%
|
1 949
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(564)
|
(583)
|
(610)
|
(629)
|
(659)
|
(691)
|
(694)
|
(703)
|
(666)
|
(615)
|
(602)
|
(564)
|
(551)
|
(619)
|
(697)
|
(805)
|
(904)
|
(956)
|
(990)
|
(1 009)
|
(1 042)
|
(1 056)
|
(1 052)
|
(1 053)
|
(1 047)
|
(1 035)
|
(970)
|
(903)
|
(850)
|
(831)
|
(891)
|
(968)
|
(1 049)
|
(1 143)
|
(1 224)
|
(1 318)
|
(1 377)
|
(1 406)
|
(1 408)
|
(1 378)
|
(1 358)
|
|
Gross Profit |
255
N/A
|
257
+1%
|
266
+4%
|
283
+6%
|
302
+7%
|
318
+5%
|
337
+6%
|
354
+5%
|
346
-2%
|
340
-2%
|
338
-1%
|
327
-3%
|
332
+2%
|
347
+4%
|
367
+6%
|
386
+5%
|
403
+4%
|
417
+3%
|
415
-1%
|
427
+3%
|
435
+2%
|
448
+3%
|
457
+2%
|
465
+2%
|
466
+0%
|
462
-1%
|
410
-11%
|
370
-10%
|
343
-7%
|
330
-4%
|
379
+15%
|
413
+9%
|
435
+5%
|
473
+9%
|
505
+7%
|
548
+9%
|
587
+7%
|
595
+1%
|
606
+2%
|
587
-3%
|
591
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(163)
|
(171)
|
(176)
|
(187)
|
(190)
|
(200)
|
(187)
|
(189)
|
(191)
|
(182)
|
(209)
|
(218)
|
(233)
|
(239)
|
(252)
|
(261)
|
(276)
|
(287)
|
(291)
|
(294)
|
(294)
|
(308)
|
(312)
|
(313)
|
(316)
|
(308)
|
(300)
|
(281)
|
(268)
|
(309)
|
(267)
|
(287)
|
(305)
|
(325)
|
(347)
|
(372)
|
(399)
|
(411)
|
(434)
|
(423)
|
(430)
|
|
Selling, General & Administrative |
(142)
|
(148)
|
(155)
|
(165)
|
(169)
|
(176)
|
(188)
|
(199)
|
(207)
|
(202)
|
(205)
|
(208)
|
(197)
|
(221)
|
(229)
|
(235)
|
(220)
|
(254)
|
(259)
|
(262)
|
(238)
|
(266)
|
(272)
|
(278)
|
(261)
|
(273)
|
(265)
|
(248)
|
(219)
|
(236)
|
(235)
|
(252)
|
(254)
|
(289)
|
(309)
|
(334)
|
(349)
|
(372)
|
(394)
|
(382)
|
(380)
|
|
Research & Development |
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(25)
|
(26)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(33)
|
(31)
|
(31)
|
(32)
|
(34)
|
(37)
|
(39)
|
(40)
|
(40)
|
(39)
|
(39)
|
(40)
|
(41)
|
(42)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
2
|
(2)
|
25
|
34
|
41
|
46
|
22
|
15
|
9
|
8
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
92
N/A
|
86
-6%
|
90
+4%
|
95
+6%
|
113
+18%
|
118
+5%
|
150
+27%
|
164
+10%
|
155
-6%
|
158
+2%
|
130
-18%
|
109
-16%
|
100
-8%
|
108
+8%
|
115
+7%
|
125
+9%
|
128
+2%
|
130
+2%
|
123
-5%
|
133
+7%
|
141
+6%
|
141
+0%
|
144
+2%
|
151
+5%
|
150
-1%
|
155
+3%
|
110
-29%
|
89
-19%
|
75
-16%
|
21
-72%
|
112
+431%
|
126
+13%
|
130
+3%
|
148
+14%
|
158
+6%
|
176
+12%
|
187
+6%
|
184
-2%
|
172
-7%
|
164
-5%
|
162
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(11)
