Brinks Co
NYSE:BCO
Income Statement
Earnings Waterfall
Brinks Co
Revenue
|
4.9B
USD
|
Cost of Revenue
|
-3.7B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-679m
USD
|
Operating Income
|
488.5m
USD
|
Other Expenses
|
-400.8m
USD
|
Net Income
|
87.7m
USD
|
Income Statement
Brinks Co
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 |
3 779
N/A
|
3 778
0%
|
3 667
-3%
|
3 557
-3%
|
3 562
+0%
|
3 264
-8%
|
3 165
-3%
|
3 052
-4%
|
3 061
+0%
|
3 007
-2%
|
2 986
-1%
|
2 983
0%
|
3 021
+1%
|
3 087
+2%
|
3 154
+2%
|
3 247
+3%
|
3 347
+3%
|
3 438
+3%
|
3 482
+1%
|
3 484
+0%
|
3 489
+0%
|
3 515
+1%
|
3 579
+2%
|
3 655
+2%
|
3 683
+1%
|
3 651
-1%
|
3 563
-2%
|
3 605
+1%
|
3 691
+2%
|
3 796
+3%
|
4 019
+6%
|
4 124
+3%
|
4 200
+2%
|
4 297
+2%
|
4 382
+2%
|
4 443
+1%
|
4 536
+2%
|
4 647
+2%
|
4 729
+2%
|
4 820
+2%
|
4 875
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 059)
|
(3 026)
|
(2 953)
|
(2 896)
|
(2 948)
|
(2 702)
|
(2 604)
|
(2 494)
|
(2 444)
|
(2 440)
|
(2 423)
|
(2 409)
|
(2 392)
|
(2 405)
|
(2 429)
|
(2 493)
|
(2 608)
|
(2 692)
|
(2 729)
|
(2 716)
|
(2 703)
|
(2 712)
|
(2 754)
|
(2 816)
|
(2 832)
|
(2 823)
|
(2 798)
|
(2 827)
|
(2 877)
|
(2 943)
|
(3 078)
|
(3 173)
|
(3 236)
|
(3 317)
|
(3 365)
|
(3 408)
|
(3 462)
|
(3 543)
|
(3 619)
|
(3 659)
|
(3 707)
|
|
Gross Profit |
719
N/A
|
751
+4%
|
714
-5%
|
661
-7%
|
614
-7%
|
562
-8%
|
561
0%
|
558
-1%
|
618
+11%
|
568
-8%
|
563
-1%
|
574
+2%
|
629
+10%
|
682
+8%
|
724
+6%
|
754
+4%
|
739
-2%
|
746
+1%
|
752
+1%
|
769
+2%
|
786
+2%
|
802
+2%
|
825
+3%
|
839
+2%
|
851
+1%
|
828
-3%
|
765
-8%
|
778
+2%
|
814
+5%
|
853
+5%
|
941
+10%
|
951
+1%
|
964
+1%
|
980
+2%
|
1 017
+4%
|
1 035
+2%
|
1 074
+4%
|
1 104
+3%
|
1 110
+1%
|
1 161
+5%
|
1 168
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(547)
|
(556)
|
(544)
|
(535)
|
(560)
|
(518)
|
(506)
|
(488)
|
(457)
|
(467)
|
(453)
|
(445)
|
(423)
|
(420)
|
(436)
|
(444)
|
(463)
|
(478)
|
(474)
|
(484)
|
(502)
|
(520)
|
(556)
|
(585)
|
(595)
|
(596)
|
(570)
|
(558)
|
(562)
|
(570)
|
(594)
|
(615)
|
(620)
|
(616)
|
(630)
|
(648)
|
(677)
|
(683)
|
(682)
|
