GATX Corp
NYSE:GATX
Income Statement
Earnings Waterfall
GATX Corp
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-356.8m
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-685.9m
USD
|
Operating Income
|
409.2m
USD
|
Other Expenses
|
-153.1m
USD
|
Net Income
|
256.1m
USD
|
Income Statement
GATX 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 |
1 335
N/A
|
1 362
+2%
|
1 406
+3%
|
1 451
+3%
|
1 484
+2%
|
1 484
0%
|
1 473
-1%
|
1 450
-2%
|
1 465
+1%
|
1 458
0%
|
1 435
-2%
|
1 418
-1%
|
1 400
-1%
|
1 390
-1%
|
1 386
0%
|
1 377
-1%
|
1 366
-1%
|
1 367
+0%
|
1 357
-1%
|
1 175
-13%
|
1 175
N/A
|
1 123
-4%
|
1 072
-5%
|
1 202
+12%
|
1 196
0%
|
1 199
+0%
|
1 205
+0%
|
1 209
+0%
|
1 216
+1%
|
1 232
+1%
|
1 241
+1%
|
1 257
+1%
|
1 268
+1%
|
1 264
0%
|
1 271
+1%
|
1 273
+0%
|
1 295
+2%
|
1 326
+2%
|
1 365
+3%
|
1 411
+3%
|
1 452
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(489)
|
(495)
|
(511)
|
(535)
|
(544)
|
(533)
|
(515)
|
(482)
|
(476)
|
(472)
|
(458)
|
(462)
|
(462)
|
(461)
|
(466)
|
(459)
|
(462)
|
(459)
|
(452)
|
(316)
|
(308)
|
(270)
|
(233)
|
(333)
|
(338)
|
(341)
|
(342)
|
(335)
|
(324)
|
(321)
|
(318)
|
(315)
|
(315)
|
(307)
|
(309)
|
(307)
|
(314)
|
(324)
|
(333)
|
(351)
|
(357)
|
|
Gross Profit |
847
N/A
|
867
+2%
|
896
+3%
|
916
+2%
|
940
+3%
|
951
+1%
|
958
+1%
|
968
+1%
|
989
+2%
|
986
0%
|
977
-1%
|
957
-2%
|
938
-2%
|
929
-1%
|
920
-1%
|
918
0%
|
904
-1%
|
908
+0%
|
905
0%
|
859
-5%
|
867
+1%
|
853
-2%
|
839
-2%
|
869
+4%
|
859
-1%
|
858
0%
|
863
+1%
|
874
+1%
|
891
+2%
|
911
+2%
|
923
+1%
|
943
+2%
|
954
+1%
|
957
+0%
|
963
+1%
|
966
+0%
|
981
+2%
|
1 002
+2%
|
1 032
+3%
|
1 060
+3%
|
1 095
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(586)
|
(587)
|
(594)
|
(600)
|
(608)
|
(607)
|
(604)
|
(609)
|
(600)
|
(601)
|
(604)
|
(585)
|
(590)
|
(584)
|
(576)
|
(586)
|
(589)
|
(595)
|
(598)
|
(577)
|
(578)
|
(574)
|
(570)
|
(587)
|
(584)
|
(586)
|
(588)
|
(587)
|
(601)
|
(616)
|
(625)
|
(646)
|
(646)
|
(641)
|
(639)
|
(626)
|
(630)
|
(638)
|
(652)
|
(672)
|
(686)
|
|
Selling, General & Administrative |
(303)
|
(296)
|
(296)
|
(298)
|
(295)
|
(290)
|
(283)
|
(280)
|
(269)
|
(261)
|
(262)
|
(244)
|
(246)
|
(245)
|
(236)
|
(244)
|
(243)
|
(244)
|
(244)
|
(232)
