Energizer Holdings Inc
NYSE:ENR
Income Statement
Earnings Waterfall
Energizer Holdings Inc
Revenue
|
2.9B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-741.7m
USD
|
Operating Income
|
393.4m
USD
|
Other Expenses
|
-300m
USD
|
Net Income
|
93.4m
USD
|
Income Statement
Energizer Holdings Inc
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 |
1 840
N/A
|
1 773
-4%
|
1 757
-1%
|
1 719
-2%
|
1 632
-5%
|
1 637
+0%
|
1 614
-1%
|
1 601
-1%
|
1 634
+2%
|
1 687
+3%
|
1 712
+1%
|
1 723
+1%
|
1 756
+2%
|
1 769
+1%
|
1 785
+1%
|
1 806
+1%
|
1 798
0%
|
1 796
0%
|
1 978
+10%
|
2 233
+13%
|
2 495
+12%
|
2 659
+7%
|
2 690
+1%
|
2 701
+0%
|
2 745
+2%
|
2 857
+4%
|
2 955
+3%
|
3 019
+2%
|
3 022
+0%
|
3 019
0%
|
3 020
+0%
|
3 026
+0%
|
3 050
+1%
|
2 969
-3%
|
2 968
0%
|
2 939
-1%
|
2 960
+1%
|
2 911
-2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(990)
|
(951)
|
(927)
|
(911)
|
(875)
|
(885)
|
(888)
|
(892)
|
(921)
|
(932)
|
(931)
|
(937)
|
(943)
|
(950)
|
(962)
|
(963)
|
(967)
|
(968)
|
(1 096)
|
(1 271)
|
(1 432)
|
(1 561)
|
(1 569)
|
(1 565)
|
(1 614)
|
(1 685)
|
(1 749)
|
(1 795)
|
(1 801)
|
(1 829)
|
(1 874)
|
(1 888)
|
(1 911)
|
(1 853)
|
(1 831)
|
(1 815)
|
(1 806)
|
(1 776)
|
|
Gross Profit |
850
N/A
|
823
-3%
|
829
+1%
|
808
-3%
|
756
-6%
|
752
-1%
|
726
-4%
|
709
-2%
|
713
+1%
|
755
+6%
|
781
+3%
|
786
+1%
|
812
+3%
|
819
+1%
|
822
+0%
|
843
+3%
|
831
-1%
|
828
0%
|
883
+7%
|
962
+9%
|
1 063
+10%
|
1 098
+3%
|
1 121
+2%
|
1 136
+1%
|
1 131
0%
|
1 172
+4%
|
1 206
+3%
|
1 223
+1%
|
1 220
0%
|
1 190
-2%
|
1 145
-4%
|
1 138
-1%
|
1 139
+0%
|
1 116
-2%
|
1 137
+2%
|
1 124
-1%
|
1 154
+3%
|
1 135
-2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(539)
|
(539)
|
(566)
|
(578)
|
(565)
|
(530)
|
(500)
|
(466)
|
(464)
|
(476)
|
(481)
|
(481)
|
(498)
|
(514)
|
(521)
|
(529)
|
(508)
|
(518)
|
(557)
|
(607)
|
(668)
|
(695)
|
(690)
|
(687)
|
(684)
|
(688)
|
(697)
|
(706)
|
(697)
|
(698)
|
(702)
|
(708)
|
(703)
|
(708)
|
(698)
|
(693)
|
(743)
|
(742)
|
|
Selling, General & Administrative |
(513)
|
(516)
|
(542)
|
(564)
|
(559)
|
(521)
|
(488)
|
(448)
|
(435)
|
(442)
|
(447)
|
(444)
|
(462)
|
(478)
|
(482)
|
(493)
|
(472)
|
(468)
|
(496)
|
(530)
|
(561)
|
(592)
|
(586)
|
(583)
|
(591)
|
(594)
|
(601)
|
(609)
|
(601)
|
(606)
|
(610)
|
(616)
|
(611)
|
(614)
|
(606)
|
(600)
|
(600)
|
(600)
|
|
Research & Development |
(25)
|
(25)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(25)
|
(27)
|
(26)
|
(25)
|
(24)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(26)
|
(30)
|
(32)
|
(35)
|
(34)
|
(33)
|
(34)
|
(33)
|
(34)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(33)
|
(34)
|
(34)
|
(33)
|
(33)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(22)
|
(33)
|
(43)
|
(54)
|
(56)
|
(55)
|
(57)
|
(58)
|
(59)
|
(60)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(62)
|
(61)
|
(60)
|
(61)
|
(58)
|
|
Other Operating Expenses |
(1)
|
3
|
2
|
13
|
18
|
16
|
13
|
7
|
0
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(3)
|
(3)
|
(16)
|
(14)
|
(14)
|
(32)
|
(15)
|