(673)
|
(679)
|
|
Selling, General & Administrative |
(547)
|
(555)
|
(541)
|
(531)
|
(561)
|
(518)
|
(508)
|
(488)
|
(452)
|
(462)
|
(449)
|
(441)
|
(424)
|
(421)
|
(437)
|
(448)
|
(466)
|
(481)
|
(477)
|
(483)
|
(503)
|
(521)
|
(556)
|
(586)
|
(597)
|
(598)
|
(574)
|
(563)
|
(565)
|
(575)
|
(599)
|
(620)
|
(624)
|
(644)
|
(657)
|
(675)
|
(681)
|
(687)
|
(689)
|
(678)
|
(684)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(2)
|
(4)
|
1
|
0
|
1
|
(0)
|
(6)
|
(5)
|
(5)
|
(4)
|
2
|
1
|
2
|
4
|
3
|
3
|
2
|
(1)
|
1
|
1
|
0
|
1
|
3
|
2
|
4
|
4
|
4
|
5
|
6
|
6
|
4
|
28
|
27
|
27
|
4
|
4
|
7
|
5
|
5
|
|
Operating Income |
172
N/A
|
195
+13%
|
170
-13%
|
126
-26%
|
55
-57%
|
44
-19%
|
55
+26%
|
70
+27%
|
160
+129%
|
101
-37%
|
110
+9%
|
129
+17%
|
206
+60%
|
262
+27%
|
289
+10%
|
310
+7%
|
276
-11%
|
268
-3%
|
278
+4%
|
285
+3%
|
284
0%
|
282
0%
|
269
-5%
|
255
-5%
|
257
+1%
|
232
-10%
|
195
-16%
|
220
+13%
|
252
+15%
|
283
+12%
|
347
+22%
|
336
-3%
|
344
+2%
|
364
+6%
|
387
+6%
|
387
N/A
|
397
+2%
|
422
+6%
|
428
+2%
|
488
+14%
|
489
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(150)
|
(149)
|
(145)
|
(146)
|
(42)
|
(41)
|
(44)
|
(38)
|
(18)
|
(19)
|
(15)
|
(20)
|
(20)
|
(27)
|
(35)
|
(43)
|
(50)
|
(65)
|
(74)
|
(76)
|
(89)
|
(83)
|
(90)
|
(104)
|
(113)
|
(111)
|
(118)
|
(104)
|
(95)
|
(94)
|
(78)
|
(88)
|
(88)
|
(101)
|
(112)
|
(137)
|
(156)
|
(174)
|
(191)
|
(242)
|
|
Non-Reccuring Items |
3
|
2
|
2
|
45
|
42
|
46
|
12
|
(33)
|
(43)
|
(42)
|
(15)
|
(14)
|
(22)
|
(21)
|
(14)
|
(17)
|
4
|
1
|
(117)
|
(120)
|
(125)
|
(124)
|
(1)
|
(1)
|
(5)
|
(6)
|
(24)
|
(23)
|
(26)
|
(28)
|
(17)
|
(16)
|
15
|
(9)
|
(7)
|
(10)
|
(12)
|
(16)
|
(18)
|
(12)
|
(6)
|
|
Total Other Income |
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
(38)
|
2
|
2
|
3
|
(39)
|
(51)
|
(63)
|
(82)
|
(56)
|
(56)
|
(52)
|
(44)
|
(40)
|
(40)
|
(40)
|
(38)
|
(54)
|
(53)
|
(54)
|
(58)
|
(43)
|
(43)
|
(41)
|
(38)
|
(36)
|
(28)
|
(22)
|
(22)
|
(21)
|
(19)
|
(15)
|
(7)
|
(4)
|
|
Pre-Tax Income |
140
N/A
|
48
-66%
|
24
-49%
|
26
+8%
|
(49)
N/A
|
50
N/A
|
27
-45%
|
(6)
N/A
|
41
N/A
|
42
+1%
|
78