|
(7)
|
(8)
|
(10)
|
(3)
|
(9)
|
(9)
|
(9)
|
(8)
|
1
|
1
|
1
|
(7)
|
(6)
|
(4)
|
(0)
|
1
|
0
|
4
|
(0)
|
(3)
|
(2)
|
(9)
|
(9)
|
(8)
|
(8)
|
(2)
|
4
|
6
|
|
Non-Reccuring Items |
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(5)
|
(7)
|
0
|
0
|
(2)
|
0
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
2
|
5
|
5
|
7
|
2
|
1
|
(3)
|
(2)
|
0
|
(2)
|
11
|
5
|
15
|
1
|
(6)
|
3
|
5
|
14
|
15
|
11
|
6
|
(2)
|
(3)
|
(1)
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
|
Pre-Tax Income |
93
N/A
|
89
-4%
|
92
+3%
|
99
+8%
|
111
+12%
|
116
+4%
|
144
+24%
|
160
+11%
|
152
-5%
|
153
+0%
|
138
-10%
|
109
-21%
|
103
-6%
|
102
-1%
|
100
-2%
|
117
+17%
|
128
+10%
|
135
+5%
|
129
-4%
|
130
+0%
|
132
+1%
|
141
+7%
|
142
+1%
|
149
+5%
|
150
+1%
|
156
+4%
|
72
-54%
|
54
-25%
|
40
-26%
|
26
-34%
|
120
+357%
|
131
+9%
|
134
+3%
|
152
+13%
|
154
+1%
|
172
+12%
|
185
+7%
|
181
-2%
|
176
-3%
|
174
-1%
|
174
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(12)
|
(14)
|
(14)
|
(27)
|
(31)
|
(43)
|
(44)
|
(33)
|
(32)
|
(23)
|
(19)
|
(22)
|
(22)
|
(23)
|
(28)
|
(26)
|
(27)
|
(26)
|
(29)
|
(34)
|
(37)
|
(37)
|
(35)
|
(38)
|
(39)
|
(17)
|
(17)
|
(11)
|
(7)
|
(39)
|
(39)
|
(41)
|
(46)
|
(38)
|
(41)
|
(52)
|
(52)
|
(49)
|
(48)
|
(35)
|
|
Income from Continuing Operations |
78
|
77
|
78
|
85
|
84
|
85
|
101
|
116
|
120
|
121
|
115
|
91
|
81
|
80
|
77
|
89
|
102
|
107
|
103
|
100
|
97
|
104
|
104
|
114
|
112
|
117
|
55
|
37
|
29
|
19
|
81
|
92
|
93
|
106
|
116
|
131
|
133
|
130
|
126
|
127
|
139
|
|
Net Income (Common) |
78
N/A
|
77
-1%
|
78
+2%
|
85
+9%
|
84
-1%
|
85
+1%
|
101
+19%
|
116
+15%
|
120
+3%
|
121
+1%
|
115
-5%
|
91
-21%
|
81
-10%
|
80
-2%
|
77
-4%
|
89
+15%
|
62
-30%
|
67
+8%
|
63
-6%
|
60
-4%
|
85
+42%
|
92
+8%
|
92
+1%
|
102
+10%
|
112
+11%
|
117
+4%
|
55
-53%
|
37
-32%
|
29
-23%
|
19
-34%
|
81
+327%
|
92
+13%
|
93
+1%
|
106
+14%
|
116
+9%
|
131
+13%
|
133
+1%
|
130
-2%
|
126
-3%
|
127
+0%
|
139
+10%
|
|
EPS (Diluted) |
3.18
N/A
|
3.11
-2%
|
3.16
+2%
|
3.4
+8%
|
3.38
-1%
|
3.42
+1%
|
4.09
+20%
|
4.71
+15%
|
4.86
+3%
|
4.91
+1%
|
4.69
-4%
|
3.71
-21%
|
3.33
-10%
|
3.26
-2%
|
3.14
-4%
|
3.62
+15%
|
2.52
-30%
|
2.71
+8%
|
2.54
-6%
|
2.43
-4%
|
3.45
+42%
|
3.71
+8%
|
3.72
+0%
|
4.14
+11%
|
4.54
+10%
|
4.72
+4%
|
2.21
-53%
|
1.5
-32%
|
1.16
-23%
|
0.76
-34%
|
3.26
+329%
|
3.69
+13%
|
3.75
+2%
|
4.26
+14%
|
4.65
+9%
|
5.26
+13%
|
5.32
+1%
|
5.19
-2%
|
5.06
-3%
|
5.08
+0%
|
5.56
+9%
|