Armstrong World Industries Inc
NYSE:AWI
Income Statement
Earnings Waterfall
Armstrong World Industries Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-798.2m
USD
|
Gross Profit
|
497m
USD
|
Operating Expenses
|
-262.6m
USD
|
Operating Income
|
234.4m
USD
|
Other Expenses
|
-10.6m
USD
|
Net Income
|
223.8m
USD
|
Income Statement
Armstrong World Industries 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 |
2 527
N/A
|
2 495
-1%
|
2 448
-2%
|
2 397
-2%
|
1 294
-46%
|
996
-23%
|
643
-35%
|
300
-53%
|
805
+168%
|
801
-1%
|
809
+1%
|
808
0%
|
837
+4%
|
770
-8%
|
681
-12%
|
580
-15%
|
894
+54%
|
901
+1%
|
924
+3%
|
951
+3%
|
975
+3%
|
990
+2%
|
1 014
+2%
|
1 030
+2%
|
1 038
+1%
|
1 045
+1%
|
976
-7%
|
945
-3%
|
937
-1%
|
940
+0%
|
1 017
+8%
|
1 063
+5%
|
1 107
+4%
|
1 137
+3%
|
1 178
+4%
|
1 211
+3%
|
1 233
+2%
|
1 261
+2%
|
1 265
+0%
|
1 287
+2%
|
1 295
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 930)
|
(1 905)
|
(1 874)
|
(1 835)
|
(911)
|
(666)
|
(369)
|
(83)
|
(499)
|
(499)
|
(508)
|
(508)
|
(530)
|
(469)
|
(386)
|
(304)
|
(578)
|
(593)
|
(619)
|
(638)
|
(642)
|
(636)
|
(639)
|
(642)
|
(643)
|
(650)
|
(617)
|
(606)
|
(604)
|
(611)
|
(651)
|
(677)
|
(701)
|
(717)
|
(745)
|
(771)
|
(784)
|
(802)
|
(800)
|
(798)
|
(798)
|
|
Gross Profit |
597
N/A
|
591
-1%
|
573
-3%
|
561
-2%
|
383
-32%
|
330
-14%
|
275
-17%
|
218
-21%
|
306
+41%
|
301
-2%
|
301
N/A
|
300
0%
|
307
+2%
|
301
-2%
|
295
-2%
|
276
-6%
|
315
+14%
|
308
-2%
|
305
-1%
|
313
+2%
|
334
+7%
|
354
+6%
|
375
+6%
|
389
+4%
|
395
+2%
|
395
0%
|
359
-9%
|
339
-6%
|
333
-2%
|
329
-1%
|
366
+11%
|
386
+5%
|
406
+5%
|
420
+4%
|
433
+3%
|
440
+2%
|
449
+2%
|
459
+2%
|
465
+1%
|
489
+5%
|
497
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(386)
|
(377)
|
(366)
|
(364)
|
(250)
|
(211)
|
(173)
|
(136)
|
(181)
|
(170)
|
(164)
|
(156)
|
(184)
|
(143)
|
(119)
|
(92)
|
(139)
|
(137)
|
(142)
|
(147)
|
(159)
|
(177)
|
(174)
|
(180)
|
(174)
|
(154)
|
(149)
|
(149)
|
(163)
|
(162)
|
(200)
|
(221)
|
(233)
|
(236)
|
(253)
|
(258)
|
(248)
|
(254)
|
(248)
|
(246)
|
(263)
|
|
Selling, General & Administrative |
(386)
|
(377)
|
(366)
|
(364)
|
(250)
|
(211)
|
(173)
|
(136)
|
(181)
|
(170)
|
(164)
|
(156)
|
(184)
|
(170)
|
(150)
|
(125)
|
(139)
|
(137)
|
(142)
|
(147)
|
(159)
|
(177)
|
(174)
|
(180)
|
(174)
|
(154)
|
(149)
|
(149)
|
(163)
|
(183)
|
(210)
|
(231)
|
(237)
|
(240)
|
(242)
|
(239)
|
(237)
|
(243)
|
(243)
|
(248)
|
(263)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
31
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
10
|
10
|
4
|
4
|
(12)
|
(19)
|
(11)
|
(11)
|
(5)
|
2
|
(0)
|
|
Operating Income |
211
N/A
|
213
+1%
|
207
-3%
|
197
-5%
|
133
-33%
|
119
-11%
|
102
-14%
|
82
-20%
|
125
+53%
|
131
+5%
|
137
+4%
|
144
+5%
|
123
-15%
|
158
+29%
|
176
+11%
|
184
+5%
|
177
-4%
|
171
-3%
|
163
-5%
|
166
+2%
|
175
+5%
|
177
+1%
|
