GoDaddy Inc
NYSE:GDDY
Income Statement
Earnings Waterfall
GoDaddy Inc
Revenue
|
4.3B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
2.7B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
635.9m
USD
|
Other Expenses
|
757.1m
USD
|
Net Income
|
1.4B
USD
|
Income Statement
GoDaddy 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 |
1 131
N/A
|
1 188
+5%
|
1 251
+5%
|
1 322
+6%
|
1 387
+5%
|
1 443
+4%
|
1 499
+4%
|
1 554
+4%
|
1 607
+3%
|
1 665
+4%
|
1 726
+4%
|
1 787
+4%
|
1 848
+3%
|
1 904
+3%
|
2 006
+5%
|
2 116
+5%
|
2 232
+5%
|
2 375
+6%
|
2 469
+4%
|
2 567
+4%
|
2 660
+4%
|
2 737
+3%
|
2 823
+3%
|
2 904
+3%
|
2 988
+3%
|
3 070
+3%
|
3 139
+2%
|
3 223
+3%
|
3 317
+3%
|
3 426
+3%
|
3 551
+4%
|
3 670
+3%
|
3 816
+4%
|
3 917
+3%
|
4 002
+2%
|
4 071
+2%
|
4 091
+1%
|
4 125
+1%
|
4 157
+1%
|
4 194
+1%
|
4 254
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(474)
|
(485)
|
(496)
|
(508)
|
(518)
|
(530)
|
(543)
|
(555)
|
(566)
|
(583)
|
(606)
|
(631)
|
(658)
|
(680)
|
(715)
|
(746)
|
(776)
|
(814)
|
(839)
|
(866)
|
(894)
|
(915)
|
(948)
|
(986)
|
(1 027)
|
(1 068)
|
(1 102)
|
(1 128)
|
(1 159)
|
(1 203)
|
(1 245)
|
(1 301)
|
(1 372)
|
(1 421)
|
(1 450)
|
(1 478)
|
(1 485)
|
(1 500)
|
(1 528)
|
(1 551)
|
(1 574)
|
|
Gross Profit |
657
N/A
|
703
+7%
|
755
+7%
|
814
+8%
|
869
+7%
|
914
+5%
|
957
+5%
|
999
+4%
|
1 041
+4%
|
1 082
+4%
|
1 121
+4%
|
1 157
+3%
|
1 190
+3%
|
1 224
+3%
|
1 291
+5%
|
1 370
+6%
|
1 456
+6%
|
1 561
+7%
|
1 630
+4%
|
1 701
+4%
|
1 766
+4%
|
1 822
+3%
|
1 874
+3%
|
1 917
+2%
|
1 961
+2%
|
2 003
+2%
|
2 037
+2%
|
2 096
+3%
|
2 158
+3%
|
2 223
+3%
|
2 305
+4%
|
2 369
+3%
|
2 444
+3%
|
2 496
+2%
|
2 552
+2%
|
2 593
+2%
|
2 607
+1%
|
2 624
+1%
|
2 629
+0%
|
2 643
+1%
|
2 681
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(789)
|
(837)
|
(889)
|
(924)
|
(931)
|
(962)
|
(1 020)
|
(1 045)
|
(1 072)
|
(1 112)
|
(1 087)
|
(1 112)
|
(1 140)
|
(1 169)
|
(1 240)
|
(1 308)
|
(1 390)
|
(1 473)
|
(1 505)
|
(1 570)
|
(1 617)
|
(1 680)
|
(1 739)
|
(1 728)
|
(1 741)
|
(1 733)
|
(1 782)
|
(1 835)
|
(1 876)
|
(1 977)
|
(1 987)
|
(2 033)
|
(2 062)
|
(2 042)
|
(2 052)
|
(2 074)
|
(2 092)
|
(2 099)
|
(2 100)
|
(2 072)
|
(2 045)
|
|
Selling, General & Administrative |
(440)
|
(472)
|
(502)
|
(523)
|
(524)
