Ameresco Inc
NYSE:AMRC
Income Statement
Earnings Waterfall
Ameresco Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
246.4m
USD
|
Operating Expenses
|
-162.1m
USD
|
Operating Income
|
84.3m
USD
|
Other Expenses
|
-21.9m
USD
|
Net Income
|
62.4m
USD
|
Income Statement
Ameresco 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 |
574
N/A
|
565
-2%
|
581
+3%
|
588
+1%
|
593
+1%
|
608
+2%
|
618
+2%
|
638
+3%
|
631
-1%
|
649
+3%
|
659
+2%
|
651
-1%
|
651
+0%
|
652
+0%
|
656
+1%
|
680
+4%
|
717
+5%
|
750
+5%
|
780
+4%
|
781
+0%
|
787
+1%
|
770
-2%
|
771
+0%
|
778
+1%
|
867
+11%
|
929
+7%
|
954
+3%
|
1 025
+7%
|
1 032
+1%
|
1 072
+4%
|
1 123
+5%
|
1 114
-1%
|
1 216
+9%
|
1 438
+18%
|
1 741
+21%
|
1 909
+10%
|
1 824
-4%
|
1 621
-11%
|
1 371
-15%
|
1 265
-8%
|
1 375
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(471)
|
(466)
|
(477)
|
(480)
|
(476)
|
(489)
|
(496)
|
(515)
|
(514)
|
(524)
|
(533)
|
(522)
|
(517)
|
(520)
|
(520)
|
(542)
|
(573)
|
(596)
|
(619)
|
(615)
|
(614)
|
(599)
|
(600)
|
(608)
|
(699)
|
(755)
|
(784)
|
(848)
|
(845)
|
(876)
|
(913)
|
(897)
|
(985)
|
(1 186)
|
(1 461)
|
(1 608)
|
(1 534)
|
(1 349)
|
(1 121)
|
(1 031)
|
(1 128)
|
|
Gross Profit |
103
N/A
|
100
-4%
|
104
+5%
|
109
+5%
|
117
+7%
|
119
+2%
|
122
+3%
|
123
+1%
|
117
-5%
|
125
+7%
|
126
+1%
|
129
+2%
|
134
+4%
|
133
-1%
|
136
+3%
|
139
+2%
|
144
+4%
|
154
+7%
|
161
+5%
|
166
+3%
|
174
+5%
|
171
-2%
|
171
+0%
|
170
-1%
|
168
-1%
|
174
+3%
|
170
-2%
|
177
+4%
|
188
+6%
|
196
+5%
|
210
+7%
|
217
+4%
|
230
+6%
|
252
+9%
|
280
+11%
|
301
+7%
|
291
-3%
|
272
-6%
|
250
-8%
|
234
-6%
|
246
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(97)
|
(97)
|
(96)
|
(100)
|
(103)
|
(104)
|
(105)
|
(106)
|
(110)
|
(112)
|
(113)
|
(115)
|
(111)
|
(111)
|
(111)
|
(109)
|
(108)
|
(108)
|
(110)
|
(112)
|
(115)
|
(113)
|
(115)
|
(117)
|
(117)
|
(119)
|
(116)
|
(111)
|
(115)
|
(116)
|
(121)
|
(127)
|
(133)
|
(146)
|
(152)
|
(158)
|
(158)
|
(160)
|
(163)
|
(165)
|
(162)
|
|
Selling, General & Administrative |
(92)
|
(93)
|
(92)
|
(98)
|
(100)
|
(99)
|
(101)
|
(102)
|
(107)
|
(109)
|
(110)
|
(113)
|
(108)
|
(108)
|
(108)
|
(106)
|
(106)
|
(107)
|
(109)
|
(111)
|
(114)
|
(113)
|
(114)
|
(116)
|
(113)
|
(119)
|
(115)
|
(110)
|
(111)
|
(114)
|
(120)
|
(127)
|
(130)
|
(144)
|
(150)
|
(157)
|
(154)
|
(158)
|
(161)
|
(163)
|
(156)
|
|
Depreciation & Amortization |
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(2)
|
(2)
|
(6)
|
|
Other Operating Expenses |
(5)
|
(5)
|
(4)
|
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
|
|
Operating Income |
7
N/A
|
2
-71%
|
8
+300%
|
9
+21%
|
14
+55%
|
16
+8%
|
17
+8%
|
17
+3%
|
7
-59%
|
13
+87%
|
13
-3%
|
13
+2%
|
24
+82%
|
21
-11%
|
25
+19%
|
30