|
(232)
|
(230)
|
(228)
|
(235)
|
(231)
|
(230)
|
(228)
|
(221)
|
(226)
|
(228)
|
(228)
|
(238)
|
(236)
|
(235)
|
(236)
|
(231)
|
(234)
|
(238)
|
(242)
|
(249)
|
(254)
|
|
Depreciation & Amortization |
(256)
|
(264)
|
(270)
|
(274)
|
(283)
|
(287)
|
(290)
|
(291)
|
(291)
|
(293)
|
(294)
|
(297)
|
(300)
|
(301)
|
(304)
|
(307)
|
(313)
|
(317)
|
(320)
|
(311)
|
(314)
|
(313)
|
(311)
|
(321)
|
(322)
|
(323)
|
(327)
|
(331)
|
(339)
|
(349)
|
(356)
|
(364)
|
(365)
|
(364)
|
(361)
|
(358)
|
(358)
|
(360)
|
(367)
|
(376)
|
(383)
|
|
Other Operating Expenses |
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(38)
|
(40)
|
(47)
|
(49)
|
(44)
|
(45)
|
(38)
|
(36)
|
(34)
|
(33)
|
(35)
|
(35)
|
(33)
|
(33)
|
(31)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(35)
|
(37)
|
(39)
|
(41)
|
(44)
|
(45)
|
(42)
|
(41)
|
(37)
|
(38)
|
(39)
|
(43)
|
(47)
|
(49)
|
|
Operating Income |
261
N/A
|
280
+8%
|
302
+8%
|
316
+5%
|
333
+5%
|
344
+3%
|
354
+3%
|
359
+1%
|
389
+8%
|
385
-1%
|
372
-3%
|
372
0%
|
348
-6%
|
345
-1%
|
345
0%
|
332
-4%
|
315
-5%
|
313
0%
|
308
-2%
|
283
-8%
|
289
+2%
|
279
-4%
|
270
-3%
|
281
+4%
|
274
-3%
|
272
-1%
|
275
+1%
|
287
+4%
|
290
+1%
|
296
+2%
|
298
+1%
|
297
0%
|
308
+4%
|
316
+2%
|
323
+2%
|
340
+5%
|
352
+3%
|
364
+4%
|
380
+4%
|
388
+2%
|
409
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(168)
|
(163)
|
(167)
|
(170)
|
(159)
|
(158)
|
(150)
|
(161)
|
(163)
|
(159)
|
(160)
|
(150)
|
(151)
|
(159)
|
(160)
|
(153)
|
(162)
|
(169)
|
(168)
|
(163)
|
(170)
|
(168)
|
(174)
|
(181)
|
(181)
|
(183)
|
(187)
|
(190)
|
(198)
|
(201)
|
(202)
|
(204)
|
(202)
|
(204)
|
(207)
|
(214)
|
(222)
|
(234)
|
(248)
|
(263)
|
(282)
|
|
Gain/Loss on Disposition of Assets |
97
|
106
|
88
|
87
|
104
|
85
|
74
|
79
|
57
|
85
|
153
|
98
|
100
|
85
|
32
|
54
|
85
|
69
|
70
|
73
|
26
|
52
|
47
|
52
|
70
|
43
|
47
|
42
|
37
|
66
|
79
|
106
|
157
|
98
|
80
|
78
|
51
|
117
|
130
|
130
|
119
|
|
Total Other Income |
(11)
|
(14)
|
(5)
|
(2)
|
(12)
|
(10)
|
(17)
|
(7)
|
(1)
|
(5)
|
5
|
(15)
|
(14)
|
(8)
|
(16)
|
(19)
|
(10)
|
(14)
|
(19)
|
(22)
|
(22)
|
(17)
|
(12)
|
(7)
|
(12)
|
(15)
|
(14)
|
(13)
|
(6)
|
(11)
|
(11)
|
(4)
|
(4)
|
(8)
|
(10)
|
(27)
|
(29)
|
(23)
|
(18)
|
(9)
|
(5)
|
|
