Barnes Group Inc
NYSE:B
Income Statement
Earnings Waterfall
Barnes Group Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
442.1m
USD
|
Operating Expenses
|
-326.7m
USD
|
Operating Income
|
115.4m
USD
|
Other Expenses
|
-99.4m
USD
|
Net Income
|
16m
USD
|
Income Statement
Barnes Group 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 |
1 092
N/A
|
1 140
+4%
|
1 195
+5%
|
1 243
+4%
|
1 262
+2%
|
1 251
-1%
|
1 243
-1%
|
1 217
-2%
|
1 194
-2%
|
1 182
-1%
|
1 173
-1%
|
1 194
+2%
|
1 231
+3%
|
1 284
+4%
|
1 342
+5%
|
1 388
+3%
|
1 437
+4%
|
1 461
+2%
|
1 472
+1%
|
1 485
+1%
|
1 496
+1%
|
1 506
+1%
|
1 502
0%
|
1 505
+0%
|
1 491
-1%
|
1 445
-3%
|
1 309
-9%
|
1 206
-8%
|
1 124
-7%
|
1 095
-3%
|
1 181
+8%
|
1 237
+5%
|
1 259
+2%
|
1 270
+1%
|
1 270
+0%
|
1 259
-1%
|
1 262
+0%
|
1 285
+2%
|
1 303
+1%
|
1 349
+4%
|
1 451
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(738)
|
(775)
|
(809)
|
(826)
|
(830)
|
(814)
|
(806)
|
(791)
|
(783)
|
(771)
|
(764)
|
(771)
|
(789)
|
(824)
|
(865)
|
(901)
|
(944)
|
(957)
|
(956)
|
(958)
|
(964)
|
(971)
|
(972)
|
(969)
|
(944)
|
(908)
|
(817)
|
(759)
|
(721)
|
(708)
|
(764)
|
(792)
|
(804)
|
(816)
|
(826)
|
(830)
|
(840)
|
(855)
|
(861)
|
(903)
|
(1 009)
|
|
Gross Profit |
353
N/A
|
365
+3%
|
386
+6%
|
417
+8%
|
432
+4%
|
437
+1%
|
437
+0%
|
427
-2%
|
411
-4%
|
411
0%
|
410
0%
|
422
+3%
|
442
+5%
|
461
+4%
|
478
+4%
|
486
+2%
|
493
+1%
|
504
+2%
|
516
+2%
|
527
+2%
|
532
+1%
|
535
+0%
|
531
-1%
|
536
+1%
|
547
+2%
|
537
-2%
|
493
-8%
|
447
-9%
|
403
-10%
|
388
-4%
|
417
+8%
|
445
+7%
|
455
+2%
|
453
0%
|
444
-2%
|
430
-3%
|
422
-2%
|
430
+2%
|
442
+3%
|
446
+1%
|
442
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(230)
|
(232)
|
(243)
|
(251)
|
(252)
|
(248)
|
(244)
|
(240)
|
(243)
|
(245)
|
(247)
|
(251)
|
(248)
|
(254)
|
(262)
|
(273)
|
(286)
|
(291)
|
(296)
|
(296)
|
(295)
|
(309)
|
(312)
|
(308)
|
(311)
|
(302)
|
(304)
|
(295)
|
(277)
|
(281)
|
(282)
|
(298)
|
(305)
|
(304)
|
(293)
|
(285)
|
(284)
|
(297)
|
(300)
|
(313)
|
(327)
|
|
Selling, General & Administrative |
(230)
|
(232)
|
(243)
|
(251)
|
(252)
|
(248)
|
(244)
|
(240)
|
(243)
|
(245)
|
(247)
|
(252)
|
(248)
|
(254)
|
(262)
|
(274)
|
(286)
|
(293)
|
(296)
|
(296)
|
(295)
|
(304)
|
(306)
|
(304)
|
(311)
|
(302)
|
(304)
|
(295)
|
(260)
|
(281)
|
(282)
|
(298)
|
(282)
|
(304)
|
(293)
|
(285)
|
(268)
|
(297)
|
(300)
|
(313)
|
(313)
|
|
Research & Development |
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
|
(17)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
123
N/A
|
133
+8%
|
143
+7%
|
166
+16%
|
180
+9%
|
189
+5%
|
194
+3%
|
187
-4%
|
168
-10%
|
166
-1%
|
163
-2%
|
171
+5%
|
194
+14%
|
207
+7%
|
215
+4%
|
214
-1%
|
207
-3%
|
213
+3%
|
220
+3%
|
231
+5%
|
237
+3%
|
226
-5%
|
219
-3%
|
227
+4%
|
236
+4%
|
235
-1%
|
188
-20%
|
152
