Ashland Global Holdings Inc
NYSE:ASH
Income Statement
Earnings Waterfall
Ashland Global Holdings Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
622m
USD
|
Operating Expenses
|
-445m
USD
|
Operating Income
|
177m
USD
|
Other Expenses
|
-14m
USD
|
Net Income
|
163m
USD
|
Income Statement
Ashland Global Holdings 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 |
6 076
N/A
|
6 071
0%
|
6 052
0%
|
6 121
+1%
|
6 079
-1%
|
5 883
-3%
|
5 645
-4%
|
5 387
-5%
|
5 159
-4%
|
4 122
-20%
|
3 545
-14%
|
3 019
-15%
|
2 560
-15%
|
3 054
+19%
|
3 134
+3%
|
2 309
-26%
|
2 186
-5%
|
2 052
-6%
|
1 850
-10%
|
2 589
+40%
|
2 583
0%
|
2 578
0%
|
2 551
-1%
|
2 148
-16%
|
2 450
+14%
|
2 393
-2%
|
2 326
-3%
|
2 016
-13%
|
1 951
-3%
|
1 850
-5%
|
1 819
-2%
|
2 111
+16%
|
1 889
-11%
|
1 984
+5%
|
2 085
+5%
|
2 391
+15%
|
2 405
+1%
|
2 404
0%
|
2 306
-4%
|
2 191
-5%
|
2 139
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 300)
|
(4 344)
|
(4 313)
|
(4 605)
|
(4 539)
|
(4 295)
|
(4 073)
|
(3 814)
|
(3 603)
|
(2 929)
|
(2 545)
|
(1 979)
|
(1 733)
|
(2 061)
|
(2 132)
|
(1 576)
|
(1 468)
|
(1 339)
|
(1 152)
|
(1 644)
|
(1 660)
|
(1 679)
|
(1 677)
|
(1 497)
|
(1 700)
|
(1 645)
|
(1 586)
|
(1 417)
|
(1 358)
|
(1 294)
|
(1 286)
|
(1 441)
|
(1 291)
|
(1 326)
|
(1 360)
|
(1 561)
|
(1 570)
|
(1 592)
|
(1 556)
|
(1 523)
|
(1 517)
|
|
Gross Profit |
1 776
N/A
|
1 727
-3%
|
1 739
+1%
|
1 516
-13%
|
1 540
+2%
|
1 588
+3%
|
1 572
-1%
|
1 573
+0%
|
1 556
-1%
|
1 193
-23%
|
1 000
-16%
|
1 040
+4%
|
827
-20%
|
993
+20%
|
1 002
+1%
|
733
-27%
|
718
-2%
|
713
-1%
|
698
-2%
|
945
+35%
|
923
-2%
|
899
-3%
|
874
-3%
|
651
-26%
|
750
+15%
|
748
0%
|
740
-1%
|
599
-19%
|
593
-1%
|
556
-6%
|
533
-4%
|
670
+26%
|
598
-11%
|
658
+10%
|
725
+10%
|
830
+14%
|
835
+1%
|
812
-3%
|
750
-8%
|
668
-11%
|
622
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(705)
|
(831)
|
(847)
|
(1 350)
|
(1 332)
|
(1 159)
|
(1 083)
|
(1 037)
|
(1 015)
|
(930)
|
(884)
|
(633)
|
(732)
|
(768)
|
(780)
|
(513)
|
(519)
|
(536)
|
(520)
|
(578)
|
(545)
|
(519)
|
(508)
|
(496)
|
(511)
|
(498)
|
(500)
|
(438)
|
(414)
|
(395)
|
(372)
|
(421)
|
(420)
|
(433)
|
(449)
|
(523)
|
(522)
|
(519)
|
(502)
|
(450)
|
(445)
|
|
Selling, General & Administrative |
(538)
|
(617)
|
(633)
|
(1 135)
|
(1 121)
|
(979)
|
(905)
|
(861)
|
(865)
|
(773)
|
(727)
|
(477)
|
(555)
|
(615)
