Equitable Holdings Inc
NYSE:EQH
Income Statement
Earnings Waterfall
Equitable Holdings Inc
Revenue
|
14.7B
USD
|
Cost of Revenue
|
-6.5B
USD
|
Gross Profit
|
8.2B
USD
|
Operating Expenses
|
-4.9B
USD
|
Operating Income
|
3.4B
USD
|
Other Expenses
|
-2.1B
USD
|
Net Income
|
1.2B
USD
|
Income Statement
Equitable Holdings Inc
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 |
11 703
N/A
|
11 907
+2%
|
12 261
+3%
|
12 305
+0%
|
12 185
-1%
|
12 155
0%
|
12 319
+1%
|
12 557
+2%
|
12 936
+3%
|
13 374
+3%
|
13 631
+2%
|
13 496
-1%
|
13 593
+1%
|
13 374
-2%
|
14 137
+6%
|
14 627
+3%
|
15 288
+5%
|
15 776
+3%
|
15 501
-2%
|
15 256
-2%
|
13 125
-14%
|
12 609
-4%
|
12 321
-2%
|
11 798
-4%
|
14 049
+19%
|
14 591
+4%
|
14 732
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(6 363)
|
(6 702)
|
(6 442)
|
(5 966)
|
(5 049)
|
(4 350)
|
(5 088)
|
(5 235)
|
(5 343)
|
(6 694)
|
(6 890)
|
(8 856)
|
(8 638)
|
(7 948)
|
(7 899)
|
(6 080)
|
(6 269)
|
(6 079)
|
(6 099)
|
(6 046)
|
(5 817)
|
(5 720)
|
(6 361)
|
(5 853)
|
(6 119)
|
(6 427)
|
(6 502)
|
|
Gross Profit |
5 340
N/A
|
5 205
-3%
|
5 819
+12%
|
6 339
+9%
|
7 136
+13%
|
7 805
+9%
|
7 231
-7%
|
7 322
+1%
|
7 593
+4%
|
6 680
-12%
|
6 741
+1%
|
4 640
-31%
|
4 955
+7%
|
5 426
+10%
|
6 238
+15%
|
8 547
+37%
|
9 019
+6%
|
9 697
+8%
|
9 402
-3%
|
9 210
-2%
|
7 308
-21%
|
6 889
-6%
|
5 960
-13%
|
5 945
0%
|
7 930
+33%
|
8 164
+3%
|
8 230
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(4 012)
|
(4 153)
|
(4 523)
|
(4 480)
|
(4 754)
|
(4 371)
|
(4 260)
|
(4 299)
|
(4 301)
|
(4 761)
|
(4 568)
|
(5 718)
|
(5 652)
|
(5 602)
|
(5 409)
|
(4 417)
|
(4 473)
|
(4 578)
|
(4 862)
|
(4 860)
|
(4 985)
|
(5 063)
|
(4 930)
|
(4 804)
|
(4 745)
|
(4 741)
|
(4 867)
|
|
Selling, General & Administrative |
(2 163)
|
(2 159)
|
(1 980)
|
(2 020)
|
(1 994)
|
(2 018)
|
(2 079)
|
(1 930)
|
(1 922)
|
(1 876)
|
(2 081)
|
(2 098)
|
(2 055)
|
(2 056)
|
(2 096)
|
(2 150)
|
(2 249)
|
(2 360)
|
(2 360)
|
(2 376)
|
(2 326)
|
(2 280)
|
(2 199)
|
(2 189)
|
(2 237)
|
(2 262)
|
(2 328)
|
|
Depreciation & Amortization |
0
|
0
|
(51)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1 849)
|
(1 994)
|
(2 492)
|
(2 460)
|
(2 759)
|
(2 353)
|
(2 132)
|
(2 369)
|
(2 379)
|
(2 885)
|
(2 435)
|
(3 620)
|
(3 597)
|
(3 546)
|
(3 253)
|
(2 267)
|
(2 224)
|
(2 218)
|
(2 445)
|
(2 484)
|
(2 659)
|
(2 783)
|
(2 686)
|
(2 615)
|
(2 508)
|
(2 479)
|
(2 539)
|
|
Operating Income |
1 328
N/A
|
1 052
-21%
|
1 296
+23%
|
1 859
+43%
|
2 382
+28%
