Cabot Corp
NYSE:CBT
Income Statement
Earnings Waterfall
Cabot Corp
Revenue
|
3.9B
USD
|
Cost of Revenue
|
-3B
USD
|
Gross Profit
|
876m
USD
|
Operating Expenses
|
-319m
USD
|
Operating Income
|
557m
USD
|
Other Expenses
|
-124m
USD
|
Net Income
|
433m
USD
|
Income Statement
Cabot Corp
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 |
3 535
N/A
|
3 593
+2%
|
3 632
+1%
|
3 647
+0%
|
3 561
-2%
|
3 357
-6%
|
3 111
-7%
|
2 871
-8%
|
2 662
-7%
|
2 536
-5%
|
2 463
-3%
|
2 411
-2%
|
2 419
+0%
|
2 529
+5%
|
2 613
+3%
|
2 717
+4%
|
2 826
+4%
|
2 966
+5%
|
3 115
+5%
|
3 242
+4%
|
3 343
+3%
|
3 369
+1%
|
3 360
0%
|
3 337
-1%
|
3 243
-3%
|
3 109
-4%
|
2 782
-11%
|
2 614
-6%
|
2 633
+1%
|
2 765
+5%
|
3 164
+14%
|
3 409
+8%
|
3 631
+7%
|
3 881
+7%
|
4 113
+6%
|
4 321
+5%
|
4 318
0%
|
4 259
-1%
|
4 078
-4%
|
3 931
-4%
|
3 924
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 838)
|
(2 879)
|
(2 911)
|
(2 914)
|
(2 852)
|
(2 689)
|
(2 478)
|
(2 276)
|
(2 090)
|
(1 960)
|
(1 877)
|
(1 803)
|
(1 787)
|
(1 870)
|
(1 955)
|
(2 052)
|
(2 138)
|
(2 269)
|
(2 380)
|
(2 492)
|
(2 606)
|
(2 632)
|
(2 649)
|
(2 643)
|
(2 576)
|
(2 465)
|
(2 241)
|
(2 108)
|
(2 073)
|
(2 148)
|
(2 400)
|
(2 603)
|
(2 822)
|
(3 054)
|
(3 267)
|
(3 436)
|
(3 450)
|
(3 413)
|
(3 244)
|
(3 092)
|
(3 048)
|
|
Gross Profit |
697
N/A
|
714
+2%
|
721
+1%
|
733
+2%
|
709
-3%
|
668
-6%
|
633
-5%
|
595
-6%
|
572
-4%
|
576
+1%
|
586
+2%
|
608
+4%
|
632
+4%
|
659
+4%
|
658
0%
|
665
+1%
|
688
+3%
|
697
+1%
|
735
+5%
|
750
+2%
|
737
-2%
|
737
N/A
|
711
-4%
|
694
-2%
|
667
-4%
|
644
-3%
|
541
-16%
|
506
-6%
|
560
+11%
|
617
+10%
|
764
+24%
|
806
+5%
|
809
+0%
|
827
+2%
|
846
+2%
|
885
+5%
|
868
-2%
|
846
-3%
|
834
-1%
|
839
+1%
|
876
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(359)
|
(367)
|
(369)
|
(369)
|
(366)
|
(349)
|
(341)
|
(329)
|
(317)
|
(308)
|
(303)
|
(314)
|
(312)
|
(320)
|
(321)
|
(315)
|
(325)
|
(339)
|
(353)
|
(370)
|
(369)
|
(361)
|
(349)
|
(343)
|
(331)
|
(323)
|
(306)
|
(286)
|
(290)
|
(298)
|
(314)
|
(341)
|
(349)
|
(352)
|
(339)
|
(313)
|
(302)
|
(295)
|
(303)
|
(310)
|
(319)
|
|
Selling, General & Administrative |
(293)
|
(301)
|
(304)
|
(309)
|
(306)
|
(291)
|
(283)
|
(271)
|
(263)
|
(257)
|
(254)
|
(266)
|
