BWX Technologies Inc
NYSE:BWXT
Income Statement
Earnings Waterfall
BWX Technologies Inc
Revenue
|
2.5B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
620.6m
USD
|
Operating Expenses
|
-287.3m
USD
|
Operating Income
|
333.3m
USD
|
Other Expenses
|
-87.4m
USD
|
Net Income
|
245.8m
USD
|
Income Statement
BWX Technologies 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 |
1 547
N/A
|
1 403
-9%
|
573
-59%
|
136
-76%
|
1 451
+970%
|
1 124
-23%
|
1 425
+27%
|
1 447
+2%
|
1 416
-2%
|
1 445
+2%
|
1 490
+3%
|
1 511
+1%
|
1 551
+3%
|
1 614
+4%
|
1 622
+0%
|
1 662
+2%
|
1 688
+2%
|
1 717
+2%
|
1 746
+2%
|
1 752
+0%
|
1 800
+3%
|
1 759
-2%
|
1 791
+2%
|
1 872
+4%
|
1 895
+1%
|
2 021
+7%
|
2 054
+2%
|
2 068
+1%
|
2 124
+3%
|
2 110
-1%
|
2 110
+0%
|
2 089
-1%
|
2 124
+2%
|
2 127
+0%
|
2 176
+2%
|
2 201
+1%
|
2 233
+1%
|
2 271
+2%
|
2 329
+3%
|
2 395
+3%
|
2 496
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 010)
|
(893)
|
(214)
|
122
|
(1 150)
|
(876)
|
(1 117)
|
(1 125)
|
(1 021)
|
(1 042)
|
(1 058)
|
(1 079)
|
(1 086)
|
(1 141)
|
(1 154)
|
(1 185)
|
(1 192)
|
(1 216)
|
(1 257)
|
(1 280)
|
(1 296)
|
(1 272)
|
(1 292)
|
(1 324)
|
(1 362)
|
(1 452)
|
(1 481)
|
(1 497)
|
(1 548)
|
(1 549)
|
(1 557)
|
(1 545)
|
(1 574)
|
(1 586)
|
(1 623)
|
(1 661)
|
(1 681)
|
(1 707)
|
(1 766)
|
(1 803)
|
(1 876)
|
|
Gross Profit |
536
N/A
|
510
-5%
|
359
-30%
|
258
-28%
|
300
+17%
|
248
-17%
|
308
+24%
|
322
+4%
|
394
+23%
|
402
+2%
|
432
+7%
|
432
0%
|
465
+8%
|
474
+2%
|
468
-1%
|
476
+2%
|
496
+4%
|
501
+1%
|
489
-2%
|
472
-4%
|
504
+7%
|
487
-3%
|
499
+3%
|
548
+10%
|
533
-3%
|
569
+7%
|
573
+1%
|
571
0%
|
575
+1%
|
561
-2%
|
554
-1%
|
545
-2%
|
550
+1%
|
541
-2%
|
553
+2%
|
540
-2%
|
552
+2%
|
563
+2%
|
563
0%
|
592
+5%
|
621
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(256)
|
(243)
|
(166)
|
(99)
|
(285)
|
(221)
|
(248)
|
(238)
|
(218)
|
(211)
|
(206)
|
(208)
|
(216)
|
(222)
|
(218)
|
(221)
|
(217)
|
(222)
|
(228)
|
(232)
|
(229)
|
(229)
|
(233)
|
(232)
|
(235)
|
(238)
|
(235)
|
(243)
|
(266)
|
(249)
|
(253)
|
(249)
|
(247)
|
(243)
|
(238)
|
(236)
|
(245)
|
(244)
|
(254)
|
(275)
|
(287)
|
|
Selling, General & Administrative |
(198)
|
(189)
|
(91)
|
(43)
|
(230)
|
(186)
|
(232)
|
(225)
|
(208)
|
(203)
|
(200)
|
(201)
|
(210)
|
(215)
|
(212)
|
(214)
|
(210)
|
(213)
|
(216)
|
(219)
|
(214)
|
(212)
|
(215)
|
(213)
|
(217)
|
(218)
|
(219)
|
(229)
|
(252)
|
(236)
|
(241)
|
(237)
|
(236)
|
(232)
|
(228)
|
(227)
|
(235)
|
(235)
|
(245)
|
(266)
|
(280)
|
|
Research & Development |
(58)
|
(54)
|
(76)
|
(56)
|
(55)
|
(35)
|
(16)
|
(13)
|
(11)
|
(8)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(12)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(18)
|
(17)
|
(16)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
|
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
281
N/A
|
268
-5%
|
193
-28%
|
159
-18%
|
15
-90%
|
28
+83%
|
61
+118%
|
84
+39%
|
176
+109%
|
192
+9%
|
226
+18%
|
224
-1%
|
249
+11%
|
252
+1%
|
251
-1%
|
256
+2%
|
278
+9%
|
278
+0%
|
261
-6%
|
240
-8%
|
275
+15%
|
