Shenandoah Telecommunications Co
NASDAQ:SHEN
Income Statement
Earnings Waterfall
Shenandoah Telecommunications Co
Revenue
|
287.4m
USD
|
Cost of Revenue
|
-106.1m
USD
|
Gross Profit
|
181.3m
USD
|
Operating Expenses
|
-169.1m
USD
|
Operating Income
|
12.2m
USD
|
Other Expenses
|
-4.1m
USD
|
Net Income
|
8m
USD
|
Income Statement
Shenandoah Telecommunications Co
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 |
309
N/A
|
314
+1%
|
317
+1%
|
322
+2%
|
327
+1%
|
331
+1%
|
335
+1%
|
338
+1%
|
343
+1%
|
351
+2%
|
395
+13%
|
467
+18%
|
535
+15%
|
597
+11%
|
620
+4%
|
615
-1%
|
612
0%
|
612
+0%
|
616
+1%
|
622
+1%
|
193
-69%
|
197
+2%
|
(17)
N/A
|
(124)
-644%
|
207
N/A
|
101
-51%
|
213
+110%
|
216
+2%
|
221
+2%
|
227
+3%
|
234
+3%
|
241
+3%
|
245
+2%
|
250
+2%
|
255
+2%
|
260
+2%
|
267
+3%
|
275
+3%
|
280
+2%
|
285
+2%
|
287
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(125)
|
(127)
|
(129)
|
(130)
|
(130)
|
(128)
|
(126)
|
(123)
|
(121)
|
(123)
|
(143)
|
(170)
|
(194)
|
(216)
|
(219)
|
(216)
|
(212)
|
(223)
|
(234)
|
(241)
|
(80)
|
(79)
|
8
|
50
|
(83)
|
(39)
|
(84)
|
(86)
|
(90)
|
(91)
|
(94)
|
(97)
|
(102)
|
(106)
|
(108)
|
(110)
|
(108)
|
(108)
|
(107)
|
(108)
|
(106)
|
|
Gross Profit |
184
N/A
|
187
+2%
|
189
+1%
|
192
+2%
|
197
+3%
|
203
+3%
|
209
+3%
|
215
+3%
|
221
+3%
|
228
+3%
|
253
+11%
|
297
+17%
|
342
+15%
|
381
+11%
|
401
+5%
|
398
-1%
|
401
+1%
|
389
-3%
|
382
-2%
|
382
0%
|
112
-71%
|
118
+5%
|
(9)
N/A
|
(73)
-764%
|
124
N/A
|
62
-50%
|
129
+107%
|
130
+1%
|
131
+1%
|
136
+4%
|
140
+3%
|
144
+3%
|
143
-1%
|
144
+1%
|
147
+2%
|
150
+2%
|
160
+6%
|
167
+4%
|
173
+4%
|
178
+3%
|
181
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(129)
|
(131)
|
(132)
|
(134)
|
(135)
|
(138)
|
(141)
|
(146)
|
(147)
|
(152)
|
(202)
|
(250)
|
(277)
|
(343)
|
(344)
|
(341)
|
(343)
|
(337)
|
(316)
|
(296)
|
(115)
|
(113)
|
(33)
|
4
|
(125)
|
(89)
|
(132)
|
(133)
|
(134)
|
(133)
|
(133)
|
(135)
|
(138)
|
(143)
|
(147)
|
(153)
|
(161)
|
(172)
|
(170)
|
(171)
|
(169)
|
|
Selling, General & Administrative |
(68)
|
(69)
|
(69)
|
(70)
|
(69)
|
(71)
|
(73)
|
(76)
|
(76)
|
(79)
|
(95)
|
(115)
|
(133)
|
(152)
|
(161)
|
(163)
|
(166)
|
(155)
|
(142)
|
(127)
|
(71)
|
(71)
|
(50)
|
(42)
|
(78)
|
(71)
|
(84)
|
(84)
|
(85)
|
(83)
|
(81)
|
(82)
|
(83)
|
(86)
|
(89)
|
(91)
|
(92)
|
(95)
|
(98)
|
(100)
|
(104)
|
|
Depreciation & Amortization |
(61)
|
(62)
|
(63)
|
(64)
|
(66)
|
(67)
|
(68)
|
(70)
|
(71)
|
(72)
|
(87)
|
(115)
|
(144)
|
(171)
|
(183)
|
(179)
|
(177)
|
(176)
|
(172)
|
(169)
|
(44)
|
(42)
|
17
|
46
|
(47)
|
(18)
|
(48)
|
(49)
|
(49)
|
(50)
|
(51)
|
(54)
|
(55)
|
(57)
|
(58)
|
(62)
|
(69)
|
(70)
|
(72)
|
(71)
|
(65)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
0
|
(21)
|
0
|
0
|
0
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