-19%
|
126
-17%
|
106
-15%
|
135
+27%
|
147
+9%
|
150
+2%
|
149
0%
|
151
+1%
|
145
-4%
|
138
-5%
|
133
-3%
|
142
+7%
|
134
-6%
|
115
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(9)
|
(9)
|
(10)
|
(12)
|
(11)
|
(11)
|
(11)
|
(19)
|
(7)
|
(8)
|
(4)
|
(12)
|
(18)
|
(10)
|
(11)
|
2
|
7
|
(2)
|
(6)
|
(5)
|
(8)
|
(11)
|
1
|
(12)
|
(3)
|
(1)
|
(11)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(24)
|
(32)
|
(15)
|
(16)
|
(14)
|
(18)
|
(54)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
(69)
|
(77)
|
(81)
|
(84)
|
(37)
|
(59)
|
(36)
|
|
Total Other Income |
(2)
|
(5)
|
(5)
|
(4)
|
(1)
|
(2)
|
(1)
|
(0)
|
9
|
(4)
|
(3)
|
(8)
|
0
|
8
|
(3)
|
(2)
|
(13)
|
(26)
|
(18)
|
(16)
|
(20)
|
(17)
|
(16)
|
(29)
|
(17)
|
(25)
|
(25)
|
(11)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
5
|
12
|
(4)
|
(5)
|
(8)
|
(10)
|
8
|
|
Pre-Tax Income |
108
N/A
|
120
+11%
|
129
+8%
|
151
+17%
|
167
+10%
|
176
+6%
|
182
+3%
|
176
-3%
|
158
-10%
|
155
-2%
|
153
-1%
|
159
+4%
|
183
+15%
|
197
+8%
|
205
+4%
|
200
-2%
|
196
-2%
|
194
-1%
|
200
+3%
|
209
+4%
|
208
-1%
|
200
-3%
|
191
-4%
|
198
+4%
|
207
+4%
|
207
0%
|
162
-22%
|
130
-20%
|
102
-22%
|
85
-16%
|
113
+32%
|
124
+10%
|
128
+3%
|
127
-1%
|
63
-50%
|
49
-23%
|
38
-22%
|
29
-24%
|
82
+185%
|
46
-44%
|
33
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(35)
|
(40)
|
(28)
|
(38)
|
(46)
|
(49)
|
(51)
|
(46)
|
(37)
|
(34)
|
(33)
|
(36)
|
(47)
|
(52)
|
(48)
|
(45)
|
(37)
|
(35)
|
(35)
|
(40)
|
(39)
|
(36)
|
(41)
|
(41)
|
(49)
|
(52)
|
(45)
|
(43)
|
(38)
|
(32)
|
(36)
|
(34)
|
(28)
|
(26)
|
(26)
|
(23)
|
(25)
|
(23)
|
(19)
|
(22)
|
(17)
|
|
Income from Continuing Operations |
72
|
80
|
101
|
114
|
121
|
127
|
131
|
130
|
121
|
121
|
120
|
123
|
136
|
145
|
157
|
155
|
159
|
159
|
165
|
169
|
169
|
164
|
151
|
157
|
158
|
154
|
117
|
87
|
63
|
53
|
77
|
90
|
100
|
101
|
37
|
26
|
14
|
6
|
63
|
25
|
16
|
|
Net Income (Common) |
271
N/A
|
280
+3%
|
101
-64%
|
114
+13%
|
118
+4%
|
125
+5%
|
129
+3%
|
129
0%
|
121
-6%
|
121
0%
|
120
-1%
|
123
+3%
|
136
+10%
|
145
+7%
|
157
+8%
|
155
-1%
|
59
-62%
|
60
+1%
|
64
+7%
|
68
+6%
|
166
+144%
|
161
-3%
|
150
-7%
|
156
+4%
|
158
+1%
|
154
-3%
|
117
-24%
|
87
-26%
|
63
-27%
|
53
-16%
|
77
+45%
|
90
+16%
|
100
+12%
|
101
+1%
|
37
-63%
|
26
-30%
|
14
-48%
|
6
-54%
|
63
+919%
|
25
-61%
|
16
-35%
|
|
EPS (Diluted) |
4.89
N/A
|
4.99
+2%
|
1.82
-64%
|
2.05
+13%
|
2.12
+3%
|
2.23
+5%
|
2.31
+4%
|
2.31
N/A
|
2.19
-5%
|
2.21
+1%
|
2.19
-1%
|
2.25
+3%
|
2.48
+10%
|
2.65
+7%
|
2.86
+8%
|
2.84
-1%
|
1.08
-62%
|
1.1
+2%
|
1.21
+10%
|
1.3
+7%
|
3.14
+142%
|
3.09
-2%
|
2.9
-6%
|
3.04
+5%
|
3.07
+1%
|
3
-2%
|
2.28
-24%
|
1.69
-26%
|
1.24
-27%
|
1.04
-16%
|
1.51
+45%
|
1.76
+17%
|
1.96
+11%
|
1.98
+1%
|
0.72
-64%
|
0.5
-31%
|
0.26
-48%
|
0.11
-58%
|
1.23
+1 018%
|
0.47
-62%
|
0.31
-34%
|