Avaya Holdings Corp
NYSE:AVYA
Income Statement
Earnings Waterfall
Avaya Holdings Corp
Revenue
|
2.8B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
9m
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
-1.5B
USD
|
Income Statement
Avaya Holdings Corp
Jun-2011 | Sep-2011 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
4 110
N/A
|
4 181
+2%
|
958
-77%
|
1 833
+91%
|
2 637
+44%
|
3 440
+30%
|
3 272
-5%
|
3 149
-4%
|
3 017
-4%
|
2 906
-4%
|
2 851
-2%
|
2 837
0%
|
2 874
+1%
|
2 899
+1%
|
2 887
0%
|
2 864
-1%
|
2 837
-1%
|
2 841
+0%
|
2 873
+1%
|
2 901
+1%
|
2 957
+2%
|
2 968
+0%
|
2 973
+0%
|
2 943
-1%
|
2 921
-1%
|
2 766
-5%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(2 244)
|
(2 168)
|
(375)
|
(715)
|
(1 035)
|
(1 353)
|
(1 273)
|
(1 245)
|
(1 274)
|
(1 296)
|
(1 346)
|
(1 365)
|
(1 339)
|
(1 326)
|
(1 312)
|
(1 302)
|
(1 290)
|
(1 287)
|
(1 293)
|
(1 299)
|
(1 314)
|
(1 315)
|
(1 323)
|
(1 340)
|
(1 359)
|
(1 352)
|
|
Gross Profit |
1 866
N/A
|
2 013
+8%
|
583
-71%
|
1 118
+92%
|
1 602
+43%
|
2 087
+30%
|
1 999
-4%
|
1 904
-5%
|
1 743
-8%
|
1 610
-8%
|
1 505
-7%
|
1 472
-2%
|
1 535
+4%
|
1 573
+2%
|
1 575
+0%
|
1 562
-1%
|
1 547
-1%
|
1 554
+0%
|
1 580
+2%
|
1 602
+1%
|
1 643
+3%
|
1 653
+1%
|
1 650
0%
|
1 603
-3%
|
1 562
-3%
|
1 414
-9%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(1 315)
|
(1 375)
|
(449)
|
(904)
|
(1 309)
|
(1 741)
|
(1 715)
|
(1 638)
|
(1 605)
|
(1 544)
|
(1 499)
|
(1 471)
|
(1 443)
|
(1 415)
|
(1 367)
|
(1 393)
|
(1 389)
|
(1 370)
|
(1 381)
|
(1 355)
|
(1 375)
|
(1 412)
|
(1 440)
|
(1 453)
|
(1 438)
|
(1 405)
|
|
Selling, General & Administrative |
(817)
|
(869)
|
(329)
|
(665)
|
(957)
|
(1 270)
|
(1 282)
|
(1 260)
|
(1 250)
|
(1 218)
|
(1 152)
|
(1 095)
|
(1 064)
|
(1 036)
|
(1 001)
|
(1 027)
|
(1 024)
|
(1 003)
|
(1 013)
|
(985)
|
(1 001)
|
(1 035)
|
(1 053)
|
(1 060)
|
(1 041)
|
(1 011)
|
|
Research & Development |
(219)
|
(225)
|
(64)
|
(126)
|
(183)
|
(245)
|
(229)
|
(214)
|
(207)
|
(196)
|
(210)
|
(216)
|
(218)
|
(216)
|
(204)
|
(203)
|
(202)
|
(205)
|
(207)
|
(210)
|
(216)
|
(219)
|
(228)
|
(234)
|
(237)
|
(235)
|
|
Depreciation & Amortization |
(279)
|
(281)
|
(56)
|
(113)
|
(169)
|
(226)
|
(204)
|
(164)
|
(148)
|
(130)
|
(137)
|
(160)
|
(161)
|
(163)
|
(162)
|
(163)
|
(163)
|
(162)
|
(161)
|
(160)
|
(158)
|
(158)
|
(159)
|
(159)
|
(160)
|
(159)
|
|
Operating Income |
551
N/A
|
638
+16%
|
134
-79%
|
214
+60%
|
293
+37%
|
346
+18%
|
284
-18%
|
266
-6%
|
138
