Renewable Energy Group Inc
NASDAQ:REGI
Income Statement
Earnings Waterfall
Renewable Energy Group Inc
Revenue
|
4.2B
USD
|
Cost of Revenue
|
-3.7B
USD
|
Gross Profit
|
437.6m
USD
|
Operating Expenses
|
-189.2m
USD
|
Operating Income
|
248.4m
USD
|
Other Expenses
|
-22.1m
USD
|
Net Income
|
226.3m
USD
|
Income Statement
Renewable Energy Group Inc
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
983
N/A
|
1 050
+7%
|
1 015
-3%
|
1 091
+8%
|
1 204
+10%
|
1 339
+11%
|
1 498
+12%
|
1 453
-3%
|
1 401
-4%
|
1 327
-5%
|
1 274
-4%
|
1 286
+1%
|
1 327
+3%
|
1 337
+1%
|
1 387
+4%
|
1 454
+5%
|
1 639
+13%
|
1 869
+14%
|
2 039
+9%
|
2 160
+6%
|
2 137
-1%
|
2 139
+0%
|
2 155
+1%
|
2 424
+12%
|
2 468
+2%
|
2 437
-1%
|
2 379
-2%
|
2 169
-9%
|
2 151
-1%
|
2 139
-1%
|
2 625
+23%
|
2 620
0%
|
2 607
0%
|
2 599
0%
|
2 137
-18%
|
2 204
+3%
|
3 012
+37%
|
3 443
+14%
|
3 784
+10%
|
4 180
+10%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(847)
|
(965)
|
(957)
|
(963)
|
(1 057)
|
(1 137)
|
(1 259)
|
(1 289)
|
(1 272)
|
(1 233)
|
(1 113)
|
(1 153)
|
(1 193)
|
(1 222)
|
(1 278)
|
(1 311)
|
(1 487)
|
(1 673)
|
(1 868)
|
(1 989)
|
(1 959)
|
(1 994)
|
(2 070)
|
(2 107)
|
(2 125)
|
(2 058)
|
(1 960)
|
(2 012)
|
(2 078)
|
(2 093)
|
(2 111)
|
(1 988)
|
(1 922)
|
(1 860)
|
(1 869)
|
(1 967)
|
(2 605)
|
(3 024)
|
(3 340)
|
(3 742)
|
|
Gross Profit |
136
N/A
|
85
-38%
|
58
-31%
|
128
+120%
|
147
+15%
|
202
+37%
|
239
+18%
|
164
-31%
|
129
-21%
|
94
-27%
|
161
+71%
|
133
-17%
|
134
+1%
|
115
-14%
|
110
-5%
|
143
+31%
|
152
+6%
|
195
+28%
|
171
-12%
|
171
0%
|
178
+4%
|
145
-18%
|
84
-42%
|
317
+275%
|
343
+8%
|
379
+11%
|
420
+11%
|
157
-63%
|
73
-54%
|
46
-37%
|
514
+1 020%
|
632
+23%
|
685
+8%
|
739
+8%
|
268
-64%
|
237
-12%
|
408
+72%
|
419
+3%
|
444
+6%
|
438
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44)
|
(43)
|
(42)
|
(39)
|
(39)
|
(42)
|
(46)
|
(50)
|
(54)
|
(59)
|
(75)
|
(82)
|
(86)
|
(91)
|
(89)
|
(93)
|
(98)
|
(102)
|
(93)
|
(96)
|
(97)
|
(101)
|
(96)
|
(102)
|
(101)
|
(93)
|
(93)
|
(86)
|
(88)
|
(91)
|
(118)
|
(120)
|
(122)
|
(128)
|
(120)
|
(123)
|
(161)
|
(164)
|
(172)
|
(189)
|
|
Selling, General & Administrative |
(44)
|
(43)
|
(42)
|
(39)
|
(39)
|
(42)
|
(46)
|
(48)
|
(49)
|
(53)
|
(58)
|
(63)
|
(66)
|
(67)
|
(73)
|
(76)
|
(81)
|
(84)
|
(88)
|
(92)
|
(93)
|
(99)
|
(93)
|
(102)
|
(104)
|
(99)
|
(103)
|
(96)
|
(98)
|
(102)
|
(118)
|
(121)
|
(122)
|
(129)
|
(119)
|
(123)
|
(161)
|
(164)
|
(172)
|
(189)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(5)
|
0
|
(18)
|
(20)
|
(21)
|
(24)
|
(17)
|
(17)
|
(17)
|
(18)
|
0
|
(13)
|
(12)
|
(11)
|
0
|
(8)
|
(5)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
8
|
8
|
8
|
(3)
|
8
|
8
|
8
|
9
|
11
|
11
|
11
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
92
N/A
|
42
-55%
|
16
-62%
|
89
+459%
|
108
+21%
|
160
+48%
|
193
+21%
|
114
-41%
|
75
-35%
|
36
-52%
|
85
+140%
|
51
-41%
|
47
-7%
|
24
-50%
|
20
-15%
|
51
+150%
|
54
+7%
|
94
+73%
|
78
-16%
|
75
-4%
|
81
+8%
|
45
-45%
|
(12)
N/A
|
214
N/A
|
242
+13%
|
286
+18%
|
326
