
Ceridian HCM Holding Inc
NYSE:DAY

Income Statement
Earnings Waterfall
Ceridian HCM Holding Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-960.8m
USD
|
Gross Profit
|
849.5m
USD
|
Operating Expenses
|
-755.1m
USD
|
Operating Income
|
94.4m
USD
|
Other Expenses
|
-68.5m
USD
|
Net Income
|
25.9m
USD
|
Income Statement
Ceridian HCM Holding Inc
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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Interest Expense |
87
|
87
|
87
|
87
|
87
|
88
|
109
|
96
|
83
|
70
|
35
|
34
|
32
|
30
|
29
|
27
|
25
|
24
|
27
|
31
|
36
|
36
|
33
|
30
|
29
|
23
|
16
|
0
|
0
|
1
|
2
|
16
|
54
|
40
|
|
Revenue |
704
N/A
|
693
-2%
|
684
-1%
|
678
-1%
|
671
-1%
|
692
+3%
|
714
+3%
|
728
+2%
|
741
+2%
|
756
+2%
|
773
+2%
|
797
+3%
|
824
+3%
|
843
+2%
|
839
0%
|
842
+0%
|
843
+0%
|
854
+1%
|
912
+7%
|
965
+6%
|
1 024
+6%
|
1 083
+6%
|
1 134
+5%
|
1 192
+5%
|
1 246
+5%
|
1 324
+6%
|
1 388
+5%
|
1 450
+4%
|
1 514
+4%
|
1 575
+4%
|
1 632
+4%
|
1 695
+4%
|
1 760
+4%
|
1 810
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(445)
|
(443)
|
(433)
|
(419)
|
(408)
|
(412)
|
(419)
|
(421)
|
(426)
|
(430)
|
(432)
|
(441)
|
(456)
|
(468)
|
(474)
|
(488)
|
(501)
|
(520)
|
(565)
|
(601)
|
(642)
|
(691)
|
(718)
|
(750)
|
(773)
|
(793)
|
(818)
|
(838)
|
(867)
|
(883)
|
(910)
|
(931)
|
(948)
|
(961)
|
|
Gross Profit |
259
N/A
|
250
-3%
|
251
+0%
|
259
+3%
|
263
+2%
|
280
+6%
|
295
+5%
|
307
+4%
|
315
+2%
|
326
+3%
|
341
+5%
|
356
+4%
|
368
+3%
|
375
+2%
|
366
-3%
|
354
-3%
|
341
-3%
|
334
-2%
|
348
+4%
|
364
+5%
|
382
+5%
|
392
+3%
|
416
+6%
|
442
+6%
|
473
+7%
|
530
+12%
|
570
+8%
|
612
+7%
|
647
+6%
|
692
+7%
|
723
+4%
|
763
+6%
|
812
+6%
|
850
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(256)
|
(252)
|
(241)
|
(231)
|
(223)
|
(228)
|
(253)
|
(255)
|
(262)
|
(274)
|
(263)
|
(289)
|
(301)
|
(311)
|
(315)
|
(308)
|
(336)
|
(364)
|
(409)
|
(444)
|
(437)
|
(458)
|
(467)
|
(483)
|
(508)
|
(504)
|
(499)
|
(500)
|
(477)
|
(556)
|
(602)
|
(649)
|
(667)
|
(755)
|
|
Selling, General & Administrative |
(250)
|
(240)
|
(236)
|
(227)
|
(223)
|
(224)
|
(250)
|
(255)
|
(262)
|
(270)
|
(259)
|
(284)
|
(301)
|
(304)
|
(309)
|
(304)
|
(334)
|
(355)
|
(392)
|
(424)
|
(418)
|
(444)
|
(455)
|
(469)
|
(499)
|
(495)
|
(496)
|
(502)
|
(509)
|
(555)
|
(605)
|
(656)
|
(699)
|
(692)
|
|
Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
|
Other Operating Expenses |
(6)
|
(13)
|
(5)
|
(5)
|
0
|
(4)
|
(3)
|
0
|
0
|
(4)
|
(5)
|
(5)
|
0
|
(7)
|
(5)
|
(4)
|
(3)
|
(9)
|
(17)
|
(20)
|
(19)
|
(14)
|
(12)
|
(14)
|
(9)
|
(9)
|
(3)
|
3
|
32
|
(1)
|
3
|
8
|
32
|
(9)
|
|
Operating Income |
3
N/A
|
(3)
N/A
|
10
N/A
|
28
+173%
|
40
