EnerSys
NYSE:ENS
Income Statement
Earnings Waterfall
EnerSys
Revenue
|
3.7B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
974.6m
USD
|
Operating Expenses
|
-578.4m
USD
|
Operating Income
|
396.2m
USD
|
Other Expenses
|
-122.1m
USD
|
Net Income
|
274.1m
USD
|
Income Statement
EnerSys
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Mar-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Mar-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Mar-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Mar-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Mar-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 381
N/A
|
2 474
+4%
|
2 511
+1%
|
2 572
+2%
|
2 541
-1%
|
2 506
-1%
|
2 434
-3%
|
2 373
-2%
|
2 335
-2%
|
2 316
-1%
|
2 355
+2%
|
2 362
+0%
|
2 352
0%
|
2 367
+1%
|
2 389
+1%
|
2 430
+2%
|
2 526
+4%
|
2 582
+2%
|
2 630
+2%
|
2 673
+2%
|
2 694
+1%
|
2 808
+4%
|
2 917
+4%
|
3 019
+3%
|
3 103
+3%
|
3 088
0%
|
3 013
-2%
|
2 959
-2%
|
2 946
0%
|
2 978
+1%
|
3 088
+4%
|
3 171
+3%
|
3 264
+3%
|
3 357
+3%
|
3 441
+3%
|
3 549
+3%
|
3 626
+2%
|
3 709
+2%
|
3 718
+0%
|
3 720
+0%
|
3 661
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 791)
|
(1 845)
|
(1 859)
|
(1 902)
|
(1 880)
|
(1 865)
|
(1 805)
|
(1 752)
|
(1 725)
|
(1 705)
|
(1 727)
|
(1 728)
|
(1 708)
|
(1 715)
|
(1 741)
|
(1 783)
|
(1 867)
|
(1 924)
|
(1 970)
|
(2 012)
|
(2 035)
|
(2 115)
|
(2 188)
|
(2 253)
|
(2 316)
|
(2 303)
|
(2 254)
|
(2 220)
|
(2 204)
|
(2 239)
|
(2 330)
|
(2 413)
|
(2 511)
|
(2 607)
|
(2 699)
|
(2 790)
|
(2 837)
|
(2 868)
|
(2 823)
|
(2 780)
|
(2 686)
|
|
Gross Profit |
591
N/A
|
630
+7%
|
652
+4%
|
670
+3%
|
660
-1%
|
641
-3%
|
629
-2%
|
621
-1%
|
610
-2%
|
612
+0%
|
628
+3%
|
634
+1%
|
644
+2%
|
652
+1%
|
649
0%
|
647
0%
|
658
+2%
|
658
N/A
|
661
+0%
|
662
+0%
|
659
0%
|
693
+5%
|
729
+5%
|
766
+5%
|
786
+3%
|
785
0%
|
758
-3%
|
739
-3%
|
743
+1%
|
739
0%
|
757
+2%
|
758
+0%
|
753
-1%
|
750
0%
|
742
-1%
|
759
+2%
|
789
+4%
|
840
+7%
|
895
+7%
|
940
+5%
|
975
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(330)
|
(344)
|
(356)
|
(371)
|
(367)
|
(358)
|
(354)
|
(346)
|
(347)
|
(353)
|
(367)
|
(371)
|
(369)
|
(370)
|
(364)
|
(364)
|
(376)
|
(382)
|
(389)
|
(391)
|
(407)
|
(442)
|
(473)
|
(509)
|
(529)
|
(530)
|
(519)
|
(506)
|
(491)
|
(482)
|
(487)
|
(493)
|
(505)
|
(521)
|
(523)
|
(535)
|
(539)
|
(545)
|
(562)
|
(569)
|
(578)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(23)
|
(34)
|
(45)
|
(44)
|
(43)
|
(42)
|
(42)
|
(43)
|
(43)
|
(44)
|
(42)
|
(43)
|
(43)
|
(45)
|
(34)
|
0
|
0
|
0
|
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(330)
|
(344)
|
(356)
|
(371)
|
(367)
|
(358)
|
(354)
|
(347)
|
(348)
|
(353)
|
(367)
|
(371)
|
(369)
|
(370)
|
(364)
|
(364)
|
(376)
|
(382)
|
(389)
|
(391)
|
(406)
|
(441)
|
(462)
|
(486)
|
(496)
|
(485)
|
(475)
|
(463)
|
(449)
|
(440)
|
(444)
|
(449)
|
(462)
|
(478)
|
(481)
|
(492)
|
(494)
|
(510)
|
(562)
|
(569)
|
(578)
|
|
Operating Income |
261
N/A
|
285
+9%
|
296
+4%
|
299
+1%
|
293
-2%
|
283
-4%
|
275
-3%
|
275
0%
|
262
-5%
|
259
-1%
|
260
+1%
|
263
+1%
|
275
+5%
|
282
+3%
|
285
+1%
|
283
-1%
|
282
0%
|
276
-2%
|
272
-2%
|
271
0%
|
253
-7%
|
252
0%
|
256
+2%
|
257
+0%
|
257
N/A
|
255