(264)
|
(268)
|
(268)
|
(259)
|
(266)
|
(278)
|
(289)
|
(304)
|
(302)
|
(295)
|
(284)
|
(283)
|
(273)
|
(266)
|
(252)
|
(229)
|
(233)
|
(241)
|
(258)
|
(286)
|
(295)
|
(298)
|
(283)
|
(258)
|
(247)
|
(239)
|
(246)
|
(253)
|
(260)
|
|
Research & Development |
(66)
|
(66)
|
(65)
|
(60)
|
(60)
|
(58)
|
(58)
|
(58)
|
(54)
|
(51)
|
(49)
|
(48)
|
(49)
|
(52)
|
(53)
|
(56)
|
(59)
|
(61)
|
(64)
|
(66)
|
(67)
|
(66)
|
(65)
|
(60)
|
(58)
|
(57)
|
(54)
|
(57)
|
(57)
|
(57)
|
(56)
|
(55)
|
(54)
|
(54)
|
(56)
|
(55)
|
(55)
|
(56)
|
(57)
|
(57)
|
(59)
|
|
Operating Income |
338
N/A
|
347
+3%
|
352
+1%
|
364
+3%
|
343
-6%
|
319
-7%
|
292
-8%
|
266
-9%
|
255
-4%
|
268
+5%
|
283
+6%
|
294
+4%
|
320
+9%
|
339
+6%
|
337
-1%
|
350
+4%
|
363
+4%
|
358
-1%
|
382
+7%
|
380
-1%
|
368
-3%
|
376
+2%
|
362
-4%
|
351
-3%
|
336
-4%
|
321
-4%
|
235
-27%
|
220
-6%
|
270
+23%
|
319
+18%
|
450
+41%
|
465
+3%
|
460
-1%
|
475
+3%
|
507
+7%
|
572
+13%
|
566
-1%
|
551
-3%
|
531
-4%
|
529
0%
|
557
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(55)
|
(52)
|
(52)
|
(52)
|
(51)
|
(52)
|
(51)
|
(49)
|
(49)
|
(48)
|
(48)
|
(49)
|
(48)
|
(47)
|
(45)
|
(44)
|
(43)
|
(43)
|
(45)
|
(44)
|
(47)
|
(48)
|
(48)
|
(50)
|
(48)
|
(47)
|
(47)
|
(45)
|
(44)
|
(44)
|
(42)
|
(41)
|
(40)
|
(36)
|
(41)
|
(45)
|
(52)
|
(59)
|
(61)
|
(59)
|
(56)
|
|
Non-Reccuring Items |
(40)
|
(31)
|
(30)
|
(29)
|
(31)
|
(21)
|
(581)
|
(583)
|
(624)
|
(614)
|
(52)
|
(47)
|
0
|
(6)
|
(5)
|
(3)
|
(4)
|
(247)
|
(247)
|
(224)
|
(232)
|
(20)
|
(31)
|
(56)
|
(55)
|
(78)
|
(69)
|
(199)
|
(194)
|
(139)
|
(140)
|
(11)
|
(207)
|
(189)
|
(187)
|
(183)
|
11
|
(6)
|
(4)
|
(3)
|
0
|
|
Total Other Income |
33
|
23
|
23
|
25
|
(11)
|
(5)
|
(8)
|
(11)
|
(18)
|
(19)
|
(13)
|
(7)
|
3
|
5
|
(4)
|
(4)
|
2
|
1
|
8
|
5
|
6
|
7
|
6
|
10
|
2
|
2
|
(1)
|
(9)
|
(16)
|
(14)
|
(12)
|
(7)
|
1
|
(7)
|
(7)
|
(9)
|
(13)
|
(11)
|
(13)
|
(16)
|
(40)
|
|
Pre-Tax Income |
276
N/A
|
287
+4%
|
293
+2%
|
308
+5%
|
250
-19%
|
241
-4%
|
(348)
N/A
|
(377)
-8%
|
(436)
-16%
|
(413)
+5%
|
170
N/A
|
191
+12%
|
275
+44%
|
291
+6%
|
283
-3%
|
299
+6%
|
318
+6%
|
69
-78%
|
98
+42%
|
117
+19%
|
95
-19%
|
315
+232%
|
289
-8%
|
255
-12%
|
235
-8%
|
198
-16%
|
118
-40%
|
(33)
N/A
|
16
N/A
|
122
+663%
|
256
+110%
|
406
