Exterran Corp
NYSE:EXTN
Income Statement
Earnings Waterfall
Exterran Corp
Revenue
|
760.9m
USD
|
Cost of Revenue
|
-454m
USD
|
Gross Profit
|
306.9m
USD
|
Operating Expenses
|
-310.3m
USD
|
Operating Income
|
-3.4m
USD
|
Other Expenses
|
-81.5m
USD
|
Net Income
|
-84.9m
USD
|
Income Statement
Exterran Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
2 102
N/A
|
2 148
+2%
|
2 059
-4%
|
1 932
-6%
|
1 791
-7%
|
1 577
-12%
|
1 379
-13%
|
1 197
-13%
|
905
-24%
|
844
-7%
|
900
+7%
|
985
+9%
|
1 215
+23%
|
1 320
+9%
|
1 346
+2%
|
1 366
+2%
|
1 361
0%
|
1 362
+0%
|
1 099
-19%
|
951
-14%
|
796
-16%
|
605
-24%
|
656
+8%
|
639
-3%
|
613
-4%
|
589
-4%
|
604
+3%
|
595
-1%
|
630
+6%
|
686
+9%
|
761
+11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 544)
|
(1 589)
|
(1 545)
|
(1 460)
|
(1 324)
|
(1 170)
|
(993)
|
(847)
|
(597)
|
(541)
|
(587)
|
(660)
|
(868)
|
(956)
|
(974)
|
(985)
|
(977)
|
(982)
|
(745)
|
(615)
|
(482)
|
(314)
|
(379)
|
(372)
|
(351)
|
(329)
|
(332)
|
(324)
|
(354)
|
(404)
|
(454)
|
|
Gross Profit |
558
N/A
|
559
+0%
|
513
-8%
|
472
-8%
|
466
-1%
|
408
-13%
|
386
-5%
|
350
-9%
|
309
-12%
|
304
-2%
|
313
+3%
|
325
+4%
|
347
+7%
|
364
+5%
|
372
+2%
|
382
+3%
|
383
+0%
|
380
-1%
|
355
-7%
|
335
-5%
|
314
-6%
|
291
-7%
|
277
-5%
|
267
-4%
|
262
-2%
|
260
-1%
|
272
+5%
|
272
0%
|
276
+2%
|
282
+2%
|
307
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(433)
|
(428)
|
(391)
|
(371)
|
(375)
|
(376)
|
(353)
|
(328)
|
(290)
|
(263)
|
(266)
|
(270)
|
(284)
|
(290)
|
(294)
|
(300)
|
(302)
|
(309)
|
(301)
|
(299)
|
(300)
|
(284)
|
(281)
|
(274)
|
(268)
|
(278)
|
(294)
|
(306)
|
(308)
|
(315)
|
(310)
|
|
Selling, General & Administrative |
(263)
|
(256)
|
(242)
|
(230)
|
(220)
|
(208)
|
(193)
|
(177)
|
(157)
|
(156)
|
(160)
|
(165)
|
(176)
|
(176)
|
(176)
|
(178)
|
(178)
|
(178)
|
(166)
|
(154)
|
(142)
|
(132)
|
(130)
|
(128)
|
(124)
|
(123)
|
(125)
|
(130)
|
(132)
|
(142)
|
(146)
|
|
Depreciation & Amortization |
(170)
|
(172)
|
(149)
|
(141)
|
(155)
|
(168)
|
(159)
|
(151)
|
(133)
|
(107)
|
(106)
|
(105)
|
(108)
|
(114)
|
(118)
|
(122)
|
(124)
|
(131)
|
(135)
|
(145)
|
(158)
|
(152)
|
(150)
|
(146)
|
(145)
|
(156)
|
(169)
|
(176)
|
(175)
|
(173)
|
(164)
|
|
Operating Income |
124
N/A
|
131
+5%
|
122
-7%
|
101
-17%
|
91
-10%
|
32
-65%
|
33
+5%
|
21
-36%
|
19
-13%
|
41
+118%
|
47
+16%
|
56
+18%
|
63
+14%
|
74
+18%
|
78
+6%
|
82
+4%
|
81
0%
|
72
-12%
|
54
-25%
|
37
-31%
|
14
-61%
|
7
-50%