-48%
|
66
-52%
|
6
-91%
|
1
-83%
|
92
+9 100%
|
158
+72%
|
208
+32%
|
169
-19%
|
158
-7%
|
184
+16%
|
199
+8%
|
247
+24%
|
268
+9%
|
241
-10%
|
210
-13%
|
150
-29%
|
124
-17%
|
9
-93%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(356)
|
(325)
|
(101)
|
(264)
|
(313)
|
(327)
|
(240)
|
(101)
|
(111)
|
(121)
|
(165)
|
(181)
|
(179)
|
(204)
|
(202)
|
(212)
|
(199)
|
(179)
|
(190)
|
(203)
|
(238)
|
(259)
|
(219)
|
(209)
|
(174)
|
(178)
|
|
Non-Reccuring Items |
(562)
|
(498)
|
(559)
|
(569)
|
(615)
|
(775)
|
(240)
|
3 165
|
3 175
|
3 306
|
3 329
|
(73)
|
(41)
|
(672)
|
(681)
|
(677)
|
(1 311)
|
(671)
|
(664)
|
(665)
|
(35)
|
(20)
|
(30)
|
(33)
|
(28)
|
(1 307)
|
|
Gain/Loss on Disposition of Assets |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(446)
|
(452)
|
(12)
|
(19)
|
(30)
|
(13)
|
(2)
|
(1)
|
14
|
1
|
6
|
14
|
10
|
8
|
6
|
10
|
26
|
29
|
37
|
38
|
43
|
44
|
41
|
40
|
26
|
33
|
|
Pre-Tax Income |
(806)
N/A
|
(637)
+21%
|
(538)
+16%
|
(638)
-19%
|
(665)
-4%
|
(769)
-16%
|
(198)
+74%
|
3 329
N/A
|
3 217
-3%
|
3 253
+1%
|
3 177
-2%
|
(238)
N/A
|
(118)
+50%
|
(710)
-502%
|
(669)
+6%
|
(710)
-6%
|
(1 326)
-87%
|
(637)
+52%
|
(618)
+3%
|
(583)
+6%
|
38
N/A
|
6
-84%
|
2
-67%
|
(52)
N/A
|
(52)
N/A
|
(1 443)
-2 675%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
8
|
(46)
|
55
|
52
|
71
|
77
|
16
|
(439)
|
(446)
|
(472)
|
(158)
|
297
|
291
|
338
|
1
|
(21)
|
(64)
|
(111)
|
(65)
|
(50)
|
(57)
|
9
|
(15)
|
(23)
|
34
|
(26)
|
|
Income from Continuing Operations |
(798)
|
(683)
|
(483)
|
(586)
|
(594)
|
(692)
|
(182)
|
2 890
|
2 771
|
2 781
|
3 019
|
59
|
173
|
(372)
|
(668)
|
(731)
|
(1 390)
|
(748)
|
(683)
|
(633)
|
(19)
|
15
|
(13)
|
(75)
|
(18)
|
(1 469)
|
|
Income to Minority Interest |
(1)
|
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) |
(862)
N/A
|
(689)
+20%
|
(490)
+29%
|
(601)
-23%
|
(616)
-2%
|
(722)
-17%
|
(213)
+70%
|
3 106
N/A
|
2 991
-4%
|
3 009
+1%
|
3 258
+8%
|
59
-98%
|
176
+198%
|
(369)
N/A
|
(667)
-81%
|
(730)
-9%
|
(1 389)
-90%
|
(747)
+46%
|
(687)
+8%
|
(638)
+7%
|
(25)
+96%
|
8
N/A
|
(17)
N/A
|
(79)
-365%
|
(22)
+72%
|
(1 473)
-6 595%
|
|
EPS (Diluted) |
-1.74
N/A
|
-1.41
+19%
|
-0.98
+30%
|
-1.21
-23%
|
-1.24
-2%
|
-1.45
-17%
|
-0.43
+70%
|
28.16
N/A
|
27.24
-3%
|
27.4
+1%
|
29.25
+7%
|
0.53
-98%
|
1.59
+200%
|
-3.32
N/A
|
-6
-81%
|
-6.7
-12%
|
-14.94
-123%
|
-8.97
+40%
|
-8.23
+8%
|
-7.61
+8%
|
-0.3
+96%
|
0.09
N/A
|
-0.2
N/A
|
-0.93
-365%
|
-0.26
+72%
|
-17.01
-6 442%
|