Operating Income |
55
N/A
|
56
+1%
|
57
+2%
|
58
+1%
|
62
+7%
|
65
+5%
|
68
+5%
|
69
+1%
|
74
+8%
|
77
+4%
|
51
-34%
|
47
-7%
|
65
+36%
|
38
-41%
|
57
+50%
|
57
0%
|
58
+1%
|
53
-8%
|
66
+24%
|
86
+30%
|
(3)
N/A
|
5
N/A
|
(42)
N/A
|
(69)
-66%
|
(1)
+99%
|
(27)
-3 743%
|
(3)
+88%
|
(3)
-6%
|
(3)
+24%
|
3
N/A
|
7
+143%
|
9
+22%
|
5
-40%
|
1
-75%
|
0
-77%
|
(3)
N/A
|
(2)
+40%
|
(5)
-227%
|
3
N/A
|
7
+119%
|
12
+79%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(11)
|
(18)
|
(25)
|
(32)
|
(36)
|
(37)
|
(38)
|
(38)
|
(38)
|
(37)
|
0
|
(26)
|
(7)
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(42)
|
(26)
|
(30)
|
(16)
|
(11)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(8)
|
(7)
|
(12)
|
(12)
|
(7)
|
0
|
(3)
|
(3)
|
(3)
|
|
Total Other Income |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
31
|
29
|
28
|
3
|
11
|
3
|
2
|
3
|
4
|
3
|
3
|
9
|
7
|
5
|
4
|
(1)
|
(0)
|
1
|
3
|
1
|
|
Pre-Tax Income |
49
N/A
|
50
+1%
|
51
+3%
|
52
+2%
|
56
+7%
|
59
+5%
|
62
+5%
|
63
+1%
|
69
+9%
|
72
+5%
|
42
-41%
|
18
-58%
|
2
-89%
|
(15)
N/A
|
(3)
+79%
|
9
N/A
|
13
+51%
|
19
+41%
|
32
+69%
|
51
+61%
|
1
-99%
|
11
+1 400%
|
(19)
N/A
|
(38)
-97%
|
3
N/A
|
(16)
N/A
|
(0)
+99%
|
(0)
-100%
|
1
N/A
|
7
+983%
|
11
+66%
|
10
-6%
|
6
-39%
|
1
-84%
|
(6)
N/A
|
(10)
-63%
|
(9)
+11%
|
(5)
+46%
|
1
N/A
|
7
+442%
|
11
+69%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(20)
|
(21)
|
(20)
|
(22)
|
(24)
|
(25)
|
(25)
|
(28)
|
(27)
|
(16)
|
(6)
|
(3)
|
3
|
(2)
|
(3)
|
53
|
52
|
49
|
41
|
1
|
(1)
|
7
|
12
|
(0)
|
5
|
0
|
1
|
1
|
(1)
|
(3)
|
2
|
2
|
3
|
5
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
30
|
30
|
31
|
32
|
34
|
36
|
37
|
37
|
41
|
45
|
27
|
11
|
(1)
|
(13)
|
(6)
|
6
|
66
|
71
|
80
|
92
|
2
|
9
|
(12)
|
(26)
|
2
|
(11)
|
0
|
0
|
2
|
5
|
8
|
13
|
8
|
4
|
(1)
|
(10)
|
(8)
|
(6)
|
(1)
|
4
|
8
|
|
Net Income (Common) |
30
N/A
|
30
+1%
|
31
+3%
|
32
+4%
|
34
+6%
|
36
+5%
|
37
+5%
|
37
N/A
|
41
+9%
|
45
+9%
|
27
-39%
|
11
-58%
|
(1)
N/A
|
(13)
-1 289%
|
(6)
+55%
|
6
N/A
|
66
+1 107%
|
71
+6%
|
80
+14%
|
92
+15%
|
47
-50%
|
54
+16%
|
58
+7%
|
56
-2%
|
56
-1%
|
55
-1%
|
71
+29%
|
92
+29%
|
126
+37%
|
165
+31%
|
189
+15%
|
1 047
+454%
|
999
-5%
|
946
-5%
|
890
-6%
|
(6)
N/A
|
(8)
-47%
|
(6)
+33%
|
(1)
+89%
|
4
N/A
|
8
+117%
|
|
EPS (Diluted) |
0.61
N/A
|
0.62
+2%
|
0.64
+3%
|
0.66
+3%
|
0.7
+6%
|
0.73
+4%
|
0.76
+4%
|
0.76
N/A
|
0.42
-45%
|
0.9
+114%
|
0.55
-39%
|
0.23
-58%
|
-0.02
N/A
|
-0.25
-1 150%
|
-0.11
+56%
|
0.12
N/A
|
1.33
+1 008%
|
1.4
+5%
|
1.59
+14%
|
1.83
+15%
|
0.93
-49%
|
1.07
+15%
|
1.13
+6%
|
1.12
-1%
|
1.11
-1%
|
1.1
-1%
|
1.41
+28%
|
1.83
+30%
|
2.51
+37%
|
3.28
+31%
|
3.76
+15%
|
20.89
+456%
|
19.93
-5%
|
18.88
-5%
|
17.72
-6%
|
-0.11
N/A
|
-0.17
-55%
|
-0.11
+35%
|
-0.01
+91%
|
0.07
N/A
|
0.16
+129%
|