|
(548)
|
(602)
|
(619)
|
(643)
|
(656)
|
(649)
|
(666)
|
(692)
|
(720)
|
(755)
|
(788)
|
(828)
|
(864)
|
(879)
|
(922)
|
(949)
|
(991)
|
(1 031)
|
(1 027)
|
(1 038)
|
(1 026)
|
(1 071)
|
(1 098)
|
(1 113)
|
(1 158)
|
(1 138)
|
(1 152)
|
(1 156)
|
(1 134)
|
(1 119)
|
(1 116)
|
(1 104)
|
(1 085)
|
(1 070)
|
(1 048)
|
(1 034)
|
|
Research & Development |
(208)
|
(223)
|
(241)
|
(250)
|
(254)
|
(261)
|
(265)
|
(270)
|
(270)
|
(274)
|
(277)
|
(282)
|
(288)
|
(296)
|
(316)
|
(335)
|
(356)
|
(378)
|
(393)
|
(414)
|
(434)
|
(456)
|
(478)
|
(482)
|
(493)
|
(503)
|
(512)
|
(537)
|
(560)
|
(612)
|
(648)
|
(679)
|
(706)
|
(710)
|
(736)
|
(763)
|
(794)
|
(819)
|
(840)
|
(842)
|
(840)
|
|
Depreciation & Amortization |
(141)
|
(142)
|
(147)
|
(151)
|
(153)
|
(153)
|
(154)
|
(156)
|
(159)
|
(160)
|
(161)
|
(164)
|
(160)
|
(153)
|
(169)
|
(186)
|
(206)
|
(232)
|
(234)
|
(235)
|
(234)
|
(234)
|
(230)
|
(219)
|
(210)
|
(205)
|
(199)
|
(200)
|
(203)
|
(200)
|
(201)
|
(201)
|
(200)
|
(199)
|
(197)
|
(195)
|
(195)
|
(195)
|
(190)
|
(182)
|
(171)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(132)
N/A
|
(134)
-1%
|
(134)
0%
|
(110)
+18%
|
(62)
+44%
|
(48)
+22%
|
(64)
-31%
|
(46)
+27%
|
(31)
+33%
|
(31)
+1%
|
34
N/A
|
45
+32%
|
50
+11%
|
55
+9%
|
51
-7%
|
62
+21%
|
67
+8%
|
88
+32%
|
125
+43%
|
131
+4%
|
150
+14%
|
142
-5%
|
135
-5%
|
189
+40%
|
221
+17%
|
269
+22%
|
255
-5%
|
261
+2%
|
282
+8%
|
246
-13%
|
318
+29%
|
337
+6%
|
382
+13%
|
454
+19%
|
500
+10%
|
519
+4%
|
515
-1%
|
526
+2%
|
529
+1%
|
571
+8%
|
636
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(71)
|
(70)
|
(73)
|
(79)
|
(85)
|
(91)
|
(87)
|
(78)
|
(69)
|
(60)
|
(58)
|
(58)
|
(57)
|
(56)
|
(63)
|
(73)
|
(85)
|
(94)
|
(97)
|
(97)
|
(109)
|
(99)
|
(97)
|
(95)
|
(99)
|
(89)
|
(85)
|
(86)
|
(104)
|
(99)
|
(112)
|
(121)
|
(126)
|
(131)
|
(133)
|
(136)
|
(146)
|
(159)
|
(169)
|
(178)
|
(179)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(7)
|
(7)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
(33)
|
(33)
|
(33)
|
(36)
|
(3)
|
(8)
|
(10)
|
0
|
(7)
|
13
|
0
|
0
|
(9)
|
(30)
|
(19)
|
(69)
|
(77)
|
(83)
|
(90)
|
|
Total Other Income |
2
|
2
|
2
|
2
|
1
|
2
|
2
|
0
|
1
|
(3)
|
(11)
|
(10)
|
(14)
|
(4)
|
38
|
39
|
132
|
124
|
90
|
89
|
32
|
36
|
41
|
46
|
38
|
14