+14%
|
71
-78%
|
(15)
N/A
|
(45)
-194%
|
396
N/A
|
512
+29%
|
564
+10%
|
611
+8%
|
149
-76%
|
114
-24%
|
247
+117%
|
255
+3%
|
272
+7%
|
248
-9%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
30
|
70
|
7
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(12)
|
0
|
2
|
(3)
|
(4)
|
(51)
|
(46)
|
(38)
|
(38)
|
(6)
|
(13)
|
(18)
|
(17)
|
(16)
|
(15)
|
(13)
|
(12)
|
(9)
|
(7)
|
(8)
|
(5)
|
(7)
|
(13)
|
(20)
|
(27)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(175)
|
(172)
|
(168)
|
(165)
|
(6)
|
(9)
|
(14)
|
(16)
|
(45)
|
(41)
|
(37)
|
(37)
|
10
|
6
|
3
|
(9)
|
(12)
|
(11)
|
(9)
|
(17)
|
(20)
|
(24)
|
(31)
|
(15)
|
(13)
|
(11)
|
|
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
|
|
Total Other Income |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
7
|
8
|
11
|
13
|
6
|
6
|
(2)
|
(7)
|
(2)
|
(2)
|
1
|
1
|
(3)
|
(1)
|
1
|
2
|
(10)
|
(10)
|
(12)
|
(12)
|
1
|
0
|
7
|
8
|
8
|
9
|
3
|
1
|
1
|
2
|
|
Pre-Tax Income |
123
N/A
|
113
-8%
|
24
-79%
|
85
+258%
|
104
+23%
|
157
+51%
|
191
+22%
|
112
-41%
|
73
-35%
|
33
-55%
|
86
+165%
|
49
-43%
|
47
-4%
|
26
-44%
|
(160)
N/A
|
(127)
+21%
|
(116)
+9%
|
(77)
+34%
|
68
N/A
|
60
-13%
|
18
-70%
|
(16)
N/A
|
(97)
-501%
|
135
N/A
|
200
+49%
|
238
+19%
|
309
+30%
|
50
-84%
|
(40)
N/A
|
(81)
-101%
|
372
N/A
|
490
+32%
|
552
+13%
|
594
+8%
|
129
-78%
|
94
-27%
|
212
+126%
|
227
+7%
|
240
+6%
|
212
-12%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(2)
|
(2)
|
(30)
|
(41)
|
(1)
|
(5)
|
25
|
53
|
11
|
(4)
|
(3)
|
(14)
|
(13)
|
9
|
7
|
5
|
5
|
(4)
|
(5)
|
(5)
|
(6)
|
154
|
156
|
154
|
153
|
(6)
|
(7)
|
(3)
|
(1)
|
1
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
13
|
14
|
|
Income from Continuing Operations |
114
|
111
|
22
|
55
|
63
|
156
|
186
|
138
|
125
|
43
|
83
|
47
|
33
|
13
|
(152)
|
(120)
|
(111)
|
(71)
|
64
|
55
|
12
|
(23)
|
57
|
291
|
355
|
391
|
303
|
44
|
(43)
|
(82)
|
373
|
489
|
549
|
590
|
123
|
87
|
203
|
219
|
253
|
226
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
|
Equity Earnings Affiliates |
1
|
(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
|
|
Net Income (Common) |
115
N/A
|
111
-3%
|
22
-80%
|
55
+146%
|
63
+16%
|
156
+146%
|
186
+19%
|
138
-26%
|
125
-9%
|
43
-65%
|
83
+91%
|
47
-43%
|
34
-28%
|
14
-60%
|
(151)
N/A
|
(120)
+21%
|
(111)
+8%
|
(72)
+35%
|
44
N/A
|
35
-20%
|
(7)
N/A
|
(42)
-490%
|
(79)
-89%
|
151
N/A
|
220
+45%
|
256
+17%
|
292
+14%
|
34
-88%
|
(61)
N/A
|
(102)
-67%
|
363
N/A
|
481
+33%
|
546
+14%
|
589
+8%
|
123
-79%
|
87
-29%
|
203
+133%
|
219
+8%
|
253
+16%
|
226
-11%
|
|
EPS (Diluted) |
3.98
N/A
|
3.77
-5%
|
0.73
-81%
|
1.49
+104%
|
1.72
+15%
|
4.98
+190%
|
5.12
+3%
|
3.48
-32%
|
3.14
-10%
|
1.02
-68%
|
1.95
+91%
|
1.06
-46%
|
0.78
-26%
|
0.31
-60%
|
-3.45
N/A
|
-2.81
+19%
|
-2.9
-3%
|
-1.84
+37%
|
1.15
N/A
|
0.91
-21%
|
-0.18
N/A
|
-1.08
-500%
|
-2.03
-88%
|
3.65
N/A
|
4.63
+27%
|
5.63
+22%
|
6.37
+13%
|
0.92
-86%
|
-1.62
N/A
|
-2.62
-62%
|
6.59
N/A
|
11.01
+67%
|
12.55
+14%
|
13.5
+8%
|
2.7
-80%
|
2
-26%
|
4.17
+109%
|
4.33
+4%
|
5
+15%
|
4.48
-10%
|