AZZ Inc
NYSE:AZZ
Income Statement
Earnings Waterfall
AZZ Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
343.6m
USD
|
Operating Expenses
|
-128.1m
USD
|
Operating Income
|
215.5m
USD
|
Other Expenses
|
-145.1m
USD
|
Net Income
|
70.4m
USD
|
Income Statement
AZZ Inc
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
711
N/A
|
752
+6%
|
785
+4%
|
788
+0%
|
815
+3%
|
820
+1%
|
832
+2%
|
853
+2%
|
871
+2%
|
889
+2%
|
911
+2%
|
897
-1%
|
883
-2%
|
864
-2%
|
833
-4%
|
828
-1%
|
808
-2%
|
810
+0%
|
867
+7%
|
894
+3%
|
925
+4%
|
927
+0%
|
954
+3%
|
967
+1%
|
1 019
+5%
|
1 062
+4%
|
986
-7%
|
953
-3%
|
889
-7%
|
839
-6%
|
755
-10%
|
683
-10%
|
591
-13%
|
1 324
+124%
|
1 402
+6%
|
1 677
+20%
|
1 915
+14%
|
1 324
-31%
|
1 507
+14%
|
1 499
-1%
|
1 508
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(513)
|
(546)
|
(574)
|
(592)
|
(611)
|
(613)
|
(622)
|
(631)
|
(647)
|
(661)
|
(677)
|
(675)
|
(672)
|
(658)
|
(646)
|
(639)
|
(640)
|
(650)
|
(696)
|
(719)
|
(732)
|
(729)
|
(748)
|
(756)
|
(790)
|
(825)
|
(773)
|
(747)
|
(695)
|
(650)
|
(572)
|
(510)
|
(436)
|
(1 028)
|
(1 082)
|
(1 292)
|
(1 495)
|
(1 028)
|
(1 175)
|
(1 171)
|
(1 164)
|
|
Gross Profit |
198
N/A
|
206
+4%
|
210
+2%
|
197
-7%
|
204
+4%
|
207
+1%
|
211
+2%
|
222
+5%
|
224
+1%
|
228
+2%
|
234
+3%
|
223
-5%
|
211
-5%
|
205
-3%
|
187
-9%
|
189
+1%
|
169
-11%
|
160
-5%
|
172
+7%
|
175
+2%
|
193
+11%
|
199
+3%
|
206
+4%
|
212
+3%
|
229
+8%
|
237
+3%
|
213
-10%
|
207
-3%
|
194
-6%
|
189
-3%
|
183
-3%
|
173
-5%
|
156
-10%
|
296
+90%
|
320
+8%
|
385
+20%
|
421
+9%
|
296
-30%
|
333
+13%
|
329
-1%
|
344
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(98)
|
(106)
|
(107)
|
(100)
|
(99)
|
(99)
|
(98)
|
(106)
|
(104)
|
(108)
|
(110)
|
(110)
|
(109)
|
(106)
|
(105)
|
(104)
|
(109)
|
(112)
|
(120)
|
(123)
|
(120)
|
(122)
|
(122)
|
(122)
|
(129)
|
(139)
|
(151)
|
(128)
|
(120)
|
(107)
|
(114)
|
(85)
|
(75)
|
(109)
|
(140)
|
(160)
|
(170)
|
(109)
|
(122)
|
(120)
|
(128)
|
|
Selling, General & Administrative |
(98)
|
(106)
|
(106)
|
(99)
|
(99)
|
(99)
|
(98)
|
(106)
|
(104)
|
(108)
|
(110)
|
(110)
|
(109)
|
(106)
|
(105)
|
(104)
|
(109)
|
(112)
|
(120)
|
(123)
|
(121)
|
(122)
|
(122)
|
(123)
|
(129)
|
(139)
|
(132)
|
(128)
|
(120)
|
(99)
|
(94)
|
(84)
|
(75)
|
(91)
|
(140)
|
(160)
|
(170)
|
(91)
|
(120)
|
(120)
|
(128)
|
|
Depreciation & Amortization |
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
|
(8)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
100
N/A
|
100
0%
|
104
+4%
|
97
-6%
|
105
+8%
|
108
+3%
|
113
+5%
|
116
+3%
|
120
+3%
|
120
+0%
|
124
+3%
|
112
-9%
|
102
-9%
|
99
-3%
|
82
-17%
|
84
+3%
|
60
-29%
|
48
-19%
|
