CNH Industrial NV
NYSE:CNHI
Income Statement
Earnings Waterfall
CNH Industrial NV
Revenue
|
24.6B
USD
|
Cost of Revenue
|
-18.8B
USD
|
Gross Profit
|
5.8B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
3.1B
USD
|
Other Expenses
|
-849m
USD
|
Net Income
|
2.2B
USD
|
Income Statement
CNH Industrial NV
Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
33 577
N/A
|
33 915
+1%
|
34 231
+1%
|
34 217
0%
|
34 303
+0%
|
33 884
-1%
|
32 957
-3%
|
31 380
-5%
|
29 432
-6%
|
27 583
-6%
|
26 378
-4%
|
25 786
-2%
|
25 612
-1%
|
25 480
-1%
|
25 328
-1%
|
25 617
+1%
|
25 716
+0%
|
26 550
+3%
|
27 624
+4%
|
28 612
+4%
|
29 658
+4%
|
29 692
+0%
|
29 736
+0%
|
29 418
-1%
|
28 964
-2%
|
28 556
-1%
|
28 024
-2%
|
27 040
-4%
|
25 025
-7%
|
25 211
+1%
|
14 696
-42%
|
30 826
+110%
|
30 433
-1%
|
28 688
-6%
|
19 474
-32%
|
34 017
+75%
|
34 918
+3%
|
36 041
+3%
|
23 473
-35%
|
24 138
+3%
|
24 599
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(27 233)
|
(27 478)
|
(27 750)
|
(27 742)
|
(27 865)
|
(27 556)
|
(26 841)
|
(25 699)
|
(24 220)
|
(22 821)
|
(21 659)
|
(21 148)
|
(20 984)
|
(20 885)
|
(20 866)
|
(21 123)
|
(21 201)
|
(21 872)
|
(22 696)
|
(23 440)
|
(24 217)
|
(24 140)
|
(24 125)
|
(23 753)
|
(23 438)
|
(23 152)
|
(22 805)
|
(22 455)
|
(21 702)
|
(21 994)
|
(12 287)
|
(26 263)
|
(24 845)
|
(23 125)
|
(15 231)
|
(26 519)
|
(27 229)
|
(27 998)
|
(18 150)
|
(18 559)
|
(18 769)
|
|
Gross Profit |
6 344
N/A
|
6 437
+1%
|
6 481
+1%
|
6 475
0%
|
6 438
-1%
|
6 328
-2%
|
6 116
-3%
|
5 681
-7%
|
5 212
-8%
|
4 762
-9%
|
4 719
-1%
|
4 638
-2%
|
4 628
0%
|
4 595
-1%
|
4 462
-3%
|
4 494
+1%
|
4 515
+0%
|
4 678
+4%
|
4 928
+5%
|
5 172
+5%
|
5 441
+5%
|
5 552
+2%
|
5 611
+1%
|
5 665
+1%
|
5 526
-2%
|
5 404
-2%
|
5 219
-3%
|
4 585
-12%
|
3 323
-28%
|
3 217
-3%
|
2 409
-25%
|
4 563
+89%
|
5 588
+22%
|
5 563
0%
|
4 243
-24%
|
7 498
+77%
|
7 689
+3%
|
8 043
+5%
|
5 323
-34%
|
5 579
+5%
|
5 830
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 750)
|
(3 882)
|
(3 844)
|
(3 891)
|
(3 881)
|
(3 875)
|
(3 717)
|
(3 525)
|
(3 400)
|
(3 253)
|
(3 176)
|
(3 178)
|
(3 171)
|
(3 177)
|
(3 212)
|
(3 228)
|
(3 232)
|
(3 282)
|
(3 482)
|
(3 582)
|
(3 111)
|
(3 638)
|
(3 567)
|
(3 525)
|
(4 011)
|
(3 423)
|
(3 298)
|
(3 218)
|
(3 147)
|
(3 151)
|
(1 820)
|
(3 790)
|
(3 625)
|
(3 368)
|
(2 226)
|
(3 868)
|
(3 953)
|
(4 069)
|
(2 445)
|
(2 627)
|
(2 749)
|
|
Selling, General & Administrative |
(2 873)
|
(2 907)
|
(2 961)
|
(2 977)
|
(2 946)
|
(2 928)
|
(2 753)
|
(2 573)
|
(2 444)
|
(2 309)
|
(2 188)
|
(2 163)
|
(2 132)
|
(2 110)
|
(2 129)
|
