Evertec Inc
NYSE:EVTC
Income Statement
Earnings Waterfall
Evertec Inc
Revenue
|
694.7m
USD
|
Cost of Revenue
|
-336.8m
USD
|
Gross Profit
|
358m
USD
|
Operating Expenses
|
-168.2m
USD
|
Operating Income
|
189.7m
USD
|
Other Expenses
|
-110m
USD
|
Net Income
|
79.7m
USD
|
Income Statement
Evertec Inc
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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
358
N/A
|
358
+0%
|
360
+1%
|
362
+0%
|
362
+0%
|
366
+1%
|
368
+1%
|
372
+1%
|
374
+0%
|
378
+1%
|
382
+1%
|
384
+0%
|
390
+1%
|
395
+2%
|
401
+1%
|
409
+2%
|
407
-1%
|
416
+2%
|
426
+2%
|
435
+2%
|
454
+4%
|
462
+2%
|
472
+2%
|
478
+1%
|
487
+2%
|
490
+1%
|
486
-1%
|
504
+4%
|
511
+1%
|
528
+3%
|
559
+6%
|
569
+2%
|
590
+4%
|
600
+2%
|
612
+2%
|
612
0%
|
618
+1%
|
628
+2%
|
635
+1%
|
662
+4%
|
695
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(164)
|
(161)
|
(158)
|
(158)
|
(158)
|
(160)
|
(162)
|
(167)
|
(168)
|
(171)
|
(172)
|
(170)
|
(176)
|
(177)
|
(178)
|
(199)
|
(201)
|
(204)
|
(210)
|
(197)
|
(197)
|
(200)
|
(203)
|
(205)
|
(213)
|
(218)
|
(222)
|
(228)
|
(227)
|
(232)
|
(234)
|
(239)
|
(250)
|
(255)
|
(266)
|
(279)
|
(289)
|
(300)
|
(311)
|
(316)
|
(337)
|
|
Gross Profit |
194
N/A
|
197
+1%
|
203
+3%
|
204
+1%
|
204
+0%
|
206
+1%
|
206
+0%
|
205
-1%
|
206
+0%
|
207
+1%
|
210
+2%
|
214
+2%
|
214
0%
|
219
+2%
|
224
+2%
|
211
-6%
|
207
-2%
|
212
+3%
|
216
+2%
|
239
+10%
|
257
+8%
|
263
+2%
|
269
+2%
|
273
+2%
|
274
+0%
|
273
0%
|
264
-3%
|
276
+4%
|
284
+3%
|
297
+5%
|
326
+10%
|
330
+1%
|
340
+3%
|
346
+2%
|
346
+0%
|
333
-4%
|
330
-1%
|
328
-1%
|
324
-1%
|
346
+7%
|
358
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(109)
|
(165)
|
(104)
|
(101)
|
(107)
|
(107)
|
(105)
|
(109)
|
(102)
|
(103)
|
(106)
|
(104)
|
(107)
|
(108)
|
(111)
|
(116)
|
(120)
|
(123)
|
(126)
|
(125)
|
(132)
|
(134)
|
(133)
|
(135)
|
(130)
|
(133)
|
(136)
|
(139)
|
(142)
|
(142)
|
(142)
|
(144)
|
(141)
|
(144)
|
(149)
|
(150)
|
(155)
|
(160)
|
(164)
|
(143)
|
(168)
|
|
Selling, General & Administrative |
(38)
|
(38)
|
(36)
|
(34)
|
(41)
|
(41)
|
(39)
|
(43)
|
(37)
|
(40)
|
(44)
|
(44)
|
(47)
|
(47)
|
(49)
|
(53)
|
(56)
|
(59)
|
(62)
|
(62)
|
(69)
|
(70)
|
(68)
|
(68)
|
(61)
|
(64)
|
(66)
|
(68)
|
(71)
|
(70)
|
(69)
|
(69)
|
(66)
|
(69)
|
(73)
|
(73)
|
(76)
|
(81)
|
(83)
|
(59)
|
(75)
|
|
Depreciation & Amortization |
(70)
|
(69)
|
(68)
|
(67)
|
(66)
|
(66)
|
(66)
|
(66)
|
(65)
|
(63)
|
(62)
|
(60)
|
(60)
|
(61)
|
(62)
|
(63)
|
(64)
|
(65)
|
(64)
|
(64)
|
(63)
|
(64)
|
(65)
|
(66)
|
(68)
|
(70)
|
(70)
|
(71)
|
(72)
|
(72)
|
(73)
|
(74)
|
(75)
|
(76)
|
(77)
|
(78)
|
(79)
|
(79)
|
(82)
|
(84)
|
(94)
|
|
Other Operating Expenses |
0
|
(58)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
86
N/A
|
32
-63%
|
99
+210%
|
103
+5%
|
97
-6%
|
99
+2%
|
101
+2%
|
96
-5%
|
103
+8%
|
104
+0%
|