+59%
|
214
-47%
|
243
+14%
|
272
+12%
|
335
+23%
|
512
+53%
|
475
-7%
|
453
-5%
|
451
0%
|
461
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(64)
|
(55)
|
(59)
|
(92)
|
(71)
|
(78)
|
6
|
45
|
53
|
56
|
(23)
|
(33)
|
(56)
|
(44)
|
(45)
|
(33)
|
(36)
|
(26)
|
(10)
|
(34)
|
(24)
|
(55)
|
(68)
|
(70)
|
(70)
|
(60)
|
(42)
|
(198)
|
(219)
|
(244)
|
(280)
|
(125)
|
(84)
|
(85)
|
(103)
|
(102)
|
(134)
|
(127)
|
(119)
|
28
|
14
|
|
Income from Continuing Operations |
212
|
232
|
234
|
216
|
179
|
163
|
(342)
|
(332)
|
(383)
|
(357)
|
147
|
158
|
219
|
247
|
238
|
266
|
282
|
43
|
88
|
83
|
71
|
260
|
221
|
185
|
165
|
138
|
76
|
(231)
|
(203)
|
(122)
|
(24)
|
281
|
130
|
158
|
169
|
233
|
378
|
348
|
334
|
479
|
475
|
|
Income to Minority Interest |
(9)
|
(16)
|
(18)
|
(19)
|
(17)
|
(15)
|
(12)
|
(8)
|
(8)
|
(11)
|
(13)
|
(15)
|
(15)
|
(17)
|
(21)
|
(25)
|
(31)
|
(35)
|
(38)
|
(39)
|
(37)
|
(33)
|
(30)
|
(29)
|
(26)
|
(24)
|
(17)
|
(17)
|
(22)
|
(28)
|
(36)
|
(36)
|
(35)
|
(32)
|
(32)
|
(34)
|
(37)
|
(37)
|
(36)
|
(39)
|
(38)
|
|
Equity Earnings Affiliates |
10
|
5
|
0
|
0
|
(1)
|
3
|
6
|
4
|
3
|
2
|
2
|
3
|
5
|
5
|
7
|
7
|
6
|
6
|
3
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
0
|
3
|
4
|
3
|
4
|
6
|
7
|
10
|
11
|
9
|
7
|
5
|
4
|
|
Net Income (Common) |
211
N/A
|
220
+4%
|
213
-3%
|
197
-8%
|
163
-17%
|
153
-6%
|
(343)
N/A
|
(334)
+3%
|
(386)
-16%
|
(364)
+6%
|
137
N/A
|
146
+7%
|
209
+43%
|
234
+12%
|
223
-5%
|
246
+10%
|
70
-72%
|
(176)
N/A
|
(133)
+24%
|
(114)
+14%
|
77
N/A
|
273
+255%
|
217
-21%
|
155
-29%
|
127
-18%
|
103
-19%
|
65
-37%
|
(238)
N/A
|
(219)
+8%
|
(144)
+34%
|
(54)
+63%
|
247
N/A
|
98
-60%
|
129
+32%
|
141
+9%
|
206
+46%
|
347
+68%
|
315
-9%
|
300
-5%
|
437
+46%
|
433
-1%
|
|
EPS (Diluted) |
3.24
N/A
|
3.33
+3%
|
3.26
-2%
|
3.02
-7%
|
2.52
-17%
|
2.38
-6%
|
-5.41
N/A
|
-5.26
+3%
|
-6.17
-17%
|
-5.78
+6%
|
2.16
N/A
|
2.31
+7%
|
3.32
+44%
|
3.72
+12%
|
3.55
-5%
|
3.92
+10%
|
1.13
-71%
|
-2.84
N/A
|
-2.13
+25%
|
-1.84
+14%
|
1.28
N/A
|
4.6
+259%
|
3.71
-19%
|
2.64
-29%
|
2.22
-16%
|
1.81
-18%
|
1.15
-36%
|
-4.2
N/A
|
-3.86
+8%
|
-2.53
+34%
|
-0.94
+63%
|
4.34
N/A
|
1.72
-60%
|
2.25
+31%
|
2.47
+10%
|
3.62
+47%
|
6.11
+69%
|
5.54
-9%
|
5.3
-4%
|
7.73
+46%
|
7.75
+0%
|