Helix Energy Solutions Group Inc
NYSE:HLX
Income Statement
Earnings Waterfall
Helix Energy Solutions Group Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
204.6m
USD
|
Operating Expenses
|
-133.7m
USD
|
Operating Income
|
71m
USD
|
Other Expenses
|
-102.9m
USD
|
Net Income
|
-31.9m
USD
|
Income Statement
Helix Energy Solutions Group Inc
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 |
933
N/A
|
1 006
+8%
|
1 127
+12%
|
1 107
-2%
|
1 043
-6%
|
904
-13%
|
745
-18%
|
696
-7%
|
597
-14%
|
539
-10%
|
517
-4%
|
488
-6%
|
501
+3%
|
544
+9%
|
546
+0%
|
581
+6%
|
641
+10%
|
696
+8%
|
745
+7%
|
740
-1%
|
742
+0%
|
740
0%
|
740
N/A
|
752
+2%
|
766
+2%
|
763
0%
|
744
-3%
|
734
-1%
|
716
-2%
|
679
-5%
|
666
-2%
|
675
+1%
|
661
-2%
|
662
+0%
|
754
+14%
|
873
+16%
|
973
+11%
|
1 119
+15%
|
1 242
+11%
|
1 290
+4%
|
1 336
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(650)
|
(682)
|
(746)
|
(763)
|
(740)
|
(686)
|
(621)
|
(585)
|
(538)
|
(498)
|
(468)
|
(441)
|
(439)
|
(469)
|
(490)
|
(519)
|
(565)
|
(595)
|
(613)
|
(618)
|
(617)
|
(618)
|
(614)
|
(614)
|
(643)
|
(650)
|
(652)
|
(654)
|
(624)
|
(613)
|
(632)
|
(659)
|
(679)
|
(684)
|
(740)
|
(823)
|
(889)
|
(978)
|
(1 060)
|
(1 089)
|
(1 131)
|
|
Gross Profit |
282
N/A
|
324
+15%
|
381
+18%
|
344
-10%
|
303
-12%
|
218
-28%
|
124
-43%
|
111
-10%
|
59
-47%
|
41
-31%
|
49
+20%
|
47
-5%
|
63
+35%
|
75
+20%
|
56
-25%
|
62
+10%
|
76
+22%
|
101
+32%
|
131
+31%
|
122
-7%
|
125
+3%
|
122
-2%
|
125
+3%
|
138
+10%
|
124
-10%
|
113
-8%
|
93
-18%
|
80
-14%
|
93
+16%
|
66
-29%
|
34
-48%
|
15
-55%
|
(18)
N/A
|
(22)
-25%
|
14
N/A
|
51
+267%
|
84
+67%
|
141
+67%
|
182
+29%
|
200
+10%
|
205
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(79)
|
(89)
|
(87)
|
(93)
|
(85)
|
(72)
|
(66)
|
(57)
|
(420)
|
(418)
|
(62)
|
(66)
|
(69)
|
(67)
|
(65)
|
(63)
|
(61)
|
(65)
|
(70)
|
(70)
|
(72)
|
(71)
|
(66)
|
(70)
|
(70)
|
(69)
|
(69)
|
(61)
|
(60)
|
(58)
|
(55)
|
(64)
|
(64)
|
(67)
|
(80)
|
(93)
|
(104)
|
(121)
|
(139)
|
(137)
|
(134)
|
|
Selling, General & Administrative |
(79)
|
(90)
|
(87)
|
(93)
|
(85)
|
(72)
|
(66)
|
(57)
|
(58)
|
(57)
|
(62)
|
(66)
|
(69)
|
(67)
|
(65)
|
(63)
|
(61)
|
(65)
|
(70)
|
(70)
|
(72)
|
(71)
|
(66)
|
(70)
|
(70)
|
(69)
|
(69)
|
(61)
|
(60)
|
(58)
|
(55)
|
(63)
|
(63)
|
(67)
|
(77)
|
(77)
|
(84)
|
(90)
|
(94)
|
(94)
|
(95)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(361)
|
(361)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(16)
|
(20)
|
(31)
|
(45)
|
(42)
|
(38)
|
|
Operating Income |
203
N/A
|
235
+16%
|
294
+25%
|
252
-14%
|
218
-13%
|
146
-33%
|
58
-60%
|
54
-7%
|
(360)
N/A
|
(377)
-5%
|
(13)
+97%
|
(19)
-53%
|
(6)
+69%
|
8
N/A
|
(9)
N/A
|
(1)
+87%
|
16
N/A
|
35
+126%
|
62
+75%
|
51
-17%
|
53
+3%
|
51
-3%
|
59
+15%
|
68
+15%
|
54
-21%
|
44
-18%
|
24
-46%
|
19
-20%
|
33
+72%
|
9
-74%
|
(21)
N/A
|
(48)
-134%
|
(81)
-69%
|
(89)
-10%
|
(66)
+26%
|
(42)
+36%
|
(19)
+55%
|
20
N/A
|
44
+114%
|
64
+46%
|