52
+8%
|
52
-1%
|
73
+41%
|
77
+6%
|
84
+9%
|
89
+6%
|
100
+12%
|
98
-2%
|
63
-36%
|
78
+25%
|
75
-5%
|
82
+10%
|
69
-16%
|
88
+28%
|
82
-7%
|
187
+129%
|
180
-4%
|
225
+25%
|
250
+11%
|
187
-25%
|
211
+13%
|
208
-1%
|
216
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(86)
|
(92)
|
(118)
|
(142)
|
(86)
|
(106)
|
(105)
|
(97)
|
|
Non-Reccuring Items |
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
|
(19)
|
0
|
(37)
|
(39)
|
(20)
|
0
|
0
|
0
|
(13)
|
0
|
(1)
|
(2)
|
(13)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
11
|
8
|
8
|
7
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
4
|
4
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
2
|
1
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
98
N/A
|
94
-4%
|
94
+0%
|
87
-8%
|
88
+1%
|
91
+4%
|
97
+6%
|
100
+3%
|
104
+4%
|
102
-1%
|
106
+3%
|
95
-10%
|
86
-10%
|
85
-1%
|
69
-19%
|
71
+3%
|
46
-36%
|
31
-33%
|
34
+10%
|
34
+1%
|
55
+60%
|
63
+14%
|
70
+11%
|
74
+6%
|
86
+17%
|
65
-25%
|
48
-26%
|
28
-41%
|
24
-16%
|
51
+115%
|
61
+19%
|
81
+33%
|
74
-8%
|
89
+20%
|
89
+1%
|
107
+20%
|
108
+1%
|
89
-18%
|
106
+20%
|
105
-2%
|
120
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(35)
|
(34)
|
(34)
|
(30)
|
(29)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(25)
|
(22)
|
(24)
|
(18)
|
(21)
|
(12)
|
(9)
|
(9)
|
(7)
|
(12)
|
(13)
|
(14)
|
(14)
|
(19)
|
(17)
|
(16)
|
(13)
|
(11)
|
(11)
|
(15)
|
(19)
|
(19)
|
(22)
|
(19)
|
(26)
|
(22)
|
(22)
|
(27)
|
(22)
|
(28)
|
|
Income from Continuing Operations |
63
|
60
|
60
|
57
|
59
|
66
|
71
|
74
|
78
|
76
|
78
|
71
|
64
|
61
|
51
|
50
|
34
|
22
|
26
|
27
|
43
|
50
|
56
|
60
|
67
|
48
|
33
|
15
|
13
|
40
|
46
|
62
|
55
|
66
|
70
|
81
|
86
|
66
|
79
|
83
|
91
|
|
Net Income (Common) |
63
N/A
|
60
-5%
|
60
+1%
|
57
-4%
|
59
+3%
|
66
+11%
|
71
+8%
|
74
+5%
|
78
+5%
|
76
-3%
|
78
+3%
|
71
-9%
|
64
-10%
|
61
-4%
|
51
-17%
|
50
-1%
|
34
-33%
|
45
+35%
|
49
+8%
|
50
+3%
|
66
+31%
|
51
-22%
|
57
+11%
|
61
+8%
|
68
+11%
|
48
-29%
|
33
-33%
|
15
-54%
|
13
-15%
|
40
+209%
|
56
+42%
|
77
+37%
|
79
+2%
|
(61)
N/A
|
(59)
+3%
|
(137)
-131%
|
(182)
-33%
|
(61)
+66%
|
(60)
+1%
|
23
N/A
|
70
+206%
|
|
EPS (Diluted) |
2.45
N/A
|
2.32
-5%
|
2.34
+1%
|
2.23
-5%
|
2.28
+2%
|
2.55
+12%
|
2.73
+7%
|
2.87
+5%
|
2.98
+4%
|
2.91
-2%
|
3
+3%
|
2.72
-9%
|
2.45
-10%
|
2.35
-4%
|
1.95
-17%
|
1.94
-1%
|
1.29
-34%
|
1.73
+34%
|
1.87
+8%
|
1.92
+3%
|
2.51
+31%
|
1.96
-22%
|
2.16
+10%
|
2.32
+7%
|
2.57
+11%
|
1.84
-28%
|
1.23
-33%
|
0.57
-54%
|
0.49
-14%
|
1.52
+210%
|
2.23
+47%
|
3.07
+38%
|
3.15
+3%
|
-2.46
N/A
|
-2.31
+6%
|
-5.52
-139%
|
-7.31
-32%
|
-2.46
+66%
|
-2.06
+16%
|
0.78
N/A
|
2.39
+206%
|