+45%
|
52
+30%
|
42
-19%
|
53
+24%
|
53
+2%
|
52
-3%
|
78
+50%
|
68
-13%
|
67
-1%
|
65
-4%
|
51
-21%
|
46
-10%
|
5
-89%
|
(30)
N/A
|
(61)
-106%
|
(80)
-31%
|
(54)
+32%
|
(66)
-21%
|
(50)
+24%
|
(41)
+19%
|
(34)
+16%
|
26
N/A
|
72
+173%
|
112
+57%
|
169
+51%
|
135
-20%
|
120
-11%
|
114
-5%
|
145
+26%
|
94
-35%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(84)
|
(87)
|
(87)
|
(87)
|
(94)
|
(88)
|
(109)
|
(96)
|
(80)
|
(70)
|
(35)
|
(34)
|
(33)
|
(30)
|
(29)
|
(27)
|
(25)
|
(20)
|
(23)
|
(27)
|
(36)
|
(36)
|
(33)
|
(30)
|
(29)
|
(37)
|
(42)
|
(53)
|
(72)
|
(45)
|
(47)
|
(33)
|
(91)
|
(41)
|
|
Non-Reccuring Items |
(10)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
|
Total Other Income |
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
|
0
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(12)
|
(15)
|
|
Pre-Tax Income |
(92)
N/A
|
(89)
+2%
|
(77)
+14%
|
(59)
+23%
|
(54)
+9%
|
(36)
+34%
|
(67)
-88%
|
(44)
+35%
|
(27)
+38%
|
(18)
+33%
|
43
N/A
|
34
-22%
|
34
+2%
|
34
0%
|
23
-34%
|
19
-15%
|
(20)
N/A
|
(49)
-147%
|
(84)
-71%
|
(107)
-27%
|
(90)
+16%
|
(102)
-13%
|
(83)
+18%
|
(71)
+15%
|
(63)
+11%
|
(10)
+84%
|
29
N/A
|
58
+104%
|
96
+66%
|
86
-10%
|
66
-23%
|
72
+9%
|
38
-48%
|
38
+2%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(17)
|
(20)
|
(14)
|
(10)
|
(15)
|
(14)
|
(12)
|
(8)
|
(8)
|
(10)
|
55
|
44
|
42
|
53
|
(7)
|
16
|
18
|
21
|
24
|
15
|
19
|
6
|
(7)
|
(11)
|
(26)
|
(42)
|
(54)
|
(41)
|
(34)
|
(19)
|
(19)
|
(20)
|
(12)
|
|
Income from Continuing Operations |
(109)
|
(107)
|
(97)
|
(73)
|
(64)
|
(50)
|
(81)
|
(56)
|
(35)
|
(26)
|
34
|
89
|
79
|
76
|
75
|
12
|
(4)
|
(32)
|
(63)
|
(83)
|
(75)
|
(84)
|
(78)
|
(78)
|
(73)
|
(36)
|
(13)
|
4
|
55
|
52
|
47
|
53
|
18
|
26
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
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
|
|
Net Income (Common) |
(107)
N/A
|
(114)
-6%
|
(118)
-4%
|
(103)
+12%
|
(30)
+71%
|
(19)
+38%
|
(59)
-218%
|
(30)
+49%
|
(68)
-126%
|
(52)
+23%
|
20
N/A
|
78
+298%
|
79
+1%
|
76
-3%
|
75
-1%
|
12
-84%
|
(4)
N/A
|
(32)
-695%
|
(63)
-98%
|
(83)
-32%
|
(75)
+9%
|
(84)
-11%
|
(78)
+7%
|
(78)
0%
|
(73)
+6%
|
(36)
+51%
|
(13)
+63%
|
4
N/A
|
55
+1 270%
|
52
-5%
|
47
-9%
|
53
+12%
|
18
-66%
|
26
+43%
|
|
EPS (Diluted) |
-0.8
N/A
|
-0.85
-6%
|
-1.26
-48%
|
-1.58
-25%
|
-0.45
+72%
|
-0.28
+38%
|
-0.32
-14%
|
-0.2
+38%
|
-0.59
-195%
|
-0.35
+41%
|
0.13
N/A
|
0.52
+300%
|
0.53
+2%
|
0.51
-4%
|
0.51
N/A
|
0.08
-84%
|
-0.03
N/A
|
-0.22
-633%
|
-0.43
-95%
|
-0.56
-30%
|
-0.5
+11%
|
-0.55
-10%
|
-0.51
+7%
|
-0.51
N/A
|
-0.48
+6%
|
-0.24
+50%
|
-0.09
+63%
|
0.03
N/A
|
0.35
+1 067%
|
0.33
-6%
|
0.3
-9%
|
0.33
+10%
|
0.11
-67%
|
0.16
+45%
|