|
(4)
N/A
|
(7)
-76%
|
(7)
+3%
|
(18)
-178%
|
(22)
-20%
|
(34)
-58%
|
(31)
+9%
|
(33)
-7%
|
(3)
+90%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
13
|
13
|
13
|
13
|
8
|
0
|
(8)
|
(21)
|
(24)
|
(28)
|
(36)
|
(36)
|
(35)
|
(35)
|
(30)
|
(29)
|
(29)
|
(30)
|
(33)
|
(36)
|
(39)
|
(40)
|
(40)
|
(40)
|
(39)
|
(39)
|
(40)
|
(40)
|
(42)
|
(43)
|
(44)
|
|
Non-Reccuring Items |
(4)
|
(8)
|
(25)
|
(35)
|
(52)
|
(61)
|
(63)
|
(72)
|
(55)
|
(47)
|
(27)
|
(10)
|
(12)
|
(10)
|
(12)
|
(12)
|
(6)
|
(4)
|
(13)
|
(16)
|
(59)
|
(59)
|
(48)
|
(45)
|
(12)
|
(12)
|
(19)
|
(18)
|
(9)
|
(13)
|
(6)
|
|
Total Other Income |
(6)
|
(16)
|
(22)
|
(44)
|
(36)
|
(23)
|
(15)
|
17
|
13
|
10
|
2
|
1
|
1
|
(2)
|
(5)
|
(7)
|
(6)
|
(4)
|
2
|
(1)
|
0
|
(1)
|
1
|
2
|
(1)
|
(4)
|
(3)
|
(1)
|
1
|
6
|
1
|
|
Pre-Tax Income |
127
N/A
|
119
-6%
|
88
-26%
|
35
-60%
|
11
-68%
|
(52)
N/A
|
(52)
+0%
|
(55)
-4%
|
(48)
+13%
|
(23)
+51%
|
(14)
+38%
|
11
N/A
|
17
+51%
|
27
+58%
|
32
+21%
|
34
+5%
|
40
+17%
|
34
-15%
|
9
-74%
|
(15)
N/A
|
(83)
-454%
|
(93)
-12%
|
(91)
+2%
|
(90)
+2%
|
(58)
+36%
|
(72)
-26%
|
(83)
-15%
|
(93)
-12%
|
(81)
+13%
|
(82)
-2%
|
(53)
+36%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(79)
|
(77)
|
(68)
|
(43)
|
(40)
|
(23)
|
(115)
|
(136)
|
(124)
|
(132)
|
(31)
|
(23)
|
(28)
|
(22)
|
(32)
|
(32)
|
(39)
|
(42)
|
(43)
|
(36)
|
(25)
|
(26)
|
(19)
|
(24)
|
(28)
|
(27)
|
(31)
|
(21)
|
(30)
|
(29)
|
(31)
|
|
Income from Continuing Operations |
48
|
42
|
20
|
(8)
|
(28)
|
(75)
|
(167)
|
(190)
|
(172)
|
(155)
|
(45)
|
(12)
|
(11)
|
5
|
0
|
2
|
1
|
(8)
|
(35)
|
(51)
|
(108)
|
(119)
|
(110)
|
(114)
|
(86)
|
(99)
|
(115)
|
(114)
|
(111)
|
(111)
|
(84)
|
|
Net Income (Common) |
115
N/A
|
109
-6%
|
69
-37%
|
41
-41%
|
27
-34%
|
(103)
N/A
|
(184)
-79%
|
(205)
-12%
|
(228)
-11%
|
(115)
+50%
|
(16)
+86%
|
0
N/A
|
34
+8 375%
|
19
-45%
|
15
-18%
|
17
+12%
|
24
+41%
|
14
-44%
|
6
-54%
|
(9)
N/A
|
(102)
-1 063%
|
(115)
-13%
|
(140)
-21%
|
(148)
-6%
|
(101)
+31%
|
(113)
-11%
|
(116)
-3%
|
(115)
+1%
|
(113)
+2%
|
(112)
+0%
|
(85)
+24%
|
|
EPS (Diluted) |
3.63
N/A
|
3.17
-13%
|
2
-37%
|
1.18
-41%
|
0.77
-35%
|
-2.97
N/A
|
-5.31
-79%
|
-5.93
-12%
|
-6.45
-9%
|
-3.27
+49%
|
-0.44
+87%
|
0.01
N/A
|
0.96
+9 500%
|
0.52
-46%
|
0.43
-17%
|
0.48
+12%
|
0.68
+42%
|
0.38
-44%
|
0.18
-53%
|
-0.26
N/A
|
-3.13
-1 104%
|
-3.52
-12%
|
-4.19
-19%
|
-4.5
-7%
|
-3.08
+32%
|
-3.42
-11%
|
-3.51
-3%
|
-3.45
+2%
|
-3.4
+1%
|
-3.39
+0%
|
-2.54
+25%
|