258
-6%
|
266
+3%
|
315
+18%
|
298
-5%
|
331
+11%
|
338
+2%
|
328
-3%
|
310
-6%
|
312
+1%
|
301
-4%
|
296
-2%
|
303
+3%
|
298
-2%
|
315
+6%
|
304
-4%
|
308
+1%
|
319
+4%
|
310
-3%
|
318
+3%
|
333
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
45
|
47
|
36
|
19
|
24
|
4
|
(5)
|
28
|
26
|
53
|
56
|
25
|
8
|
7
|
3
|
0
|
(1)
|
4
|
4
|
6
|
7
|
0
|
(1)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(0)
|
(0)
|
(2)
|
0
|
(1)
|
5
|
11
|
9
|
12
|
10
|
5
|
8
|
|
Non-Reccuring Items |
(21)
|
(16)
|
(12)
|
(11)
|
(20)
|
(20)
|
(52)
|
19
|
23
|
(6)
|
35
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(3)
|
0
|
(3)
|
(3)
|
22
|
1
|
13
|
14
|
20
|
14
|
4
|
3
|
6
|
(5)
|
(5)
|
(6)
|
27
|
|
Total Other Income |
(19)
|
(20)
|
(21)
|
(2)
|
14
|
16
|
17
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
30
|
14
|
20
|
27
|
18
|
17
|
26
|
60
|
(2)
|
0
|
(8)
|
(45)
|
22
|
23
|
26
|
32
|
35
|
43
|
38
|
29
|
73
|
71
|
77
|
87
|
(8)
|
(9)
|
(17)
|
(24)
|
(47)
|
|
Pre-Tax Income |
285
N/A
|
279
-2%
|
196
-30%
|
165
-16%
|
32
-81%
|
28
-13%
|
20
-28%
|
128
+535%
|
221
+73%
|
236
+7%
|
315
+34%
|
218
-31%
|
257
+18%
|
273
+6%
|
273
+0%
|
283
+4%
|
296
+5%
|
300
+2%
|
291
-3%
|
305
+5%
|
280
-8%
|
258
-8%
|
257
-1%
|
266
+4%
|
314
+18%
|
349
+11%
|
356
+2%
|
353
-1%
|
362
+3%
|
356
-2%
|
351
-1%
|
336
-4%
|
396
+18%
|
381
-4%
|
400
+5%
|
405
+1%
|
314
-22%
|
317
+1%
|
296
-6%
|
293
-1%
|
321
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(101)
|
(98)
|
(72)
|
(58)
|
(2)
|
(5)
|
(10)
|
(51)
|
(80)
|
(80)
|
(100)
|
(68)
|
(74)
|
(83)
|
(81)
|
(85)
|
(94)
|
(89)
|
(80)
|
(63)
|
(66)
|
(62)
|
(62)
|
(75)
|
(69)
|
(78)
|
(79)
|
(78)
|
(83)
|
(82)
|
(82)
|
(81)
|
(89)
|
(86)
|
(90)
|
(92)
|
(76)
|
(76)
|
(72)
|
(70)
|
(75)
|
|
Income from Continuing Operations |
185
|
181
|
125
|
107
|
30
|
23
|
10
|
77
|
141
|
156
|
215
|
150
|
184
|
190
|
193
|
198
|
201
|
212
|
211
|
243
|
214
|
197
|
195
|
192
|
245
|
271
|
277
|
275
|
279
|
273
|
268
|
255
|
306
|
296
|
311
|
313
|
239
|
241
|
225
|
223
|
246
|
|
Income to Minority Interest |
14
|
15
|
15
|
12
|
8
|
4
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
346
N/A
|
344
-1%
|
297
-14%
|
298
+0%
|
29
-90%
|
30
+1%
|
(14)
N/A
|
29
N/A
|
132
+357%
|
136
+3%
|
211
+56%
|
149
-30%
|
183
+23%
|
189
+3%
|
192
+2%
|
198
+3%
|
148
-25%
|
159
+7%
|
158
0%
|
189
+20%
|
227
+20%
|
210
-8%
|
208
-1%
|
205
-1%
|
244
+19%
|
271
+11%
|
276
+2%
|
274
-1%
|
279
+2%
|
273
-2%
|
268
-2%
|
255
-5%
|
306
+20%
|
295
-4%
|
310
+5%
|
312
+1%
|
238
-24%
|
240
+1%
|
224
-7%
|
223
-1%
|
246
+10%
|
|
EPS (Diluted) |
3.03
N/A
|
3.1
+2%
|
2.77
-11%
|
2.77
N/A
|
0.27
-90%
|
0.27
N/A
|
-0.12
N/A
|
0.26
N/A
|
1.22
+369%
|
1.28
+5%
|
2.01
+57%
|
1.42
-29%
|
1.76
+24%
|
1.87
+6%
|
1.91
+2%
|
1.96
+3%
|
1.47
-25%
|
1.57
+7%
|
1.57
N/A
|
1.88
+20%
|
2.27
+21%
|
2.18
-4%
|
2.17
0%
|
2.13
-2%
|
2.55
+20%
|
2.83
+11%
|
2.88
+2%
|
2.86
-1%
|
2.91
+2%
|
2.85
-2%
|
2.8
-2%
|
2.69
-4%
|
3.24
+20%
|
3.21
-1%
|
3.39
+6%
|
3.39
N/A
|
2.6
-23%
|
2.63
+1%
|
2.45
-7%
|
2.44
0%
|
2.68
+10%
|