Bausch + Lomb Corp
NYSE:BLCO
Income Statement
Earnings Waterfall
Bausch + Lomb Corp
Income Statement
Bausch + Lomb Corp
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
64
|
99
|
146
|
176
|
190
|
231
|
283
|
332
|
376
|
400
|
399
|
394
|
420
|
421
|
0
|
|
| Revenue |
2 831
N/A
|
3 773
+33%
|
3 768
0%
|
3 810
+1%
|
3 904
+2%
|
3 969
+2%
|
4 146
+4%
|
4 314
+4%
|
4 495
+4%
|
4 684
+4%
|
4 791
+2%
|
4 829
+1%
|
4 891
+1%
|
4 976
+2%
|
5 101
+3%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(1 130)
|
(1 502)
|
(1 519)
|
(1 543)
|
(1 581)
|
(1 601)
|
(1 642)
|
(1 694)
|
(1 760)
|
(1 832)
|
(1 872)
|
(1 930)
|
(1 972)
|
(2 018)
|
(2 050)
|
|
| Gross Profit |
1 701
N/A
|
2 271
+34%
|
2 249
-1%
|
2 267
+1%
|
2 323
+2%
|
2 368
+2%
|
2 504
+6%
|
2 620
+5%
|
2 735
+4%
|
2 852
+4%
|
2 919
+2%
|
2 899
-1%
|
2 919
+1%
|
2 958
+1%
|
3 051
+3%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1 496)
|
(2 013)
|
(2 003)
|
(2 093)
|
(2 142)
|
(2 168)
|
(2 291)
|
(2 398)
|
(2 538)
|
(2 662)
|
(2 713)
|
(2 772)
|
(2 818)
|
(2 842)
|
(2 863)
|
|
| Selling, General & Administrative |
(1 076)
|
(1 457)
|
(1 452)
|
(1 550)
|
(1 597)
|
(1 630)
|
(1 727)
|
(1 813)
|
(1 933)
|
(2 030)
|
(2 082)
|
(2 141)
|
(2 185)
|
(2 202)
|
(2 234)
|
|
| Research & Development |
(222)
|
(299)
|
(307)
|
(307)
|
(317)
|
(322)
|
(324)
|
(329)
|
(328)
|
(330)
|
(343)
|
(347)
|
(359)
|
(370)
|
(371)
|
|
| Depreciation & Amortization |
(196)
|
(255)
|
(244)
|
(236)
|
(228)
|
(216)
|
(240)
|
(257)
|
(275)
|
(300)
|
(288)
|
(281)
|
(274)
|
(270)
|
(258)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
0
|
(3)
|
0
|
0
|
0
|
|
| Operating Income |
205
N/A
|
258
+26%
|
246
-5%
|
174
-29%
|
181
+4%
|
200
+10%
|
213
+7%
|
222
+4%
|
197
-11%
|
190
-4%
|
206
+8%
|
127
-38%
|
101
-20%
|
116
+15%
|
188
+62%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(60)
|
(87)
|
(134)
|
(162)
|
(195)
|
(243)
|
(296)
|
(339)
|
(379)
|
(405)
|
(396)
|
(397)
|
(422)
|
(422)
|
(424)
|
|
| Non-Reccuring Items |
(3)
|
(10)
|
(39)
|
(23)
|
(43)
|
(68)
|
(83)
|
(84)
|
(76)
|
(66)
|
(44)
|
(54)
|
(74)
|
(34)
|
(81)
|
|
| Pre-Tax Income |
142
N/A
|
161
+13%
|
73
-55%
|
(11)
N/A
|
(57)
-418%
|
(111)
-95%
|
(166)
-50%
|
(201)
-21%
|
(258)
-28%
|
(281)
-9%
|
(234)
+17%
|
(324)
-38%
|
(395)
-22%
|
(340)
+14%
|
(317)
+7%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(58)
|
(92)
|
(58)
|
(85)
|
(75)
|
(86)
|
(82)
|
(122)
|
(184)
|
(73)
|
(71)
|
(29)
|
132
|
44
|
(35)
|
|
| Income from Continuing Operations |
84
|
69
|
15
|
(96)
|
(132)
|
(197)
|
(248)
|
(323)
|
(442)
|
(354)
|
(305)
|
(353)
|
(263)
|
(296)
|
(352)
|
|
| Income to Minority Interest |
(8)
|
(11)
|
(9)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(14)
|
(14)
|
(12)
|
(9)
|
(10)
|
(9)
|
(8)
|
|
| Net Income (Common) |
76
N/A
|
58
-24%
|
6
-90%
|
(104)
N/A
|
(141)
-36%
|
(207)
-47%
|
(260)
-26%
|
(337)
-30%
|
(456)
-35%
|
(368)
+19%
|
(317)
+14%
|
(362)
-14%
|
(273)
+25%
|
(305)
-12%
|
(360)
-18%
|
|
| EPS (Diluted) |
0.22
N/A
|
0.17
-23%
|
0.02
-88%
|
-0.3
N/A
|
-0.4
-33%
|
-0.59
-47%
|
-0.74
-25%
|
-0.96
-30%
|
-1.3
-35%
|
-1.05
+19%
|
-0.9
+14%
|
-1.03
-14%
|
-0.78
+24%
|
-0.87
-12%
|
-1.02
-17%
|
|