71
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(19)
|
(17)
|
(17)
|
(17)
|
(18)
|
(23)
|
(169)
|
(156)
|
(158)
|
(155)
|
(32)
|
(29)
|
(28)
|
(25)
|
(20)
|
(18)
|
(16)
|
(17)
|
(19)
|
(18)
|
(15)
|
(14)
|
(7)
|
(11)
|
(16)
|
(21)
|
(28)
|
(29)
|
(28)
|
(26)
|
(23)
|
(22)
|
(13)
|
(12)
|
(11)
|
(10)
|
(17)
|
(17)
|
(17)
|
(19)
|
|
Non-Reccuring Items |
19
|
19
|
12
|
10
|
(1)
|
(0)
|
0
|
(361)
|
0
|
0
|
(361)
|
(47)
|
(48)
|
(48)
|
(48)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(7)
|
(6)
|
4
|
3
|
10
|
9
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(37)
|
(59)
|
|
Total Other Income |
20
|
20
|
19
|
18
|
8
|
2
|
1
|
(2)
|
(19)
|
(13)
|
(15)
|
5
|
5
|
3
|
3
|
2
|
2
|
(0)
|
1
|
(1)
|
(0)
|
1
|
(1)
|
5
|
(7)
|
(8)
|
3
|
7
|
19
|
23
|
10
|
1
|
(4)
|
(18)
|
(34)
|
(20)
|
(13)
|
(6)
|
6
|
(1)
|
(7)
|
|
Pre-Tax Income |
216
N/A
|
255
+18%
|
308
+21%
|
263
-15%
|
208
-21%
|
131
-37%
|
35
-73%
|
(478)
N/A
|
(535)
-12%
|
(548)
-2%
|
(543)
+1%
|
(94)
+83%
|
(78)
+17%
|
(64)
+17%
|
(79)
-22%
|
(20)
+74%
|
(2)
+91%
|
18
N/A
|
45
+154%
|
31
-31%
|
35
+13%
|
37
+5%
|
44
+20%
|
66
+49%
|
29
-56%
|
15
-50%
|
9
-38%
|
1
-84%
|
34
+2 293%
|
13
-62%
|
(37)
N/A
|
(71)
-90%
|
(108)
-53%
|
(120)
-12%
|
(113)
+6%
|
(75)
+33%
|
(43)
+43%
|
(4)
+91%
|
32
N/A
|
8
-77%
|
(13)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(52)
|
(61)
|
(83)
|
(67)
|
(47)
|
(30)
|
(0)
|
101
|
111
|
116
|
112
|
13
|
8
|
(1)
|
4
|
(1)
|
(6)
|
(1)
|
(4)
|
(2)
|
(3)
|
(5)
|
(8)
|
(8)
|
8
|
12
|
8
|
11
|
(4)
|
(3)
|
6
|
9
|
7
|
4
|
(4)
|
(13)
|
(8)
|
(10)
|
(12)
|
(18)
|
(19)
|
|
Income from Continuing Operations |
165
|
195
|
225
|
196
|
161
|
101
|
35
|
(377)
|
(424)
|
(433)
|
(431)
|
(81)
|
(70)
|
(66)
|
(75)
|
(22)
|
(8)
|
17
|
41
|
29
|
33
|
32
|
36
|
58
|
37
|
26
|
16
|
13
|
29
|
9
|
(32)
|
(62)
|
(101)
|
(117)
|
(116)
|
(88)
|
(51)
|
(14)
|
20
|
(11)
|
(32)
|
|
Income to Minority Interest |
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
161
N/A
|
191
+19%
|
222
+16%
|
194
-13%
|
160
-18%
|
100
-37%
|
35
-65%
|
(377)
N/A
|
(424)
-13%
|
(432)
-2%
|
(431)
+0%
|
(81)
+81%
|
(70)
+14%
|
(66)
+6%
|
(75)
-14%
|
30
N/A
|
44
+47%
|
68
+55%
|
92
+36%
|
28
-69%
|
32
+14%
|
31
-3%
|
36
+14%
|
57
+60%
|
42
-27%
|
31
-27%
|
24
-23%
|
20
-17%
|
31
+56%
|
11
-63%
|
(32)
N/A
|
(62)
-94%
|
(101)
-63%
|
(117)
-16%
|
(116)
+0%
|
(88)
+25%
|
(51)
+42%
|
(14)
+72%
|
20
N/A
|
(11)
N/A
|
(32)
-195%
|
|
EPS (Diluted) |
1.53
N/A
|
1.81
+18%
|
2.1
+16%
|
1.85
-12%
|
1.52
-18%
|
0.95
-38%
|
0.33
-65%
|
-3.58
N/A
|
-4.02
-12%
|
-3.65
+9%
|
-3.78
-4%
|
-0.73
+81%
|
-0.48
+34%
|
-0.44
+8%
|
-0.51
-16%
|
0.2
N/A
|
0.29
+45%
|
0.46
+59%
|
0.62
+35%
|
0.19
-69%
|
0.22
+16%
|
0.21
-5%
|
0.24
+14%
|
0.38
+58%
|
0.28
-26%
|
0.2
-29%
|
0.15
-25%
|
0.13
-13%
|
0.2
+54%
|
0.07
-65%
|
-0.21
N/A
|
-0.41
-95%
|
-0.67
-63%
|
-0.78
-16%
|
-0.77
+1%
|
-0.58
+25%
|
-0.33
+43%
|
-0.08
+76%
|
0.14
N/A
|
-0.07
N/A
|
-0.21
-200%
|