Federal Signal Corp
NYSE:FSS
Income Statement
Earnings Waterfall
Federal Signal Corp
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
470.4m
USD
|
Operating Expenses
|
-230.5m
USD
|
Operating Income
|
239.9m
USD
|
Other Expenses
|
-58.3m
USD
|
Net Income
|
181.6m
USD
|
Income Statement
Federal Signal Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
713
N/A
|
725
+2%
|
735
+1%
|
779
+6%
|
775
0%
|
746
-4%
|
707
-5%
|
768
+9%
|
668
-13%
|
635
-5%
|
642
+1%
|
708
+10%
|
713
+1%
|
765
+7%
|
827
+8%
|
899
+9%
|
970
+8%
|
1 037
+7%
|
1 058
+2%
|
1 090
+3%
|
1 114
+2%
|
1 147
+3%
|
1 186
+3%
|
1 221
+3%
|
1 234
+1%
|
1 179
-4%
|
1 150
-2%
|
1 131
-2%
|
1 124
-1%
|
1 188
+6%
|
1 207
+2%
|
1 213
+1%
|
1 265
+4%
|
1 297
+3%
|
1 345
+4%
|
1 435
+7%
|
1 490
+4%
|
1 566
+5%
|
1 666
+6%
|
1 723
+3%
|
1 762
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(537)
|
(542)
|
(544)
|
(570)
|
(559)
|
(528)
|
(492)
|
(542)
|
(464)
|
(446)
|
(463)
|
(525)
|
(534)
|
(576)
|
(622)
|
(677)
|
(731)
|
(773)
|
(786)
|
(807)
|
(823)
|
(847)
|
(873)
|
(899)
|
(906)
|
(871)
|
(851)
|
(837)
|
(836)
|
(889)
|
(909)
|
(925)
|
(969)
|
(993)
|
(1 029)
|
(1 090)
|
(1 125)
|
(1 173)
|
(1 238)
|
(1 273)
|
(1 292)
|
|
Gross Profit |
176
N/A
|
183
+4%
|
191
+4%
|
209
+9%
|
217
+4%
|
219
+1%
|
215
-2%
|
226
+5%
|
204
-10%
|
188
-8%
|
179
-5%
|
183
+3%
|
179
-2%
|
189
+5%
|
205
+8%
|
221
+8%
|
240
+8%
|
264
+10%
|
272
+3%
|
282
+4%
|
291
+3%
|
300
+3%
|
313
+4%
|
323
+3%
|
327
+1%
|
309
-6%
|
299
-3%
|
294
-2%
|
288
-2%
|
299
+4%
|
297
-1%
|
289
-3%
|
296
+2%
|
304
+3%
|
316
+4%
|
345
+9%
|
365
+6%
|
393
+8%
|
427
+9%
|
450
+5%
|
470
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(113)
|
(114)
|
(116)
|
(120)
|
(116)
|
(112)
|
(109)
|
(122)
|
(108)
|
(108)
|
(109)
|
(120)
|
(124)
|
(129)
|
(136)
|
(145)
|
(155)
|
(161)
|
(161)
|
(159)
|
(161)
|
(162)
|
(167)
|
(173)
|
(172)
|
(167)
|
(163)
|
(159)
|
(157)
|
(163)
|
(161)
|
(160)
|
(166)
|
(169)
|
(175)
|
(185)
|
(193)
|
(205)
|
(217)
|
(225)
|
(231)
|
|
Selling, General & Administrative |
(113)
|
(114)
|
(116)
|
(107)
|
(116)
|
(112)
|
(109)
|
(108)
|
(108)
|
(108)
|
(109)
|
(106)
|
(124)
|
(129)
|
(136)
|
(132)
|
(155)
|
(161)
|
(161)
|
(146)
|
(161)
|
(162)
|
(167)
|
(160)
|
(172)
|
(167)
|
(163)
|
(147)
|
(157)
|
(163)
|
(161)
|
(138)
|
(160)
|
(160)
|
(163)
|
(160)
|
(180)
|
(191)
|
(202)
|
(198)
|
(215)
|
|
Research & Development |
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(12)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(6)
|
(9)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
|
Operating Income |
63
N/A
|
69
+10%
|
75
+9%
|
89
+18%
|
101
+13%
|
106
+6%
|
106
+0%