(2 131)
|
(2 130)
|
(2 150)
|
(2 230)
|
(2 284)
|
(2 314)
|
(2 306)
|
(2 313)
|
(2 276)
|
(2 226)
|
(2 218)
|
(2 156)
|
(2 125)
|
(2 018)
|
(1 961)
|
(1 197)
|
(2 399)
|
(2 323)
|
(2 203)
|
(1 425)
|
(2 480)
|
(2 539)
|
(2 605)
|
(1 667)
|
(1 740)
|
(1 794)
|
|
Research & Development |
(477)
|
(506)
|
(481)
|
(470)
|
(466)
|
(448)
|
(446)
|
(426)
|
(413)
|
(416)
|
(417)
|
(427)
|
(443)
|
(469)
|
(519)
|
(538)
|
(555)
|
(565)
|
(582)
|
(598)
|
(605)
|
(618)
|
(625)
|
(646)
|
(673)
|
(659)
|
(624)
|
(711)
|
(775)
|
(779)
|
(340)
|
(484)
|
(377)
|
(351)
|
(492)
|
(892)
|
(935)
|
(990)
|
(698)
|
(741)
|
(794)
|
|
Depreciation & Amortization |
(285)
|
(303)
|
(316)
|
(334)
|
(361)
|
(392)
|
(432)
|
(447)
|
(452)
|
(455)
|
(488)
|
(500)
|
(517)
|
(523)
|
(498)
|
(494)
|
(487)
|
(487)
|
(497)
|
(503)
|
(505)
|
(505)
|
(485)
|
(474)
|
(464)
|
(453)
|
(439)
|
0
|
0
|
(225)
|
(201)
|
(360)
|
(407)
|
(340)
|
(185)
|
(324)
|
(325)
|
(324)
|
(183)
|
(182)
|
(177)
|
|
Other Operating Expenses |
(116)
|
(165)
|
(86)
|
(110)
|
(108)
|
(107)
|
(86)
|
(79)
|
(91)
|
(73)
|
(83)
|
(88)
|
(79)
|
(75)
|
(66)
|
(65)
|
(60)
|
(80)
|
(173)
|
(197)
|
313
|
(209)
|
(144)
|
(129)
|
(648)
|
(93)
|
(79)
|
(382)
|
(354)
|
(186)
|
(82)
|
(547)
|
(518)
|
(474)
|
(124)
|
(172)
|
(154)
|
(150)
|
103
|
36
|
16
|
|
Operating Income |
2 594
N/A
|
2 555
-2%
|
2 637
+3%
|
2 584
-2%
|
2 557
-1%
|
2 453
-4%
|
2 399
-2%
|
2 156
-10%
|
1 812
-16%
|
1 509
-17%
|
1 543
+2%
|
1 460
-5%
|
1 457
0%
|
1 418
-3%
|
1 250
-12%
|
1 266
+1%
|
1 283
+1%
|
1 396
+9%
|
1 446
+4%
|
1 590
+10%
|
2 330
+47%
|
1 914
-18%
|
2 044
+7%
|
2 140
+5%
|
1 515
-29%
|
1 981
+31%
|
1 921
-3%
|
1 367
-29%
|
176
-87%
|
66
-63%
|
589
+792%
|
773
+31%
|
1 963
+154%
|
2 195
+12%
|
2 017
-8%
|
3 630
+80%
|
3 736
+3%
|
3 974
+6%
|
2 878
-28%
|
2 952
+3%
|
3 081
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(497)
|
(512)
|
(504)
|
(545)
|
(584)
|
(637)
|
(685)
|
(641)
|
(633)
|
(738)
|
(757)
|
(770)
|
(795)
|
(675)
|
(667)
|
(631)
|
(587)
|
(591)
|
(529)
|
(506)
|
(547)
|
(566)
|
(516)
|
(485)
|
(372)
|
(237)
|
(296)
|
(329)
|
(295)
|
(307)
|
(93)
|
(243)
|
(183)
|
(135)
|
(59)
|
(108)
|
(101)
|
(94)
|
0
|
35
|
43
|
|
Non-Reccuring Items |
(138)
|
(142)
|
(131)
|
(110)
|
(130)
|
(180)
|
(232)
|
(211)
|
(200)
|
(181)
|
(127)
|
(637)
|
(663)
|
(629)
|
(611)
|
(105)
|
(55)
|
(96)
|
(177)
|
(167)
|
(164)
|
409
|
388
|
383
|
360
|
(357)
|
(417)
|
(328)
|
(953)
|
(768)
|
(688)
|
(1 356)
|
(708)
|
(706)
|
(36)
|
(55)
|
(70)
|
(92)
|
(174)
|
(82)
|
(61)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(59)