|
(630)
|
(363)
|
(358)
|
(373)
|
(352)
|
(408)
|
(385)
|
(361)
|
(355)
|
(357)
|
(364)
|
(358)
|
(361)
|
(306)
|
(286)
|
(270)
|
(246)
|
(290)
|
(287)
|
(295)
|
(310)
|
(377)
|
(374)
|
(373)
|
(357)
|
(313)
|
(304)
|
|
Research & Development |
(105)
|
(106)
|
(103)
|
(101)
|
(96)
|
(96)
|
(97)
|
(99)
|
0
|
0
|
(47)
|
(87)
|
(63)
|
(84)
|
(82)
|
(73)
|
(72)
|
(69)
|
(67)
|
(73)
|
(71)
|
(70)
|
(69)
|
(58)
|
(65)
|
(66)
|
(63)
|
(56)
|
(53)
|
(46)
|
(45)
|
(50)
|
(43)
|
(45)
|
(46)
|
(55)
|
(55)
|
(54)
|
(52)
|
(51)
|
(50)
|
|
Depreciation & Amortization |
(88)
|
(88)
|
(88)
|
(89)
|
(87)
|
(85)
|
(82)
|
(78)
|
(76)
|
(75)
|
(75)
|
(76)
|
(76)
|
(76)
|
(77)
|
(80)
|
(88)
|
(96)
|
(99)
|
(101)
|
(96)
|
(90)
|
(89)
|
(85)
|
(85)
|
(85)
|
(84)
|
(84)
|
(84)
|
(85)
|
(87)
|
(90)
|
(93)
|
(95)
|
(95)
|
(94)
|
(93)
|
(92)
|
(93)
|
(93)
|
(91)
|
|
Other Operating Expenses |
26
|
(20)
|
(23)
|
(25)
|
(28)
|
1
|
1
|
1
|
(74)
|
(82)
|
(35)
|
7
|
(38)
|
7
|
9
|
3
|
(1)
|
2
|
(2)
|
4
|
7
|
2
|
5
|
4
|
3
|
11
|
8
|
8
|
9
|
6
|
6
|
9
|
2
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
|
Operating Income |
1 071
N/A
|
896
-16%
|
892
0%
|
166
-81%
|
208
+25%
|
429
+106%
|
489
+14%
|
536
+10%
|
541
+1%
|
263
-51%
|
116
-56%
|
407
+251%
|
95
-77%
|
225
+137%
|
222
-1%
|
220
-1%
|
199
-10%
|
177
-11%
|
178
+1%
|
367
+106%
|
378
+3%
|
380
+1%
|
366
-4%
|
155
-58%
|
239
+54%
|
250
+5%
|
240
-4%
|
161
-33%
|
179
+11%
|
161
-10%
|
161
N/A
|
249
+55%
|
178
-29%
|
225
+26%
|
276
+23%
|
307
+11%
|
313
+2%
|
293
-6%
|
248
-15%
|
218
-12%
|
177
-19%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(217)
|
(116)
|
(126)
|
(137)
|
(150)
|
(145)
|
(151)
|
(171)
|
(172)
|
(184)
|
(183)
|
(160)
|
(238)
|
(231)
|
(228)
|
(209)
|
(109)
|
(82)
|
(79)
|
(130)
|
(189)
|
(182)
|
(172)
|
(95)
|
(59)
|
(119)
|
(79)
|
(57)
|
(39)
|
(4)
|
(17)
|
(35)
|
(47)
|
(67)
|
(126)
|
(144)
|
(120)
|
(67)
|
(7)
|
0
|
18
|
|
Non-Reccuring Items |
(89)
|
(166)
|
(180)
|
(136)
|
(228)
|
(230)
|
(234)
|
(179)
|
(115)
|
(54)
|
(39)
|
(472)
|
(303)
|
(306)
|
(333)
|
(192)
|
(176)
|
(168)
|
(164)
|
(223)
|
(200)
|
(202)
|
(178)
|
(79)
|
(50)
|
(632)
|
(620)
|
(682)
|
(689)
|
(100)
|
(103)
|
(72)
|
(54)
|
(45)
|
(31)
|
4
|
(10)
|
(7)
|
(15)
|
(48)
|
(68)
|
|
Total Other Income |
(14)
|
(13)
|
(9)
|
(9)
|
(9)
|
(9)
|
(16)
|
(17)
|
(17)
|
(17)
|