+88%
|
102
+31%
|
125
+22%
|
171
+37%
|
184
+8%
|
176
-4%
|
182
+3%
|
163
-10%
|
44
-73%
|
48
+10%
|
43
-11%
|
30
-29%
|
146
+386%
|
126
-14%
|
94
-26%
|
60
-36%
|
6
-90%
|
21
+249%
|
79
+285%
|
118
+48%
|
195
+65%
|
204
+5%
|
236
+15%
|
240
+2%
|
258
+7%
|
243
-6%
|
226
-7%
|
231
+2%
|
222
-4%
|
278
+25%
|
236
-15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(49)
|
(53)
|
(46)
|
(58)
|
(37)
|
(46)
|
(50)
|
(37)
|
(67)
|
(60)
|
(67)
|
(73)
|
(79)
|
(84)
|
(86)
|
(83)
|
(66)
|
(63)
|
(64)
|
(71)
|
(72)
|
(70)
|
(65)
|
(56)
|
(61)
|
(39)
|
17
|
(27)
|
(57)
|
(82)
|
(148)
|
(112)
|
(120)
|
(66)
|
(72)
|
(58)
|
(41)
|
(103)
|
(97)
|
(126)
|
(139)
|
|
Income from Continuing Operations |
90
|
(5)
|
(22)
|
(32)
|
(86)
|
4
|
(22)
|
(43)
|
(25)
|
(19)
|
11
|
30
|
47
|
88
|
98
|
93
|
116
|
101
|
(21)
|
(23)
|
(30)
|
(40)
|
81
|
69
|
33
|
21
|
23
|
(7)
|
23
|
35
|
46
|
92
|
115
|
174
|
185
|
185
|
185
|
128
|
125
|
152
|
97
|
|
Income to Minority Interest |
(24)
|
9
|
14
|
22
|
31
|
8
|
20
|
20
|
16
|
7
|
(9)
|
(11)
|
(10)
|
(14)
|
(10)
|
(10)
|
(7)
|
(4)
|
(5)
|
(6)
|
(6)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
|
Net Income (Common) |
57
N/A
|
15
-74%
|
8
-48%
|
4
-46%
|
(84)
N/A
|
(28)
+66%
|
(43)
-51%
|
(56)
-29%
|
(12)
+79%
|
(12)
-1%
|
1
N/A
|
18
+1 408%
|
35
+91%
|
72
+110%
|
86
+19%
|
82
-5%
|
17
-80%
|
4
-74%
|
(118)
N/A
|
(120)
-2%
|
(33)
+72%
|
(42)
-26%
|
79
N/A
|
67
-15%
|
29
-56%
|
17
-41%
|
18
+2%
|
(12)
N/A
|
16
N/A
|
27
+68%
|
38
+41%
|
81
+113%
|
105
+30%
|
164
+56%
|
175
+7%
|
175
+0%
|
171
-3%
|
114
-33%
|
111
-3%
|
138
+24%
|
88
-36%
|
|
EPS (Diluted) |
1.15
N/A
|
0.3
-74%
|
0.15
-50%
|
0.08
-47%
|
-1.71
N/A
|
-0.57
+67%
|
-0.87
-53%
|
-1.11
-28%
|
-0.24
+78%
|
-0.23
+4%
|
0.04
N/A
|
0.37
+825%
|
0.68
+84%
|
1.4
+106%
|
1.67
+19%
|
1.57
-6%
|
0.32
-80%
|
0.08
-75%
|
-2.3
N/A
|
-2.31
0%
|
-0.65
+72%
|
-0.82
-26%
|
1.54
N/A
|
1.3
-16%
|
0.55
-58%
|
0.32
-42%
|
0.34
+6%
|
-0.24
N/A
|
0.33
N/A
|
0.54
+64%
|
0.75
+39%
|
1.6
+113%
|
2.09
+31%
|
3.39
+62%
|
3.66
+8%
|
3.68
+1%
|
3.56
-3%
|
2.41
-32%
|
2.35
-2%
|
2.92
+24%
|
1.86
-36%
|