Pre-Tax Income |
179
N/A
|
209
+17%
|
218
+4%
|
231
+6%
|
266
+15%
|
262
-1%
|
262
0%
|
270
+3%
|
282
+4%
|
307
+9%
|
370
+21%
|
305
-17%
|
282
-8%
|
264
-7%
|
199
-24%
|
214
+8%
|
228
+6%
|
200
-12%
|
191
-4%
|
171
-10%
|
123
-28%
|
146
+18%
|
131
-10%
|
145
+11%
|
151
+4%
|
118
-22%
|
121
+3%
|
125
+4%
|
122
-2%
|
149
+22%
|
164
+10%
|
195
+19%
|
259
+33%
|
203
-22%
|
187
-8%
|
177
-5%
|
152
-14%
|
225
+48%
|
243
+8%
|
246
+1%
|
242
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(72)
|
(83)
|
(72)
|
(76)
|
(89)
|
(89)
|
(90)
|
(111)
|
(115)
|
(121)
|
(141)
|
(96)
|
(86)
|
(78)
|
(57)
|
(72)
|
(72)
|
(62)
|
(55)
|
(47)
|
(18)
|
(22)
|
(19)
|
(41)
|
(46)
|
(37)
|
(39)
|
(37)
|
(33)
|
(42)
|
(44)
|
(53)
|
(67)
|
(56)
|
(56)
|
(55)
|
(53)
|
(68)
|
(68)
|
(59)
|
(57)
|
|
Income from Continuing Operations |
107
|
126
|
146
|
156
|
177
|
173
|
172
|
159
|
168
|
186
|
228
|
210
|
197
|
186
|
142
|
142
|
155
|
138
|
136
|
124
|
105
|
123
|
112
|
104
|
106
|
81
|
82
|
88
|
90
|
108
|
119
|
142
|
192
|
147
|
131
|
122
|
100
|
157
|
175
|
187
|
185
|
|
Equity Earnings Affiliates |
77
|
76
|
54
|
50
|
48
|
45
|
34
|
46
|
45
|
42
|
56
|
47
|
49
|
52
|
49
|
44
|
50
|
53
|
52
|
50
|
51
|
54
|
55
|
77
|
81
|
83
|
93
|
62
|
50
|
1
|
(20)
|
1
|
(10)
|
33
|
38
|
34
|
58
|
61
|
67
|
72
|
71
|
|
Net Income (Common) |
184
N/A
|
202
+10%
|
200
-1%
|
205
+3%
|
225
+10%
|
217
-3%
|
206
-5%
|
205
0%
|
212
+3%
|
228
+7%
|
284
+25%
|
257
-10%
|
245
-5%
|
238
-3%
|
191
-20%
|
502
+163%
|
521
+4%
|
506
-3%
|
504
0%
|
211
-58%
|
177
-16%
|
206
+17%
|
204
-1%
|
211
+4%
|
216
+2%
|
187
-13%
|
190
+1%
|
151
-20%
|
142
-6%
|
108
-24%
|
100
-7%
|
143
+43%
|
182
+27%
|
180
-2%
|
169
-6%
|
156
-7%
|
158
+1%
|
218
+39%
|
242
+11%
|
259
+7%
|
256
-1%
|
|
EPS (Diluted) |
3.94
N/A
|
4.36
+11%
|
4.42
+1%
|
4.48
+1%
|
5.02
+12%
|
4.91
-2%
|
4.73
-4%
|
4.69
-1%
|
5.08
+8%
|
5.64
+11%
|
7
+24%
|
6.29
-10%
|
6.14
-2%
|
6.01
-2%
|
4.86
-19%
|
12.74
+162%
|
13.52
+6%
|
13.18
-3%
|
13.09
-1%
|
5.51
-58%
|
4.79
-13%
|
5.6
+17%
|
5.66
+1%
|
5.8
+2%
|
6.1
+5%
|
5.29
-13%
|
5.37
+2%
|
4.27
-20%
|
3.93
-8%
|
2.99
-24%
|
2.78
-7%
|
3.98
+43%
|
5.06
+27%
|
4.98
-2%
|
4.71
-5%
|
4.34
-8%
|
4.4
+1%
|
6.1
+39%
|
6.75
+11%
|
7.26
+8%
|
7.15
-2%
|