|
104
-3%
|
96
-8%
|
81
-16%
|
70
-14%
|
64
-8%
|
55
-14%
|
60
+9%
|
69
+15%
|
77
+11%
|
85
+10%
|
103
+22%
|
111
+8%
|
123
+11%
|
129
+5%
|
138
+7%
|
146
+6%
|
150
+2%
|
156
+4%
|
142
-9%
|
137
-3%
|
135
-1%
|
130
-3%
|
136
+5%
|
137
+0%
|
129
-6%
|
129
+1%
|
135
+4%
|
140
+4%
|
160
+14%
|
172
+7%
|
187
+9%
|
211
+12%
|
225
+7%
|
240
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(10)
|
(14)
|
(17)
|
(20)
|
(20)
|
(18)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(9)
|
(9)
|
(8)
|
(8)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(8)
|
(8)
|
(6)
|
(6)
|
0
|
0
|
(2)
|
(3)
|
(0)
|
(1)
|
|
Total Other Income |
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
2
|
(2)
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Pre-Tax Income |
57
N/A
|
63
+11%
|
69
+10%
|
83
+20%
|
94
+13%
|
100
+6%
|
101
+1%
|
100
-1%
|
92
-8%
|
78
-16%
|
67
-14%
|
57
-15%
|
52
-9%
|
55
+7%
|
62
+12%
|
61
-1%
|
67
+10%
|
85
+26%
|
93
+10%
|
112
+20%
|
118
+6%
|
127
+8%
|
135
+6%
|
139
+2%
|
146
+5%
|
129
-12%
|
126
-3%
|
125
-1%
|
121
-3%
|
131
+8%
|
132
+0%
|
118
-11%
|
118
+0%
|
125
+6%
|
128
+3%
|
151
+18%
|
158
+5%
|
166
+5%
|
187
+12%
|
203
+9%
|
219
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
105
|
(3)
|
(11)
|
(24)
|
(28)
|
(33)
|
(33)
|
(34)
|
(31)
|
(26)
|
(23)
|
(17)
|
(16)
|
(17)
|
(19)
|
(21)
|
(21)
|
(23)
|
(22)
|
(18)
|
(20)
|
(23)
|
(24)
|
(30)
|
(32)
|
(26)
|
(26)
|
(29)
|
(26)
|
(28)
|
(25)
|
(17)
|
(19)
|
(22)
|
(23)
|
(31)
|
(31)
|
(32)
|
(41)
|
(46)
|
(38)
|
|
Income from Continuing Operations |
161
|
60
|
59
|
60
|
67
|
68
|
68
|
66
|
61
|
52
|
44
|
39
|
36
|
38
|
43
|
41
|
46
|
62
|
71
|
94
|
98
|
104
|
111
|
108
|
114
|
103
|
100
|
96
|
95
|
103
|
107
|
101
|
99
|
103
|
105
|
120
|
127
|
134
|
146
|
157
|
182
|
|
Net Income (Common) |
168
N/A
|
68
-60%
|
67
-1%
|
64
-5%
|
71
+12%
|
72
+2%
|
76
+5%
|
64
-16%
|
62
-2%
|
53
-15%
|
43
-19%
|
44
+3%
|
38
-14%
|
40
+6%
|
44
+10%
|
62
+41%
|
67
+9%
|
83
+23%
|
92
+11%
|
94
+2%
|
99
+5%
|
105
+6%
|
111
+6%
|
109
-2%
|
114
+5%
|
103
-10%
|
100
-3%
|
96
-4%
|
95
-1%
|
103
+9%
|
107
+4%
|
101
-6%
|
99
-2%
|
103
+4%
|
105
+3%
|
120
+14%
|
127
+6%
|
134
+5%
|
146
+9%
|
157
+8%
|
182
+15%
|
|
EPS (Diluted) |
2.63
N/A
|
1.05
-60%
|
1.05
N/A
|
1
-5%
|
1.11
+11%
|
1.13
+2%
|
1.19
+5%
|
1
-16%
|
0.97
-3%
|
0.87
-10%
|
0.7
-20%
|
0.71
+1%
|
0.62
-13%
|
0.66
+6%
|
0.72
+9%
|
1.01
+40%
|
1.1
+9%
|
1.35
+23%
|
1.5
+11%
|
1.53
+2%
|
1.62
+6%
|
1.72
+6%
|
1.82
+6%
|
1.76
-3%
|
1.86
+6%
|
1.67
-10%
|
1.62
-3%
|
1.56
-4%
|
1.54
-1%
|
1.67
+8%
|
1.73
+4%
|
1.63
-6%
|
1.61
-1%
|
1.68
+4%
|
1.71
+2%
|
1.97
+15%
|
2.08
+6%
|
2.19
+5%
|
2.38
+9%
|
2.56
+8%
|
2.96
+16%
|