Woodward Inc
NASDAQ:WWD
Income Statement
Earnings Waterfall
Woodward Inc
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
775.2m
USD
|
Operating Expenses
|
-388.5m
USD
|
Operating Income
|
386.8m
USD
|
Other Expenses
|
-93.9m
USD
|
Net Income
|
292.8m
USD
|
Income Statement
Woodward 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 |
1 957
N/A
|
1 954
0%
|
1 994
+2%
|
2 001
+0%
|
2 060
+3%
|
2 071
+1%
|
2 041
-1%
|
2 038
0%
|
1 996
-2%
|
1 982
-1%
|
1 995
+1%
|
2 023
+1%
|
2 021
0%
|
2 042
+1%
|
2 083
+2%
|
2 099
+1%
|
2 126
+1%
|
2 174
+2%
|
2 213
+2%
|
2 326
+5%
|
2 509
+8%
|
2 719
+8%
|
2 883
+6%
|
2 900
+1%
|
2 968
+2%
|
2 929
-1%
|
2 701
-8%
|
2 496
-8%
|
2 313
-7%
|
2 174
-6%
|
2 207
+2%
|
2 246
+2%
|
2 250
+0%
|
2 255
+0%
|
2 313
+3%
|
2 383
+3%
|
2 460
+3%
|
2 591
+5%
|
2 778
+7%
|
2 915
+5%
|
3 083
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 402)
|
(1 394)
|
(1 417)
|
(1 426)
|
(1 454)
|
(1 470)
|
(1 449)
|
(1 454)
|
(1 443)
|
(1 434)
|
(1 453)
|
(1 476)
|
(1 469)
|
(1 488)
|
(1 511)
|
(1 528)
|
(1 548)
|
(1 584)
|
(1 619)
|
(1 723)
|
(1 868)
|
(2 034)
|
(2 168)
|
(2 193)
|
(2 235)
|
(2 186)
|
(2 019)
|
(1 855)
|
(1 722)
|
(1 639)
|
(1 666)
|
(1 695)
|
(1 712)
|
(1 732)
|
(1 789)
|
(1 858)
|
(1 931)
|
(2 019)
|
(2 135)
|
(2 219)
|
(2 307)
|
|
Gross Profit |
555
N/A
|
560
+1%
|
577
+3%
|
575
0%
|
606
+5%
|
601
-1%
|
593
-1%
|
585
-1%
|
552
-6%
|
548
-1%
|
542
-1%
|
548
+1%
|
551
+1%
|
553
+0%
|
572
+3%
|
571
0%
|
578
+1%
|
590
+2%
|
594
+1%
|
603
+2%
|
640
+6%
|
685
+7%
|
715
+4%
|
708
-1%
|
732
+4%
|
743
+1%
|
682
-8%
|
640
-6%
|
591
-8%
|
535
-9%
|
541
+1%
|
551
+2%
|
538
-2%
|
524
-3%
|
524
0%
|
525
+0%
|
529
+1%
|
572
+8%
|
643
+12%
|
695
+8%
|
775
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(336)
|
(335)
|
(326)
|
(326)
|
(332)
|
(329)
|
(325)
|
(320)
|
(318)
|
(318)
|
(311)
|
(308)
|
(296)
|
(300)
|
(307)
|
(292)
|
(304)
|
(301)
|
(314)
|
(327)
|
(352)
|
(353)
|
(350)
|
(389)
|
(353)
|
(355)
|
(375)
|
(337)
|
(378)
|
(350)
|
(294)
|
(288)
|
(294)
|
(299)
|
(300)
|
(310)
|
(311)
|
(340)
|
(362)
|
(377)
|
(388)
|
|
Selling, General & Administrative |
(169)
|
(167)
|
(161)
|
(155)
|
(158)
|
(161)
|
(160)
|
(157)
|
(158)
|
(156)
|
(153)
|
(155)
|
(148)
|
(154)
|
(158)
|
(177)
|
(190)
|
(186)
|
(201)
|
(192)
|
(199)
|
(215)
|
(213)
|
(244)
|
(210)
|
(221)
|
(248)
|
(218)
|
(242)
|
(221)
|
(189)
|
(187)
|
(193)
|
(193)
|
(191)
|
(203)
|
(204)
|
(224)
|
(242)
|
(257)
|
(265)
|
|
Research & Development |
(130)
|
(131)
|
(131)
|
(138)
|
(143)
|
(137)
|
(136)
|
(135)
|
(132)
|
(134)
|
(130)
|
(126)
|
(121)
|
(120)
|
(125)
|
(127)
|
(135)
|
(142)
|
(146)
|
(148)
|
(153)
|
(159)
|
(160)
|
(159)
|
(157)
|
(148)
|
(142)
|
(133)
|
(128)
|
(121)
|
(117)
|
(117)
|
(111)
|
(115)
|
(118)
|
(120)
|
(123)
|
(128)
|
(131)
|
(132)
|
(136)
|
|
Depreciation & Amortization |
(38)
|
(37)
|
(35)
|
(34)
|
(33)
|
(31)
|
(30)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
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
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
11
|
21
|
27
|
34
|
14
|
0
|
20
|
23
|
14
|
14
|
14
|
14
|
14
|
(8)
|
(8)
|
12
|
16
|
10
