Fortive Corp
NYSE:FTV
Income Statement
Earnings Waterfall
Fortive Corp
Revenue
|
6.1B
USD
|
Cost of Revenue
|
-2.5B
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-2.5B
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-232.8m
USD
|
Net Income
|
899.6m
USD
|
Income Statement
Fortive Corp
Oct-2015 | Dec-2015 | Apr-2016 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
6 290
N/A
|
6 179
-2%
|
6 140
-1%
|
6 130
0%
|
6 173
+1%
|
5 378
-13%
|
5 439
+1%
|
5 512
+1%
|
5 630
+2%
|
5 756
+2%
|
5 713
-1%
|
5 686
0%
|
5 602
-1%
|
3 800
-32%
|
3 901
+3%
|
4 164
+7%
|
4 423
+6%
|
4 564
+3%
|
4 685
+3%
|
3 861
-18%
|
3 161
-18%
|
4 634
+47%
|
4 180
-10%
|
4 458
+7%
|
4 598
+3%
|
5 255
+14%
|
5 372
+2%
|
5 516
+3%
|
5 672
+3%
|
5 826
+3%
|
5 910
+1%
|
5 973
+1%
|
6 012
+1%
|
6 065
+1%
|
6 129
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 242)
|
(3 173)
|
(3 176)
|
(3 162)
|
(3 180)
|
(2 693)
|
(2 704)
|
(2 741)
|
(2 793)
|
(2 835)
|
(2 769)
|
(2 717)
|
(2 646)
|
(1 614)
|
(1 669)
|
(1 858)
|
(2 015)
|
(2 081)
|
(2 138)
|
(1 636)
|
(1 212)
|
(2 026)
|
(1 736)
|
(1 841)
|
(1 888)
|
(2 248)
|
(2 285)
|
(2 350)
|
(2 406)
|
(2 462)
|
(2 490)
|
(2 482)
|
(2 472)
|
(2 471)
|
(2 479)
|
|
Gross Profit |
3 048
N/A
|
3 006
-1%
|
2 965
-1%
|
2 968
+0%
|
2 994
+1%
|
2 686
-10%
|
2 734
+2%
|
2 771
+1%
|
2 838
+2%
|
2 921
+3%
|
2 944
+1%
|
2 969
+1%
|
2 956
0%
|
2 186
-26%
|
2 233
+2%
|
2 306
+3%
|
2 408
+4%
|
2 483
+3%
|
2 546
+3%
|
2 225
-13%
|
1 949
-12%
|
2 609
+34%
|
2 445
-6%
|
2 617
+7%
|
2 710
+4%
|
3 007
+11%
|
3 087
+3%
|
3 165
+3%
|
3 266
+3%
|
3 363
+3%
|
3 420
+2%
|
3 492
+2%
|
3 539
+1%
|
3 594
+2%
|
3 650
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 798)
|
(1 712)
|
(1 726)
|
(1 743)
|
(1 747)
|
(1 610)
|
(1 641)
|
(1 652)
|
(1 685)
|
(1 762)
|
(1 802)
|
(1 852)
|
(1 928)
|
(1 538)
|
(1 648)
|
(1 796)
|
(1 937)
|
(2 003)
|
(2 115)
|
(1 941)
|
(1 769)
|
(2 051)
|
(1 913)
|
(1 977)
|
(2 006)
|
(2 178)
|
(2 260)
|
(2 301)
|
(2 350)
|
(2 358)
|
(2 404)
|
(2 415)
|
(2 425)
|
(2 460)
|
(2 518)
|
|
Selling, General & Administrative |
(1 414)
|
(1 334)
|
(1 350)
|
(1 366)
|
(1 371)
|
(1 259)
|
(1 287)
|
(1 296)
|
(1 323)
|
(1 393)
|
(1 445)
|
(1 492)
|
(1 551)
|
(1 260)
|
(1 361)
|
(1 493)
|
(1 619)
|
(1 682)
|
(1 790)
|
(1 656)
|
(1 524)
|
(1 730)
|
(1 619)
|
(1 673)
|
(1 694)
|
(1 824)
|
(1 892)
|
(1 921)
|
(1 956)
|
(1 957)
|
(1 984)
|
(2 013)
|
(2 025)
|
(2 063)
|
(2 116)
|
|
Research & Development |
(384)
|
(378)
|
(376)
|
(377)
|
(377)
|
(351)
|
(354)
|
(356)
|
(363)
|
(369)
|
(373)
|
(376)
|
(378)
|
(278)
|
(287)
|
(303)
|
(318)
|
(320)
|
(325)
|
(285)
|
(245)
|
(321)
|
(293)
|
(304)
|
(312)
|
(355)
|
(368)
|
(380)
|
(393)
|
(402)
|
(403)
|
(403)
|
(400)
|
(398)
|
(402)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 251
N/A
|
1 294
+3%
|
1 239
-4%
|
1 225
-1%
|
1 246
+2%
|
1 075
-14%
|
1 094
+2%
|