104
+1%
|
110
+5%
|
107
-3%
|
111
+4%
|
113
+2%
|
95
-16%
|
86
-9%
|
89
+3%
|
90
+1%
|
113
+26%
|
125
+10%
|
129
+3%
|
136
+6%
|
139
+2%
|
145
+4%
|
140
-3%
|
128
-9%
|
137
+7%
|
141
+3%
|
155
+9%
|
183
+19%
|
186
+1%
|
199
+7%
|
202
+1%
|
197
-2%
|
182
-7%
|
175
-4%
|
168
-4%
|
160
-5%
|
203
+27%
|
190
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(28)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(26)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(18)
|
(26)
|
(26)
|
(31)
|
(29)
|
(50)
|
(51)
|
|
Non-Reccuring Items |
(59)
|
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
|
(1)
|
(1)
|
0
|
(2)
|
(4)
|
(7)
|
120
|
118
|
120
|
115
|
(48)
|
(54)
|
|
Total Other Income |
(17)
|
(15)
|
4
|
4
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
3
|
2
|
1
|
0
|
(1)
|
(1)
|
0
|
2
|
5
|
5
|
7
|
5
|
4
|
7
|
4
|
4
|
1
|
(0)
|
3
|
2
|
0
|
|
Pre-Tax Income |
(27)
N/A
|
(12)
+56%
|
78
N/A
|
82
+5%
|
75
-8%
|
76
+1%
|
79
+3%
|
74
-5%
|
82
+10%
|
82
+0%
|
83
+1%
|
89
+6%
|
83
-6%
|
88
+5%
|
89
+1%
|
69
-23%
|
60
-13%
|
62
+3%
|
61
-2%
|
86
+41%
|
99
+15%
|
103
+3%
|
109
+6%
|
111
+2%
|
117
+5%
|
113
-3%
|
103
-8%
|
116
+12%
|
124
+7%
|
137
+11%
|
169
+23%
|
170
+1%
|
182
+7%
|
186
+3%
|
176
-6%
|
280
+59%
|
268
-4%
|
256
-5%
|
249
-3%
|
107
-57%
|
85
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
(0)
|
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
0
|
3
|
14
|
14
|
3
|
(8)
|
(8)
|
(10)
|
(3)
|
(5)
|
(7)
|
(6)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(16)
|
(19)
|
(19)
|
(19)
|
(17)
|
(18)
|
(21)
|
(22)
|
(27)
|
(29)
|
(29)
|
(26)
|
(25)
|
(11)
|
(5)
|
|
Income from Continuing Operations |
(25)
|
(12)
|
71
|
75
|
66
|
67
|
68
|
75
|
85
|
97
|
97
|
92
|
75
|
79
|
79
|
65
|
55
|
55
|
55
|
72
|
87
|
90
|
97
|
99
|
104
|
99
|
88
|
98
|
105
|
118
|
152
|
152
|
161
|
165
|
149
|
251
|
239
|
230
|
225
|
97
|
80
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Income (Common) |
(25)
N/A
|
(12)
+52%
|
71
N/A
|
75
+6%
|
66
-12%
|
67
+0%
|
68
+3%
|
75
+9%
|
85
+15%
|
97
+13%
|
97
+1%
|
92
-6%
|
75
-18%
|
79
+5%
|
79
0%
|
65
-17%
|
55
-16%
|
55
N/A
|
55
N/A
|
72
+31%
|
86
+20%
|
90
+4%
|
97
+8%
|
99
+2%
|
104
+5%
|
99
-4%
|
88
-12%
|
97
+11%
|
104
+7%
|
118
+13%
|
152
+29%
|
152
+1%
|
161
+6%
|
165
+2%
|
149
-9%
|
251
+69%
|
239
-5%
|
230
-4%
|
225
-2%
|
97
-57%
|
80
-18%
|
|
EPS (Diluted) |
-0.3
N/A
|
-0.17
+43%
|
0.89
N/A
|
0.93
+4%
|
0.84
-10%
|
0.84
N/A
|
0.87
+4%
|
0.96
+10%
|
1.11
+16%
|
1.27
+14%
|
1.29
+2%
|
1.22
-5%
|
1.01
-17%
|
1.07
+6%
|
1.07
N/A
|
0.89
-17%
|
0.76
-15%
|
0.74
-3%
|
0.74
N/A
|
0.97
+31%
|
1.16
+20%
|
1.21
+4%
|
1.31
+8%
|
1.34
+2%
|
1.41
+5%
|
1.35
-4%
|
1.19
-12%
|
1.32
+11%
|
1.43
+8%
|
1.61
+13%
|
2.08
+29%
|
2.09
+0%
|
2.21
+6%
|
2.25
+2%
|
2.06
-8%
|
3.75
+82%
|
3.45
-8%
|
3.5
+1%
|
3.43
-2%
|
1.48
-57%
|
1.21
-18%
|