(15)
|
(16)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
2
|
3
|
4
|
3
|
2
|
3
|
1
|
(49)
|
(51)
|
|
Operating Income |
311
N/A
|
284
-9%
|
264
-7%
|
230
-13%
|
191
-17%
|
222
+16%
|
226
+2%
|
243
+7%
|
249
+2%
|
279
+12%
|
299
+7%
|
305
+2%
|
314
+3%
|
305
-3%
|
301
-1%
|
314
+4%
|
323
+3%
|
310
-4%
|
326
+5%
|
355
+9%
|
395
+11%
|
403
+2%
|
431
+7%
|
449
+4%
|
447
0%
|
484
+8%
|
509
+5%
|
517
+2%
|
523
+1%
|
492
-6%
|
444
-10%
|
431
-3%
|
436
+1%
|
408
-6%
|
439
+8%
|
432
-2%
|
411
-5%
|
393
-4%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(53)
|
(50)
|
(50)
|
(79)
|
(78)
|
(78)
|
(76)
|
(52)
|
(53)
|
(55)
|
(55)
|
(55)
|
(53)
|
(53)
|
(55)
|
(51)
|
(89)
|
(75)
|
(106)
|
(151)
|
(133)
|
(184)
|
(190)
|
(190)
|
(205)
|
(206)
|
(192)
|
(176)
|
(167)
|
(156)
|
(155)
|
(161)
|
(165)
|
(169)
|
(176)
|
(180)
|
(177)
|
(194)
|
|
Non-Reccuring Items |
(44)
|
(16)
|
(87)
|
(115)
|
(114)
|
(132)
|
(45)
|
(22)
|
(30)
|
(19)
|
(1)
|
1
|
12
|
6
|
(29)
|
(46)
|
(59)
|
(89)
|
(165)
|
(172)
|
(188)
|
(177)
|
(103)
|
(91)
|
(174)
|
(181)
|
(256)
|
(296)
|
(202)
|
(193)
|
(104)
|
(44)
|
(576)
|
(559)
|
(560)
|
(574)
|
(58)
|
(76)
|
|
Pre-Tax Income |
215
N/A
|
218
+1%
|
126
-42%
|
37
-71%
|
(1)
N/A
|
12
N/A
|
105
+748%
|
169
+61%
|
166
-2%
|
205
+24%
|
244
+19%
|
250
+3%
|
273
+9%
|
258
-6%
|
217
-16%
|
218
+0%
|
175
-20%
|
146
-17%
|
54
-63%
|
32
-41%
|
73
+126%
|
42
-43%
|
138
+229%
|
167
+21%
|
68
-60%
|
96
+42%
|
61
-37%
|
45
-25%
|
154
+240%
|
143
-7%
|
185
+29%
|
227
+22%
|
(306)
N/A
|
(320)
-5%
|
(297)
+7%
|
(322)
-8%
|
176
N/A
|
123
-30%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(58)
|
(57)
|
(51)
|
(17)
|
(3)
|
(13)
|
(20)
|
(40)
|
(38)
|
(48)
|
(55)
|
(61)
|
(72)
|
(61)
|
(58)
|
(61)
|
(43)
|
(33)
|
(11)
|
(4)
|
(9)
|
(4)
|
(21)
|
(28)
|
(19)
|
(26)
|
(18)
|
(13)
|
7
|
10
|
(2)
|
(12)
|
74
|
77
|
76
|
80
|
(35)
|
(29)
|
|
Income from Continuing Operations |
157
|
161
|
75
|
19
|
(4)
|
(0)
|
85
|
129
|
128
|
158
|
188
|
189
|
202
|
197
|
158
|
157
|
133
|
113
|
43
|
28
|
64
|
38
|
117
|
140
|
49
|
70
|
43
|
33
|
161
|
154
|
183
|
215
|
(232)
|
(243)
|
(222)
|
(242)
|
141
|
93
|
|
Net Income (Common) |
157
N/A
|
161
+2%
|
75
-53%
|
19
-74%
|
(4)
N/A
|
(0)
+95%
|
85
N/A
|
129
+51%
|
128
-1%
|
158
+24%
|
188
+19%
|
189
+0%
|
202
+7%
|
166
-17%
|
127
-24%
|
126
-1%
|
94
-26%
|
104
+11%
|
20
-81%
|
(1)
N/A
|
39
N/A
|
10
-73%
|
(35)
N/A
|
(12)
+66%
|
(110)
-813%
|
(89)
+19%
|
19
N/A
|
10
-47%
|
145
+1 347%
|
138
-5%
|
171
+24%
|
207
+21%
|
(236)
N/A
|
(243)
-3%
|
(222)
+9%
|
(242)
-9%
|
141
N/A
|
93
-34%
|
|
EPS (Diluted) |
2.53
N/A
|
2.59
+2%
|
1.21
-53%
|
0.31
-74%
|
-0.06
N/A
|
-0.01
+83%
|
1.36
N/A
|
2.07
+52%
|
2.04
-1%
|
2.52
+24%
|
3.01
+19%
|
3.02
+0%
|
3.22
+7%
|
2.7
-16%
|
2.08
-23%
|
2.05
-1%
|
1.52
-26%
|
1.7
+12%
|
0.28
-84%
|
-0.01
N/A
|
0.58
N/A
|
0.14
-76%
|
-0.5
N/A
|
-0.17
+66%
|
-1.59
-835%
|
-1.2
+25%
|
0.27
N/A
|
0.14
-48%
|
2.11
+1 407%
|
2.05
-3%
|
2.38
+16%
|
2.88
+21%
|
-3.37
N/A
|
-3.35
+1%
|
-3.05
+9%
|
-3.33
-9%
|
1.94
N/A
|
1.29
-34%
|