+17%
|
37
+23%
|
46
+24%
|
51
+11%
|
54
+6%
|
59
+10%
|
57
-3%
|
57
-2%
|
53
-7%
|
52
-2%
|
55
+6%
|
54
0%
|
66
+22%
|
73
+9%
|
80
+11%
|
89
+11%
|
90
+1%
|
97
+8%
|
106
+9%
|
127
+21%
|
143
+12%
|
133
-7%
|
113
-15%
|
87
-23%
|
69
-21%
|
84
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(17)
|
(17)
|
(16)
|
(17)
|
(15)
|
(17)
|
0
|
0
|
(17)
|
(2)
|
(7)
|
(13)
|
(18)
|
(21)
|
(23)
|
(25)
|
(30)
|
(30)
|
(31)
|
(32)
|
(37)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
Total Other Income |
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
|
(17)
|
(17)
|
2
|
(11)
|
(7)
|
(3)
|
1
|
0
|
3
|
2
|
3
|
3
|
(0)
|
(2)
|
(5)
|
|
Pre-Tax Income |
3
N/A
|
(3)
N/A
|
2
N/A
|
3
+36%
|
6
+110%
|
8
+24%
|
9
+9%
|
9
+8%
|
0
-97%
|
8
+2 633%
|
7
-10%
|
8
+3%
|
16
+116%
|
13
-20%
|
17
+31%
|
22
+29%
|
29
+29%
|
36
+25%
|
39
+8%
|
40
+4%
|
42
+5%
|
41
-4%
|
40
-2%
|
35
-12%
|
37
+4%
|
38
+2%
|
37
-1%
|
49
+31%
|
56
+16%
|
67
+19%
|
74
+11%
|
72
-2%
|
78
+8%
|
85
+9%
|
107
+26%
|
119
+12%
|
106
-11%
|
85
-19%
|
56
-35%
|
35
-37%
|
38
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(2)
|
0
|
4
|
7
|
5
|
2
|
(5)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(6)
|
(9)
|
(7)
|
(7)
|
(7)
|
(5)
|
(8)
|
(7)
|
(5)
|
4
|
7
|
7
|
5
|
1
|
(4)
|
(2)
|
2
|
2
|
2
|
(5)
|
(10)
|
(7)
|
(4)
|
1
|
14
|
26
|
|
Income from Continuing Operations |
2
|
(4)
|
1
|
3
|
10
|
15
|
14
|
11
|
(5)
|
0
|
0
|
2
|
12
|
10
|
14
|
17
|
20
|
29
|
32
|
34
|
38
|
33
|
33
|
30
|
40
|
44
|
44
|
54
|
57
|
63
|
72
|
74
|
80
|
87
|
102
|
110
|
99
|
81
|
56
|
49
|
64
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
1
|
1
|
1
|
4
|
2
|
3
|
3
|
0
|
2
|
3
|
3
|
4
|
2
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(9)
|
(10)
|
(10)
|
(7)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(1)
|
|
Net Income (Common) |
2
N/A
|
(4)
N/A
|
1
N/A
|
3
+560%
|
10
+215%
|
15
+39%
|
14
-5%
|
11
-22%
|
1
-93%
|
6
+675%
|
6
N/A
|
8
+24%
|
12
+56%
|
10
-13%
|
14
+37%
|
17
+20%
|
38
+121%
|
45
+20%
|
48
+6%
|
50
+5%
|
38
-24%
|
35
-8%
|
36
+1%
|
34
-5%
|
44
+31%
|
47
+5%
|
42
-10%
|
53
+26%
|
54
+2%
|
59
+9%
|
68
+16%
|
66
-4%
|
70
+7%
|
77
+9%
|
95
+24%
|
105
+11%
|
95
-10%
|
79
-17%
|
53
-33%
|
47
-12%
|
62
+34%
|
|
EPS (Diluted) |
0.05
N/A
|
-0.09
N/A
|
0.01
N/A
|
0.07
+600%
|
0.22
+214%
|
0.31
+41%
|
0.29
-6%
|
0.22
-24%
|
0.02
-91%
|
0.13
+550%
|
0.13
N/A
|
0.16
+23%
|
0.26
+63%
|
0.22
-15%
|
0.31
+41%
|
0.38
+23%
|
0.82
+116%
|
0.98
+20%
|
1.03
+5%
|
1.07
+4%
|
0.81
-24%
|
0.75
-7%
|
0.75
N/A
|
0.71
-5%
|
0.93
+31%
|
0.97
+4%
|
0.87
-10%
|
1.09
+25%
|
1.1
+1%
|
1.16
+5%
|
1.29
+11%
|
1.24
-4%
|
1.35
+9%
|
1.44
+7%
|
1.79
+24%
|
1.97
+10%
|
1.78
-10%
|
1.48
-17%
|
0.99
-33%
|
0.88
-11%
|
1.17
+33%
|