1 120
+2%
|
1 153
+3%
|
1 160
+1%
|
1 141
-2%
|
1 117
-2%
|
1 028
-8%
|
648
-37%
|
585
-10%
|
510
-13%
|
470
-8%
|
481
+2%
|
431
-10%
|
284
-34%
|
180
-37%
|
558
+211%
|
532
-5%
|
641
+20%
|
704
+10%
|
829
+18%
|
828
0%
|
865
+4%
|
917
+6%
|
1 005
+10%
|
1 016
+1%
|
1 076
+6%
|
1 114
+4%
|
1 134
+2%
|
1 132
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
(3)
|
(26)
|
(46)
|
(69)
|
(89)
|
(89)
|
(89)
|
(89)
|
(91)
|
(91)
|
(77)
|
(79)
|
(100)
|
(124)
|
(143)
|
(161)
|
(153)
|
(143)
|
971
|
987
|
998
|
1 009
|
(103)
|
(94)
|
(90)
|
(91)
|
(98)
|
(112)
|
(124)
|
(127)
|
(124)
|
(135)
|
|
Non-Reccuring Items |
0
|
(24)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
15
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
41
|
4
|
(44)
|
(44)
|
(85)
|
(19)
|
37
|
63
|
63
|
(34)
|
30
|
(12)
|
(13)
|
(18)
|
0
|
(2)
|
(1)
|
0
|
63
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
4
|
3
|
2
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(10)
|
(4)
|
(4)
|
(2)
|
(1)
|
(11)
|
(12)
|
(14)
|
(14)
|
(12)
|
(18)
|
(16)
|
(15)
|
(20)
|
(16)
|
(19)
|
(41)
|
|
Pre-Tax Income |
1 251
N/A
|
1 270
+2%
|
1 239
-2%
|
1 222
-1%
|
1 220
0%
|
1 011
-17%
|
1 020
+1%
|
1 026
+1%
|
1 075
+5%
|
1 074
0%
|
1 055
-2%
|
1 029
-2%
|
938
-9%
|
566
-40%
|
504
-11%
|
409
-19%
|
387
-6%
|
337
-13%
|
216
-36%
|
83
-61%
|
(52)
N/A
|
1 508
N/A
|
1 555
+3%
|
1 691
+9%
|
1 765
+4%
|
678
-62%
|
750
+11%
|
750
+0%
|
794
+6%
|
874
+10%
|
889
+2%
|
931
+5%
|
970
+4%
|
991
+2%
|
1 019
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(394)
|
(406)
|
(397)
|
(369)
|
(336)
|
(270)
|
(262)
|
(267)
|
(275)
|
(259)
|
(227)
|
(190)
|
(154)
|
(95)
|
(83)
|
(63)
|
(47)
|
(69)
|
(69)
|
(53)
|
(38)
|
(56)
|
(33)
|
(47)
|
(56)
|
(63)
|
(82)
|
(92)
|
(96)
|
(118)
|
(125)
|
(131)
|
(143)
|
(125)
|
(119)
|
|
Income from Continuing Operations |
857
|
864
|
842
|
854
|
884
|
740
|
758
|
759
|
800
|
814
|
829
|
839
|
785
|
471
|
421
|
346
|
340
|
268
|
146
|
31
|
(90)
|
1 452
|
1 522
|
1 644
|
1 709
|
614
|
668
|
659
|
697
|
755
|
764
|
800
|
828
|
866
|
900
|
|
Net Income (Common) |
857
N/A
|
864
+1%
|
842
-3%
|
854
+1%
|
884
+4%
|
872
-1%
|
890
+2%
|
891
+0%
|
932
+5%
|
1 045
+12%
|
1 106
+6%
|
1 161
+5%
|
1 121
-3%
|
2 879
+157%
|
2 765
-4%
|
2 627
-5%
|
2 589
-1%
|
670
-74%
|
547
-18%
|
503
-8%
|
522
+4%
|
1 544
+196%
|
1 613
+4%
|
1 664
+3%
|
1 606
-3%
|
574
-64%
|
646
+13%
|
655
+1%
|
695
+6%
|
755
+9%
|
764
+1%
|
800
+5%
|
828
+4%
|
866
+5%
|
900
+4%
|
|
EPS (Diluted) |
2.49
N/A
|
2.5
+0%
|
2.44
-2%
|
2.47
+1%
|
2.55
+3%
|
2.51
-2%
|
2.53
+1%
|
2.53
N/A
|
2.64
+4%
|
2.96
+12%
|
3.12
+5%
|
3.26
+4%
|
3.15
-3%
|
8.2
+160%
|
8.14
-1%
|
7.73
-5%
|
7.61
-2%
|
1.97
-74%
|
1.61
-18%
|
1.48
-8%
|
1.53
+3%
|
4.3
+181%
|
4.71
+10%
|
4.85
+3%
|
4.43
-9%
|
1.62
-63%
|
1.75
+8%
|
1.82
+4%
|
1.93
+6%
|
2.09
+8%
|
2.14
+2%
|
2.25
+5%
|
2.33
+4%
|
2.43
+4%
|
2.53
+4%
|