Alpha Metallurgical Resources Inc
NYSE:AMR
Income Statement
Earnings Waterfall
Alpha Metallurgical Resources Inc
Revenue
|
3.5B
USD
|
Cost of Revenue
|
-2.4B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-252.2m
USD
|
Operating Income
|
863.1m
USD
|
Other Expenses
|
-141.1m
USD
|
Net Income
|
722m
USD
|
Income Statement
Alpha Metallurgical Resources Inc
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 |
1 297
N/A
|
1 514
+17%
|
1 687
+11%
|
1 741
+3%
|
1 650
-5%
|
1 657
+0%
|
1 746
+5%
|
1 812
+4%
|
2 031
+12%
|
2 158
+6%
|
2 285
+6%
|
2 363
+3%
|
2 001
-15%
|
1 795
-10%
|
1 493
-17%
|
1 302
-13%
|
1 416
+9%
|
1 209
-15%
|
1 250
+3%
|
1 564
+25%
|
2 259
+44%
|
2 944
+30%
|
3 886
+32%
|
4 107
+6%
|
4 102
0%
|
3 941
-4%
|
3 463
-12%
|
3 335
-4%
|
3 471
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(1 078)
|
(1 176)
|
(1 297)
|
(1 362)
|
(1 327)
|
(1 356)
|
(1 432)
|
(1 499)
|
(1 661)
|
(1 804)
|
(1 867)
|
(1 936)
|
(1 668)
|
(1 486)
|
(1 325)
|
(1 167)
|
(1 281)
|
(1 125)
|
(1 137)
|
(1 315)
|
(1 678)
|
(1 886)
|
(2 166)
|
(2 232)
|
(2 286)
|
(2 270)
|
(2 226)
|
(2 237)
|
(2 356)
|
|
Gross Profit |
219
N/A
|
338
+54%
|
389
+15%
|
380
-2%
|
323
-15%
|
301
-7%
|
314
+4%
|
313
0%
|
370
+18%
|
354
-4%
|
418
+18%
|
427
+2%
|
334
-22%
|
309
-7%
|
168
-46%
|
136
-19%
|
135
0%
|
84
-38%
|
114
+35%
|
249
+118%
|
581
+134%
|
1 059
+82%
|
1 719
+62%
|
1 874
+9%
|
1 816
-3%
|
1 671
-8%
|
1 237
-26%
|
1 098
-11%
|
1 115
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(258)
|
(251)
|
(245)
|
(201)
|
(172)
|
(170)
|
(145)
|
(131)
|
(125)
|
(157)
|
(218)
|
(281)
|
(314)
|
(311)
|
(293)
|
(277)
|
(231)
|
(199)
|
(179)
|
(157)
|
(203)
|
(204)
|
(213)
|
(220)
|
(226)
|
(229)
|
(230)
|
(234)
|
(252)
|
|
Selling, General & Administrative |
(49)
|
(51)
|
(63)
|
(66)
|
(68)
|
(73)
|
(59)
|
(55)
|
(59)
|
(61)
|
(64)
|
(69)
|
(79)
|
(74)
|
(71)
|
(68)
|
(57)
|
(57)
|
(59)
|
(60)
|
(64)
|
(64)
|
(68)
|
(67)
|
(72)
|
(77)
|
(77)
|
(80)
|
(82)
|
|
Depreciation & Amortization |
(202)
|
(195)
|
(179)
|
(134)
|
(94)
|
(87)
|
(76)
|
(66)
|
(78)
|
(130)
|
(180)
|
(231)
|
(216)
|
(205)
|
(191)
|
(179)
|
(149)
|
(137)
|
(118)
|
(94)
|
(123)
|
(125)
|
(128)
|
(133)
|
(127)
|
(125)
|
(126)
|
(128)
|
(145)
|
|
Other Operating Expenses |
(8)
|
(5)
|
(3)
|
(2)
|
(10)
|
(10)
|
(10)
|
(11)
|
12
|
34
|
26
|
19
|
(20)
|
(33)
|
(31)
|
(30)
|
(24)
|
(5)
|
(2)
|
(3)
|
(16)
|
(15)
|
(17)
|
(19)
|
(27)
|
(27)
|
(27)
|
(26)
|
(24)
|
|
Operating Income |
(39)
N/A
|
87