(8)
|
(83)
|
(79)
|
(80)
|
(93)
|
(15)
|
(26)
|
(23)
|
(11)
|
(3)
|
(3)
|
(4)
|
(2)
|
10
|
(3)
|
(3)
|
(5)
|
1
|
(1)
|
(2)
|
(2)
|
(7)
|
(7)
|
(5)
|
(5)
|
39
|
38
|
35
|
33
|
(10)
|
(12)
|
|
Pre-Tax Income |
751
N/A
|
601
-20%
|
577
-4%
|
(116)
N/A
|
(179)
-54%
|
45
N/A
|
88
+96%
|
169
+92%
|
237
+40%
|
8
-97%
|
(114)
N/A
|
(308)
-170%
|
(525)
-70%
|
(392)
+25%
|
(432)
-10%
|
(196)
+55%
|
(112)
+43%
|
(96)
+14%
|
(76)
+21%
|
11
N/A
|
(14)
N/A
|
(8)
+43%
|
14
N/A
|
(9)
N/A
|
127
N/A
|
(504)
N/A
|
(464)
+8%
|
(577)
-24%
|
(550)
+5%
|
55
N/A
|
39
-29%
|
135
+246%
|
70
-48%
|
108
+54%
|
114
+6%
|
206
+81%
|
221
+7%
|
254
+15%
|
259
+2%
|
160
-38%
|
115
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(191)
|
(150)
|
(144)
|
188
|
203
|
135
|
136
|
22
|
5
|
85
|
116
|
25
|
86
|
36
|
36
|
16
|
(19)
|
(26)
|
(19)
|
8
|
2
|
3
|
(1)
|
(1)
|
7
|
18
|
(1)
|
22
|
4
|
(1)
|
37
|
38
|
42
|
17
|
(10)
|
(25)
|
(29)
|
(8)
|
(22)
|
8
|
39
|
|
Income from Continuing Operations |
560
|
451
|
433
|
72
|
24
|
180
|
224
|
191
|
242
|
93
|
2
|
(283)
|
(439)
|
(356)
|
(396)
|
(180)
|
(131)
|
(122)
|
(95)
|
19
|
(12)
|
(5)
|
13
|
(10)
|
134
|
(486)
|
(465)
|
(555)
|
(546)
|
54
|
76
|
173
|
112
|
125
|
104
|
181
|
192
|
246
|
237
|
168
|
154
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(12)
|
(25)
|
(28)
|
(27)
|
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) |
692
N/A
|
595
-14%
|
570
-4%
|
233
-59%
|
155
-33%
|
423
+173%
|
431
+2%
|
309
-28%
|
366
+18%
|
229
-37%
|
193
-16%
|
(29)
N/A
|
(119)
-310%
|
(114)
+4%
|
(218)
-91%
|
1
N/A
|
(2)
N/A
|
(21)
-950%
|
48
N/A
|
114
+138%
|
71
-38%
|
74
+4%
|
104
+41%
|
505
+386%
|
585
+16%
|
(73)
N/A
|
(102)
-40%
|
(508)
-398%
|
(484)
+5%
|
139
N/A
|
182
+31%
|
220
+21%
|
213
-3%
|
958
+350%
|
914
-5%
|
927
+1%
|
919
-1%
|
224
-76%
|
238
+6%
|
178
-25%
|
163
-8%
|
|
EPS (Diluted) |
8.81
N/A
|
7.62
-14%
|
7.21
-5%
|
2.98
-59%
|
2.21
-26%
|
6.23
+182%
|
6.33
+2%
|
4.47
-29%
|
5.54
+24%
|
3.71
-33%
|
3.06
-18%
|
-0.46
N/A
|
-1.91
-315%
|
-1.8
+6%
|
-3.51
-95%
|
0.01
N/A
|
-0.03
N/A
|
-0.32
-967%
|
0.75
N/A
|
1.78
+137%
|
1.12
-37%
|
1.15
+3%
|
1.67
+45%
|
8.14
+387%
|
9.59
+18%
|
-1.19
N/A
|
-1.67
-40%
|
-8.32
-398%
|
-7.93
+5%
|
2.24
N/A
|
2.93
+31%
|
3.6
+23%
|
3.67
+2%
|
16.8
+358%
|
16.61
-1%
|
16.55
0%
|
16.7
+1%
|
4.07
-76%
|
4.49
+10%
|
3.29
-27%
|
3.19
-3%
|