|
3 434
+44%
|
2 971
-13%
|
3 023
+2%
|
3 292
+9%
|
1 919
-42%
|
2 173
+13%
|
(1 078)
N/A
|
(697)
+35%
|
(176)
+75%
|
829
N/A
|
4 130
+398%
|
4 546
+10%
|
5 119
+13%
|
4 540
-11%
|
4 350
-4%
|
2 323
-47%
|
1 826
-21%
|
1 030
-44%
|
1 141
+11%
|
3 185
+179%
|
3 423
+7%
|
3 363
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(1 288)
|
(955)
|
54
|
42
|
(809)
|
(2 522)
|
(481)
|
(1 885)
|
(2 076)
|
(512)
|
(4 233)
|
6 801
|
1 012
|
(5)
|
(1 922)
|
(13 890)
|
(9 054)
|
(7 774)
|
(4 709)
|
(1 977)
|
1 081
|
1 473
|
1 495
|
(421)
|
(3 201)
|
(2 789)
|
(2 625)
|
|
Non-Reccuring Items |
(50)
|
(39)
|
(44)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(10)
N/A
|
58
N/A
|
1 306
+2 152%
|
1 901
+46%
|
1 573
-17%
|
908
-42%
|
2 490
+174%
|
1 138
-54%
|
1 216
+7%
|
1 407
+16%
|
(2 060)
N/A
|
5 723
N/A
|
315
-94%
|
(181)
N/A
|
(1 093)
-504%
|
(9 760)
-793%
|
(4 508)
+54%
|
(2 655)
+41%
|
(169)
+94%
|
2 373
N/A
|
3 404
+43%
|
3 299
-3%
|
2 525
-23%
|
720
-71%
|
(16)
N/A
|
634
N/A
|
738
+16%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
384
|
353
|
(125)
|
(158)
|
(279)
|
(79)
|
(374)
|
(18)
|
30
|
(108)
|
593
|
(1 056)
|
21
|
118
|
744
|
2 586
|
1 490
|
1 107
|
145
|
(400)
|
(643)
|
(655)
|
(499)
|
492
|
1 048
|
885
|
905
|
|
Income from Continuing Operations |
374
|
411
|
1 181
|
1 743
|
1 294
|
829
|
2 116
|
1 120
|
1 246
|
1 299
|
(1 467)
|
4 667
|
336
|
(63)
|
(349)
|
(7 174)
|
(3 018)
|
(1 548)
|
(24)
|
1 973
|
2 761
|
2 644
|
2 026
|
1 212
|
1 032
|
1 519
|
1 643
|
|
Income to Minority Interest |
(407)
|
(426)
|
(423)
|
(453)
|
(460)
|
(417)
|
(334)
|
(277)
|
(247)
|
(262)
|
(297)
|
(268)
|
(287)
|
(293)
|
(299)
|
(350)
|
(364)
|
(383)
|
(415)
|
(394)
|
(338)
|
(299)
|
(241)
|
(263)
|
(291)
|
(308)
|
(341)
|
|
Net Income (Common) |
(33)
N/A
|
(15)
+55%
|
834
N/A
|
1 338
+60%
|
871
-35%
|
365
-58%
|
1 855
+408%
|
866
-53%
|
1 033
+19%
|
1 155
+12%
|
(1 764)
N/A
|
4 386
N/A
|
26
-99%
|
(390)
N/A
|
(701)
-80%
|
(7 577)
-981%
|
(3 451)
+54%
|
(2 003)
+42%
|
(518)
+74%
|
1 499
N/A
|
2 343
+56%
|
2 265
-3%
|
1 705
-25%
|
869
-49%
|
661
-24%
|
1 131
+71%
|
1 222
+8%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.03
+50%
|
1.48
N/A
|
2.38
+61%
|
1.55
-35%
|
0.65
-58%
|
3.33
+412%
|
1.67
-50%
|
2.16
+29%
|
2.35
+9%
|
-3.57
N/A
|
9.45
N/A
|
0.05
-99%
|
-0.87
N/A
|
-1.56
-79%
|
-17.45
-1 019%
|
-8.05
+54%
|
-4.83
+40%
|
-1.24
+74%
|
3.82
N/A
|
6.15
+61%
|
6.01
-2%
|
4.49
-25%
|
2.38
-47%
|
1.84
-23%
|
3.25
+77%
|
3.48
+7%
|