-1%
|
239
-6%
|
233
-3%
|
252
+8%
|
257
+2%
|
271
+6%
|
265
-2%
|
247
-7%
|
229
-7%
|
219
-4%
|
224
+2%
|
250
+11%
|
295
+18%
|
333
+13%
|
371
+12%
|
396
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(23)
|
(18)
|
(18)
|
(18)
|
(14)
|
(21)
|
(22)
|
(22)
|
(28)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(30)
|
(26)
|
(26)
|
(27)
|
(26)
|
(33)
|
(37)
|
(42)
|
(44)
|
(44)
|
(43)
|
(41)
|
(38)
|
(37)
|
(37)
|
(35)
|
(31)
|
(34)
|
(40)
|
(50)
|
(60)
|
(64)
|
(61)
|
(55)
|
|
Non-Reccuring Items |
(21)
|
(91)
|
(92)
|
(77)
|
(61)
|
(19)
|
(14)
|
(34)
|
(35)
|
(49)
|
(53)
|
(53)
|
(65)
|
(45)
|
(44)
|
(41)
|
(27)
|
(6)
|
(6)
|
(6)
|
(6)
|
(39)
|
(40)
|
(45)
|
(52)
|
(65)
|
(64)
|
(61)
|
(67)
|
(40)
|
(47)
|
(47)
|
(34)
|
(23)
|
(23)
|
(24)
|
(22)
|
(17)
|
(15)
|
(19)
|
(30)
|
|
Total Other Income |
(11)
|
(8)
|
(12)
|
(9)
|
1
|
(0)
|
6
|
2
|
(0)
|
0
|
(7)
|
(6)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(2)
|
(4)
|
(1)
|
(2)
|
(4)
|
(1)
|
(1)
|
(0)
|
1
|
(2)
|
(6)
|
(10)
|
(8)
|
(6)
|
(2)
|
0
|
(2)
|
(3)
|
(1)
|
(4)
|
(8)
|
(6)
|
(11)
|
(10)
|
|
Pre-Tax Income |
211
N/A
|
164
-22%
|
174
+6%
|
196
+13%
|
215
+9%
|
249
+16%
|
246
-1%
|
220
-10%
|
205
-7%
|
182
-11%
|
179
-2%
|
183
+2%
|
185
+1%
|
213
+15%
|
215
+1%
|
212
-1%
|
224
+6%
|
238
+7%
|
235
-2%
|
238
+1%
|
218
-8%
|
182
-16%
|
184
+1%
|
174
-5%
|
163
-6%
|
147
-10%
|
130
-12%
|
123
-5%
|
134
+9%
|
170
+27%
|
181
+6%
|
179
-1%
|
178
-1%
|
174
-2%
|
158
-9%
|
159
+0%
|
174
+9%
|
211
+21%
|
247
+17%
|
281
+13%
|
301
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(39)
|
(17)
|
(18)
|
(25)
|
(47)
|
(68)
|
(65)
|
(57)
|
(52)
|
(50)
|
(51)
|
(52)
|
(54)
|
(55)
|
(53)
|
(49)
|
(47)
|
(21)
|
(20)
|
(19)
|
(15)
|
(35)
|
(34)
|
(9)
|
(6)
|
(10)
|
(6)
|
(26)
|
(26)
|
(27)
|
(29)
|
(27)
|
(29)
|
(30)
|
(27)
|
(29)
|
(36)
|
(35)
|
(36)
|
(38)
|
(27)
|
|
Income from Continuing Operations |
172
|
147
|
156
|
171
|
168
|
182
|
180
|
164
|
152
|
132
|
129
|
132
|
130
|
158
|
162
|
162
|
177
|
217
|
215
|
219
|
203
|
147
|
150
|
165
|
157
|
137
|
124
|
97
|
108
|
143
|
152
|
152
|
150
|
144
|
131
|
130
|
138
|
176
|
212
|
242
|
274
|
|
Income to Minority Interest |
4
|
4
|
3
|
3
|
(0)
|
(0)
|
0
|
1
|
1
|
4
|
4
|
7
|
5
|
2
|
2
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
175
N/A
|
150
-14%
|
159
+6%
|
174
+9%
|
168
-3%
|
181
+8%
|
181
0%
|
164
-9%
|
153
-7%
|
136
-11%
|
132
-3%
|
138
+4%
|
136
-2%
|
160
+18%
|
164
+2%
|
161
-1%
|
99
-38%
|
120
+20%
|
117
-2%
|
122
+4%
|
196
+61%
|
160
-18%
|
163
+2%
|
178
+9%
|
157
-12%
|
137
-13%
|
124
-10%
|
97
-22%
|
108
+12%
|
143
+33%
|
152
+6%
|
152
0%
|
150
-2%
|
144
-4%
|
131
-9%
|
130
-1%
|
138
+6%
|
176
+27%
|
212
+20%
|
242
+15%
|
274
+13%
|
|
EPS (Diluted) |
3.48
N/A
|
3.02
-13%
|
3.19
+6%
|
3.57
+12%
|
3.53
-1%
|
3.77
+7%
|
3.85
+2%
|
3.56
-8%
|
3.4
-4%
|
2.99
-12%
|
3.02
+1%
|
3.13
+4%
|
3.09
-1%
|
3.64
+18%
|
3.71
+2%
|
3.72
+0%
|
2.36
-37%
|
2.77
+17%
|
2.75
-1%
|
2.83
+3%
|
4.54
+60%
|
3.72
-18%
|
3.77
+1%
|
4.17
+11%
|
3.67
-12%
|
3.2
-13%
|
2.89
-10%
|
2.25
-22%
|
2.5
+11%
|
3.32
+33%
|
3.51
+6%
|
3.5
0%
|
3.52
+1%
|
3.36
-5%
|
3.16
-6%
|
3.15
0%
|
3.33
+6%
|
4.25
+28%
|
5.07
+19%
|
5.83
+15%
|
6.67
+14%
|