|
(59)
|
|
Pre-Tax Income |
1 959
N/A
|
1 901
-3%
|
2 002
+5%
|
1 929
-4%
|
1 843
-4%
|
1 636
-11%
|
1 482
-9%
|
1 304
-12%
|
979
-25%
|
590
-40%
|
659
+12%
|
53
-92%
|
(1)
N/A
|
114
N/A
|
(28)
N/A
|
530
N/A
|
641
+21%
|
709
+11%
|
740
+4%
|
917
+24%
|
1 619
+77%
|
1 755
+8%
|
1 914
+9%
|
2 036
+6%
|
1 501
-26%
|
1 387
-8%
|
1 208
-13%
|
710
-41%
|
(1 072)
N/A
|
(1 009)
+6%
|
(192)
+81%
|
(826)
-330%
|
1 072
N/A
|
1 354
+26%
|
1 922
+42%
|
3 467
+80%
|
3 565
+3%
|
3 788
+6%
|
2 635
-30%
|
2 846
+8%
|
3 004
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(737)
|
(715)
|
(784)
|
(791)
|
(731)
|
(619)
|
(566)
|
(504)
|
(405)
|
(362)
|
(425)
|
(379)
|
(379)
|
(372)
|
(343)
|
(351)
|
(362)
|
(393)
|
(284)
|
(297)
|
(437)
|
(472)
|
(515)
|
(550)
|
(417)
|
(362)
|
(302)
|
(174)
|
30
|
50
|
(78)
|
(136)
|
(363)
|
(395)
|
(236)
|
(595)
|
(666)
|
(795)
|
(758)
|
(787)
|
(761)
|
|
Income from Continuing Operations |
1 221
|
1 186
|
1 218
|
1 138
|
1 112
|
1 017
|
916
|
800
|
574
|
228
|
234
|
(326)
|
(380)
|
(258)
|
(371)
|
179
|
279
|
316
|
456
|
620
|
1 182
|
1 283
|
1 399
|
1 486
|
1 084
|
1 025
|
906
|
536
|
(1 042)
|
(959)
|
(270)
|
(962)
|
709
|
959
|
1 686
|
2 872
|
2 899
|
2 993
|
1 877
|
2 059
|
2 243
|
|
Income to Minority Interest |
(178)
|
(190)
|
(170)
|
(127)
|
(58)
|
9
|
1
|
0
|
5
|
(2)
|
2
|
5
|
0
|
(3)
|
(2)
|
(6)
|
(7)
|
(11)
|
(17)
|
(20)
|
(27)
|
(32)
|
(31)
|
(32)
|
(32)
|
(30)
|
(32)
|
(36)
|
(35)
|
(39)
|
(55)
|
(93)
|
(92)
|
(88)
|
(37)
|
(56)
|
(50)
|
(47)
|
(10)
|
(11)
|
(11)
|
|
Net Income (Common) |
1 044
N/A
|
997
-5%
|
1 048
+5%
|
1 011
-4%
|
1 054
+4%
|
1 026
-3%
|
917
-11%
|
800
-13%
|
579
-28%
|
226
-61%
|
236
+4%
|
(321)
N/A
|
(380)
-18%
|
(261)
+31%
|
(373)
-43%
|
173
N/A
|
272
+57%
|
305
+12%
|
439
+44%
|
600
+37%
|
1 155
+93%
|
1 251
+8%
|
1 368
+9%
|
1 454
+6%
|
1 052
-28%
|
995
-5%
|
874
-12%
|
500
-43%
|
(1 077)
N/A
|
(998)
+7%
|
(750)
+25%
|
(1 398)
-86%
|
364
N/A
|
646
+77%
|
1 740
+169%
|
3 025
+74%
|
2 968
-2%
|
3 037
+2%
|
1 867
-39%
|
2 048
+10%
|
2 232
+9%
|
|
EPS (Diluted) |
0.85
N/A
|
0.81
-5%
|
0.83
+2%
|
0.74
-11%
|
0.77
+4%
|
0.77
N/A
|
0.67
-13%
|
0.58
-13%
|
0.42
-28%
|
0.16
-62%
|
0.17
+6%
|
-0.24
N/A
|
-0.28
-17%
|
-0.19
+32%
|
-0.27
-42%
|
0.13
N/A
|
0.2
+54%
|
0.22
+10%
|
0.32
+45%
|
0.44
+38%
|
0.85
+93%
|
0.92
+8%
|
1.01
+10%
|
1.07
+6%
|
0.77
-28%
|
0.73
-5%
|
0.65
-11%
|
0.37
-43%
|
-0.8
N/A
|
-0.74
+8%
|
-0.55
+26%
|
-1.02
-85%
|
0.26
N/A
|
0.47
+81%
|
1.27
+170%
|
2.22
+75%
|
2.18
-2%
|
2.24
+3%
|
1.37
-39%
|
1.5
+9%
|
1.64
+9%
|