|
9
|
9
|
13
|
16
|
12
|
11
|
12
|
12
|
|
Operating Income |
219
N/A
|
225
+3%
|
251
+11%
|
249
-1%
|
273
+10%
|
272
0%
|
268
-2%
|
264
-1%
|
234
-11%
|
231
-2%
|
231
+0%
|
240
+4%
|
256
+7%
|
254
-1%
|
265
+4%
|
279
+5%
|
274
-2%
|
289
+5%
|
281
-3%
|
276
-2%
|
289
+4%
|
332
+15%
|
365
+10%
|
319
-13%
|
379
+19%
|
389
+2%
|
307
-21%
|
303
-1%
|
213
-30%
|
185
-13%
|
247
+33%
|
263
+6%
|
244
-7%
|
225
-8%
|
223
-1%
|
216
-3%
|
218
+1%
|
232
+7%
|
281
+21%
|
318
+13%
|
387
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(24)
|
(23)
|
(22)
|
(22)
|
(21)
|
(21)
|
(24)
|
(25)
|
(23)
|
(21)
|
(18)
|
(17)
|
(19)
|
(22)
|
(30)
|
(31)
|
(31)
|
(37)
|
(41)
|
(46)
|
(47)
|
(42)
|
4
|
(32)
|
(25)
|
31
|
15
|
45
|
42
|
(11)
|
(17)
|
(13)
|
(18)
|
(22)
|
(21)
|
(24)
|
(20)
|
(14)
|
(6)
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
(38)
|
(38)
|
(57)
|
(60)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
3
|
0
|
(32)
|
(32)
|
(35)
|
(34)
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
7
|
7
|
4
|
4
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(2)
|
12
|
12
|
10
|
24
|
11
|
12
|
17
|
5
|
5
|
4
|
2
|
2
|
0
|
(1)
|
(1)
|
(2)
|
0
|
|
Pre-Tax Income |
194
N/A
|
200
+3%
|
227
+13%
|
227
0%
|
252
+11%
|
252
+0%
|
247
-2%
|
241
-3%
|
212
-12%
|
209
-2%
|
215
+3%
|
227
+6%
|
246
+8%
|
242
-2%
|
247
+2%
|
253
+2%
|
243
-4%
|
242
-1%
|
227
-6%
|
220
-3%
|
244
+11%
|
285
+17%
|
323
+13%
|
321
-1%
|
321
N/A
|
338
+5%
|
290
-14%
|
282
-3%
|
268
-5%
|
239
-11%
|
253
+6%
|
246
-3%
|
236
-4%
|
212
-10%
|
203
-4%
|
200
-2%
|
194
-3%
|
180
-7%
|
235
+31%
|
276
+17%
|
354
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(52)
|
(56)
|
(61)
|
(61)
|
(65)
|
(67)
|
(64)
|
(60)
|
(48)
|
(48)
|
(47)
|
(46)
|
(44)
|
(43)
|
(45)
|
(52)
|
(56)
|
(54)
|
(41)
|
(28)
|
(36)
|
(39)
|
(53)
|
(50)
|
(46)
|
(50)
|
(41)
|
(42)
|
(39)
|
(34)
|
(37)
|
(37)
|
(39)
|
(35)
|
(36)
|
(28)
|
(23)
|
(21)
|
(32)
|
(43)
|
(61)
|
|
Income from Continuing Operations |
142
|
144
|
167
|
166
|
186
|
185
|
183
|
182
|
164
|
161
|
168
|
181
|
201
|
199
|
201
|
201
|
187
|
187
|
187
|
191
|
207
|
246
|
270
|
270
|
275
|
288
|
250
|
240
|
229
|
206
|
216
|
209
|
197
|
177
|
168
|
172
|
171
|
159
|
204
|
232
|
293
|
|
Net Income (Common) |
142
N/A
|
144
+2%
|
167
+15%
|
166
-1%
|
186
+12%
|
185
0%
|
183
-1%
|
182
-1%
|
164
-10%
|
161
-2%
|
168
+4%
|
181
+8%
|
201
+11%
|
199
-1%
|
201
+1%
|
201
0%
|
172
-14%
|
173
+0%
|
168
-3%
|
180
+7%
|
211
+17%
|
250
+19%
|
267
+7%
|
260
-3%
|
264
+2%
|
278
+5%
|
250
-10%
|
240
-4%
|
229
-5%
|
206
-10%
|
216
+5%
|
209
-3%
|
197
-5%
|
177
-10%
|
168
-5%
|
172
+3%
|
171
0%
|
159
-7%
|
204
+29%
|
232
+14%
|
293
+26%
|
|
EPS (Diluted) |
2.05
N/A
|
2.12
+3%
|
2.48
+17%
|
2.45
-1%
|
2.78
+13%
|
2.78
N/A
|
2.75
-1%
|
2.75
N/A
|
2.58
-6%
|
2.54
-2%
|
2.64
+4%
|
2.85
+8%
|
3.18
+12%
|
3.13
-2%
|
3.17
+1%
|
3.16
0%
|
2.7
-15%
|
2.7
N/A
|
2.63
-3%
|
2.82
+7%
|
3.29
+17%
|
3.87
+18%
|
4.13
+7%
|
4.02
-3%
|
4.07
+1%
|
4.29
+5%
|
3.94
-8%
|
3.74
-5%
|
3.52
-6%
|
3.12
-11%
|
3.27
+5%
|
3.18
-3%
|
3.03
-5%
|
2.73
-10%
|
2.69
-1%
|
2.71
+1%
|
2.8
+3%
|
2.59
-8%
|
3.32
+28%
|
3.78
+14%
|
4.74
+25%
|