|
(667)
|
(671)
|
(664)
|
(674)
|
1
|
(2)
|
(3)
|
(4)
|
(5)
|
(0)
|
8
|
31
|
39
|
43
|
37
|
|
Pre-Tax Income |
(201)
N/A
|
(202)
-1%
|
(206)
-2%
|
(188)
+9%
|
(146)
+22%
|
(137)
+6%
|
(170)
-24%
|
(146)
+14%
|
(121)
+17%
|
(94)
+22%
|
(34)
+64%
|
(22)
+34%
|
(22)
+4%
|
(7)
+69%
|
24
N/A
|
20
-14%
|
107
+426%
|
113
+6%
|
113
+0%
|
122
+8%
|
73
-40%
|
78
+7%
|
46
-41%
|
107
+133%
|
126
+18%
|
159
+26%
|
(500)
N/A
|
(504)
-1%
|
(495)
+2%
|
(527)
-6%
|
200
N/A
|
228
+14%
|
254
+11%
|
319
+26%
|
353
+11%
|
352
0%
|
357
+1%
|
329
-8%
|
322
-2%
|
352
+10%
|
404
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
3
|
4
|
5
|
3
|
2
|
1
|
(1)
|
0
|
(2)
|
(1)
|
1
|
(0)
|
0
|
4
|
6
|
11
|
12
|
9
|
7
|
9
|
13
|
12
|
14
|
12
|
10
|
8
|
1
|
1
|
1
|
(6)
|
(1)
|
(11)
|
(18)
|
(8)
|
(6)
|
(4)
|
3
|
3
|
3
|
990
|
|
Income from Continuing Operations |
(200)
|
(199)
|
(202)
|
(182)
|
(143)
|
(135)
|
(169)
|
(147)
|
(120)
|
(95)
|
(35)
|
(22)
|
(22)
|
(7)
|
28
|
27
|
118
|
125
|
122
|
129
|
82
|
91
|
58
|
121
|
138
|
168
|
(492)
|
(504)
|
(494)
|
(527)
|
194
|
226
|
243
|
301
|
344
|
347
|
353
|
332
|
324
|
355
|
1 394
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
42
|
44
|
45
|
53
|
13
|
7
|
5
|
1
|
2
|
(2)
|
(3)
|
(8)
|
(13)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
(200)
N/A
|
(199)
+0%
|
(202)
-1%
|
(182)
+10%
|
(143)
+21%
|
(135)
+6%
|
(128)
+6%
|
(103)
+20%
|
(76)
+26%
|
(43)
+44%
|
(22)
+49%
|
(15)
+33%
|
(17)
-14%
|
(5)
+67%
|
24
N/A
|
42
+72%
|
136
+226%
|
139
+2%
|
136
-2%
|
127
-7%
|
77
-39%
|
87
+12%
|
56
-35%
|
119
+113%
|
137
+15%
|
167
+22%
|
(494)
N/A
|
(505)
-2%
|
(495)
+2%
|
(527)
-6%
|
193
N/A
|
226
+17%
|
242
+7%
|
300
+24%
|
344
+15%
|
346
+1%
|
352
+2%
|
331
-6%
|
324
-2%
|
355
+10%
|
1 393
+293%
|
|
EPS (Diluted) |
-1.31
N/A
|
-1.31
N/A
|
-1.33
-2%
|
-1.2
+10%
|
-0.95
+21%
|
-1.04
-9%
|
-1.97
-89%
|
-1.57
+20%
|
-1.29
+18%
|
-0.62
+52%
|
-0.27
+56%
|
-0.14
+48%
|
-0.21
-50%
|
-0.07
+67%
|
0.13
N/A
|
0.36
+177%
|
0.77
+114%
|
0.77
N/A
|
0.75
-3%
|
0.69
-8%
|
0.43
-38%
|
0.47
+9%
|
0.3
-36%
|
0.65
+117%
|
0.75
+15%
|
0.93
+24%
|
-2.97
N/A
|
-2.94
+1%
|
-2.94
N/A
|
-3.04
-3%
|
1.13
N/A
|
1.32
+17%
|
1.42
+8%
|
1.79
+26%
|
2.12
+18%
|
2.18
+3%
|
2.18
N/A
|
2.11
-3%
|
2.09
-1%
|
2.4
+15%
|
9.2
+283%
|