201
+14%
|
209
+4%
|
221
+6%
|
242
+9%
|
210
-13%
|
190
-10%
|
170
-11%
|
167
-1%
|
166
-1%
|
165
-1%
|
172
+5%
|
184
+7%
|
180
-2%
|
182
+1%
|
201
+10%
|
206
+2%
|
217
+6%
|
243
+12%
|
234
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
12
|
15
|
18
|
19
|
18
|
18
|
18
|
22
|
15
|
18
|
19
|
24
|
37
|
40
|
35
|
32
|
29
|
33
|
37
|
36
|
37
|
34
|
57
|
58
|
63
|
58
|
36
|
40
|
42
|
53
|
61
|
65
|
63
|
60
|
58
|
51
|
50
|
50
|
49
|
58
|
|
Non-Reccuring Items |
(5)
|
0
|
(1)
|
(1)
|
0
|
(4)
|
(9)
|
(16)
|
(34)
|
(57)
|
(56)
|
(51)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
21
|
21
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
(4)
|
(6)
|
(7)
|
(4)
|
1
|
4
|
(5)
|
(18)
|
(12)
|
(13)
|
(1)
|
4
|
8
|
14
|
0
|
14
|
14
|
15
|
36
|
33
|
29
|
25
|
21
|
20
|
(355)
|
(356)
|
(357)
|
(358)
|
13
|
11
|
9
|
6
|
6
|
5
|
5
|
6
|
7
|
8
|
9
|
6
|
|
Pre-Tax Income |
199
N/A
|
221
+11%
|
216
-2%
|
207
-4%
|
148
-28%
|
133
-10%
|
115
-14%
|
79
-31%
|
95
+19%
|
77
-18%
|
85
+11%
|
112
+31%
|
151
+35%
|
203
+35%
|
230
+13%
|
220
-5%
|
222
+1%
|
214
-4%
|
211
-2%
|
239
+13%
|
243
+2%
|
243
+0%
|
261
+7%
|
287
+10%
|
299
+4%
|
(51)
N/A
|
(73)
-44%
|
(110)
-51%
|
(127)
-15%
|
223
N/A
|
237
+6%
|
235
-1%
|
243
+3%
|
252
+4%
|
245
-3%
|
246
+0%
|
258
+5%
|
262
+2%
|
275
+5%
|
301
+9%
|
298
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(71)
|
(79)
|
(78)
|
(78)
|
(69)
|
(67)
|
(60)
|
(51)
|
(37)
|
(32)
|
(39)
|
(29)
|
(51)
|
(61)
|
(61)
|
(69)
|
(84)
|
12
|
19
|
18
|
(53)
|
(58)
|
(60)
|
(60)
|
(57)
|
34
|
42
|
43
|
43
|
(47)
|
(55)
|
(56)
|
(57)
|
(60)
|
(56)
|
(53)
|
(58)
|
(59)
|
(64)
|
(75)
|
(75)
|
|
Income from Continuing Operations |
127
|
142
|
138
|
129
|
79
|
67
|
55
|
28
|
58
|
45
|
47
|
83
|
99
|
142
|
169
|
150
|
138
|
226
|
230
|
257
|
190
|
185
|
201
|
227
|
242
|
(17)
|
(31)
|
(67)
|
(84)
|
176
|
182
|
178
|
185
|
192
|
189
|
193
|
200
|
203
|
211
|
226
|
224
|
|
Net Income (Common) |
93
N/A
|
107
+15%
|
96
-10%
|
78
-20%
|
63
-18%
|
93
+47%
|
104
+11%
|
104
+0%
|
94
-10%
|
37
-60%
|
25
-34%
|
64
+157%
|
104
+64%
|
145
+39%
|
169
+17%
|
148
-12%
|
119
-20%
|
116
-2%
|
122
+5%
|
149
+22%
|
185
+24%
|
197
+6%
|
204
+4%
|
201
-1%
|
214
+7%
|
(51)
N/A
|
(55)
-8%
|
(74)
-34%
|
(99)
-33%
|
162
N/A
|
167
+3%
|
164
-2%
|
183
+12%
|
192
+5%
|
189
-1%
|
196
+4%
|
203
+3%
|
206
+1%
|
214
+4%
|
226
+6%
|
224
-1%
|
|
EPS (Diluted) |
1.69
N/A
|
1.93
+14%
|
1.74
-10%
|
1.39
-20%
|
1.14
-18%
|
1.67
+46%
|
1.86
+11%
|
1.86
N/A
|
1.68
-10%
|
0.67
-60%
|
0.44
-34%
|
1.13
+157%
|
1.87
+65%
|
2.65
+42%
|
3.15
+19%
|
2.78
-12%
|
2.2
-21%
|
2.16
-2%
|
2.32
+7%
|
2.87
+24%
|
3.55
+24%
|
3.97
+12%
|
4.09
+3%
|
4.05
-1%
|
4.32
+7%
|
-1.06
N/A
|
-1.15
-8%
|
-1.54
-34%
|
-2.07
-34%
|
3.37
N/A
|
3.47
+3%
|
3.42
-1%
|
3.82
+12%
|
4.06
+6%
|
4.04
0%
|
4.25
+5%
|
4.37
+3%
|
4.52
+3%
|
4.75
+5%
|
5.06
+7%
|
5
-1%
|