N/A
|
144
+65%
|
179
+24%
|
151
-15%
|
131
-13%
|
170
+29%
|
182
+7%
|
245
+35%
|
198
-19%
|
200
+1%
|
146
-27%
|
19
-87%
|
(2)
N/A
|
(125)
-5 343%
|
(141)
-13%
|
(96)
+32%
|
(115)
-20%
|
(65)
+43%
|
92
N/A
|
378
+311%
|
855
+126%
|
1 507
+76%
|
1 654
+10%
|
1 590
-4%
|
1 442
-9%
|
1 007
-30%
|
865
-14%
|
863
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(60)
|
(70)
|
(77)
|
(59)
|
(39)
|
(36)
|
(37)
|
(38)
|
(43)
|
(48)
|
(55)
|
(64)
|
(67)
|
(71)
|
(70)
|
(70)
|
(71)
|
(73)
|
(76)
|
(74)
|
(74)
|
(70)
|
(59)
|
(46)
|
(33)
|
(21)
|
(16)
|
(14)
|
(13)
|
|
Non-Reccuring Items |
(17)
|
(37)
|
(22)
|
(18)
|
(7)
|
29
|
41
|
42
|
(63)
|
(66)
|
(113)
|
(109)
|
(215)
|
(231)
|
(216)
|
(222)
|
(75)
|
109
|
124
|
115
|
(19)
|
(26)
|
(27)
|
(12)
|
(9)
|
1
|
5
|
2
|
(3)
|
|
Total Other Income |
1
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(10)
|
(10)
|
(9)
|
(8)
|
(2)
|
1
|
3
|
5
|
7
|
6
|
6
|
6
|
7
|
5
|
3
|
1
|
(2)
|
|
Pre-Tax Income |
(114)
N/A
|
(20)
+82%
|
44
N/A
|
100
+128%
|
106
+6%
|
124
+17%
|
174
+40%
|
186
+7%
|
138
-26%
|
82
-40%
|
31
-62%
|
(30)
N/A
|
(273)
-816%
|
(315)
-15%
|
(420)
-33%
|
(441)
-5%
|
(244)
+45%
|
(78)
+68%
|
(15)
+81%
|
138
N/A
|
292
+112%
|
765
+162%
|
1 427
+86%
|
1 601
+12%
|
1 555
-3%
|
1 427
-8%
|
999
-30%
|
853
-15%
|
845
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
36
|
6
|
(12)
|
(6)
|
68
|
77
|
84
|
75
|
165
|
170
|
171
|
174
|
53
|
51
|
50
|
47
|
2
|
0
|
0
|
(0)
|
(3)
|
(43)
|
(112)
|
(117)
|
(106)
|
(109)
|
(74)
|
(87)
|
(124)
|
|
Income from Continuing Operations |
(78)
|
(15)
|
32
|
94
|
174
|
201
|
257
|
262
|
303
|
253
|
202
|
145
|
(220)
|
(264)
|
(370)
|
(395)
|
(242)
|
(78)
|
(15)
|
138
|
289
|
722
|
1 315
|
1 484
|
1 449
|
1 318
|
925
|
766
|
722
|
|
Net Income (Common) |
(78)
N/A
|
(10)
+87%
|
30
N/A
|
93
+211%
|
155
+66%
|
176
+14%
|
238
+35%
|
239
+1%
|
299
+25%
|
249
-17%
|
62
-75%
|
(19)
N/A
|
(316)
-1 574%
|
(363)
-15%
|
(488)
-34%
|
(488)
0%
|
(447)
+8%
|
(440)
+2%
|
(221)
+50%
|
(69)
+69%
|
289
N/A
|
723
+150%
|
1 316
+82%
|
1 485
+13%
|
1 449
-2%
|
1 319
-9%
|
926
-30%
|
767
-17%
|
722
-6%
|
|
EPS (Diluted) |
-2.58
N/A
|
-0.34
+87%
|
0.98
N/A
|
3.06
+212%
|
5.09
+66%
|
5.81
+14%
|
7.83
+35%
|
7.89
+1%
|
9.87
+25%
|
13.17
+33%
|
3.21
-76%
|
-0.99
N/A
|
-16.82
-1 599%
|
-19.93
-18%
|
-26.63
-34%
|
-26.64
0%
|
-24.42
+8%
|
-23.91
+2%
|
-11.99
+50%
|
-3.64
+70%
|
15.3
N/A
|
37.05
+142%
|
68.53
+85%
|
83.91
+22%
|
79.58
-5%
|
82.92
+4%
|
62.12
-25%
|
54.37
-12%
|
49.3
-9%
|