Carrier Global Corp
NYSE:CARR
Income Statement
Earnings Waterfall
Carrier Global Corp
Revenue
|
22.1B
USD
|
Cost of Revenue
|
-15.7B
USD
|
Gross Profit
|
6.4B
USD
|
Operating Expenses
|
-3.6B
USD
|
Operating Income
|
2.8B
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
1.3B
USD
|
Income Statement
Carrier Global Corp
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 |
18 608
N/A
|
18 173
-2%
|
17 183
-5%
|
17 363
+1%
|
17 456
+1%
|
18 267
+5%
|
19 735
+8%
|
20 074
+2%
|
20 613
+3%
|
20 568
0%
|
20 339
-1%
|
20 449
+1%
|
20 421
0%
|
21 040
+3%
|
21 821
+4%
|
22 101
+1%
|
22 098
0%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(13 153)
|
(12 826)
|
(12 172)
|
(12 252)
|
(12 327)
|
(12 862)
|
(13 851)
|
(14 142)
|
(14 605)
|
(14 664)
|
(14 608)
|
(14 848)
|
(14 948)
|
(15 478)
|
(15 953)
|
(15 892)
|
(15 697)
|
|
Gross Profit |
5 455
N/A
|
5 347
-2%
|
5 011
-6%
|
5 111
+2%
|
5 129
+0%
|
5 405
+5%
|
5 884
+9%
|
5 932
+1%
|
6 008
+1%
|
5 904
-2%
|
5 731
-3%
|
5 601
-2%
|
5 473
-2%
|
5 562
+2%
|
5 868
+6%
|
6 209
+6%
|
6 401
+3%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(2 966)
|
(2 999)
|
(2 963)
|
(2 956)
|
(3 255)
|
(3 316)
|
(3 530)
|
(3 505)
|
(3 501)
|
(2 275)
|
(2 091)
|
(1 257)
|
(1 189)
|
(2 427)
|
(3 004)
|
(4 154)
|
(3 598)
|
|
Selling, General & Administrative |
(2 671)
|
(2 703)
|
(2 676)
|
(2 671)
|
(2 791)
|
(2 817)
|
(2 981)
|
(3 046)
|
(3 040)
|
(2 919)
|
(2 730)
|
(2 607)
|
(2 490)
|
(2 595)
|
(2 753)
|
(2 878)
|
(2 998)
|
|
Research & Development |
(401)
|
(402)
|
(393)
|
(391)
|
(419)
|
(442)
|
(473)
|
(496)
|
(503)
|
(507)
|
(504)
|
(524)
|
(539)
|
(553)
|
(582)
|
(596)
|
(617)
|
|
Other Operating Expenses |
106
|
106
|
106
|
106
|
(45)
|
(57)
|
(76)
|
37
|
42
|
1 151
|
1 143
|
1 874
|
1 840
|
721
|
331
|
(680)
|
17
|
|
Operating Income |
2 489
N/A
|
2 348
-6%
|
2 048
-13%
|
2 155
+5%
|
1 874
-13%
|
2 089
+11%
|
2 354
+13%
|
2 427
+3%
|
2 507
+3%
|
3 629
+45%
|
3 640
+0%
|
4 344
+19%
|
4 284
-1%
|
3 135
-27%
|
2 864
-9%
|
2 055
-28%
|
2 803
+36%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
263
|
211
|
91
|
(16)
|
1 042
|
995
|
1 035
|
1 063
|
(57)
|
8
|
32
|
37
|
43
|
31
|
(24)
|
(7)
|
(96)
|
|
Non-Reccuring Items |
(234)
|
(267)
|
(307)
|
54
|
(121)
|
(89)
|
(43)
|
(383)
|
(111)
|
(87)
|
(76)
|
(69)
|
(31)
|
(50)
|
(60)
|
(144)
|
(622)
|
|
Total Other Income |
154
|
132
|
108
|
77
|
60
|
61
|
66
|
64
|
61
|
42
|
22
|
8
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
Pre-Tax Income |
2 672
N/A
|
2 424
-9%
|
1 940
-20%
|
2 270
+17%
|
2 855
+26%
|
3 056
+7%
|
3 412
+12%
|
3 171
-7%
|
2 400
-24%
|
3 592
+50%
|
3 618
+1%
|
4 320
+19%
|
4 292
-1%
|
3 113
-27%
|
2 778
-11%
|
1 902
-32%
|
2 084
+10%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(517)
|
(570)
|
(611)
|
(697)
|
(849)
|
(760)
|
(888)
|
(915)
|
(699)
|
(896)
|
(832)
|
(682)
|
(708)
|
(529)
|
(548)
|
(623)
|
(644)
|
|
Income from Continuing Operations |
2 155
|
1 854
|
1 329
|
1 573
|
2 006
|
2 296
|
2 524
|
2 256
|
1 701
|
2 696
|
2 786
|
3 638
|
3 584
|
2 584
|
2 230
|
1 279
|
1 440
|
|
Income to Minority Interest |
(39)
|
(42)
|
(40)
|
(35)
|
(24)
|
(26)
|
(28)
|
(32)
|
(37)
|
(37)
|
(41)
|
(50)
|
(50)
|
(56)
|
(76)
|
(80)
|
(91)
|
|
Net Income (Common) |
2 116
N/A
|
1 812
-14%
|
1 289
-29%
|
1 538
+19%
|
1 982
+29%
|
2 270
+15%
|
2 496
+10%
|
2 224
-11%
|
1 664
-25%
|
2 659
+60%
|
2 745
+3%
|
3 588
+31%
|
3 534
-2%
|
2 528
-28%
|
2 154
-15%
|
1 199
-44%
|
1 349
+13%
|
|
EPS (Diluted) |
2.44
N/A
|
2.1
-14%
|
1.49
-29%
|
1.76
+18%
|
2.25
+28%
|
2.56
+14%
|
2.81
+10%
|
2.5
-11%
|
1.87
-25%
|
3.04
+63%
|
3.18
+5%
|
4.18
+31%
|
4.1
-2%
|
2.95
-28%
|
2.52
-15%
|
1.41
-44%
|
1.58
+12%
|