Hanger Inc
NYSE:HNGR
Income Statement
Earnings Waterfall
Hanger Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-373.9m
USD
|
Gross Profit
|
801.6m
USD
|
Operating Expenses
|
-730.9m
USD
|
Operating Income
|
70.7m
USD
|
Other Expenses
|
-33.4m
USD
|
Net Income
|
37.3m
USD
|
Income Statement
Hanger Inc
Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
762
N/A
|
775
+2%
|
789
+2%
|
817
+4%
|
840
+3%
|
869
+3%
|
897
+3%
|
919
+2%
|
936
+2%
|
946
+1%
|
953
+1%
|
924
-3%
|
935
+1%
|
958
+3%
|
987
+3%
|
976
-1%
|
982
+1%
|
990
+1%
|
234
-76%
|
497
+113%
|
755
+52%
|
1 041
+38%
|
1 041
+0%
|
1 045
+0%
|
1 050
+0%
|
1 049
0%
|
1 051
+0%
|
1 065
+1%
|
1 082
+2%
|
1 098
+1%
|
1 095
0%
|
1 048
-4%
|
1 025
-2%
|
1 001
-2%
|
1 005
+0%
|
1 052
+5%
|
1 085
+3%
|
1 121
+3%
|
1 144
+2%
|
1 176
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(231)
|
(235)
|
(239)
|
(248)
|
(253)
|
(259)
|
(265)
|
(271)
|
(279)
|
(283)
|
(287)
|
(286)
|
(287)
|
(293)
|
(300)
|
(302)
|
(302)
|
(304)
|
(74)
|
(158)
|
(240)
|
(329)
|
(331)
|
(334)
|
(337)
|
(338)
|
(340)
|
(345)
|
(352)
|
(358)
|
(357)
|
(335)
|
(325)
|
(315)
|
(313)
|
(333)
|
(344)
|
(354)
|
(365)
|
(374)
|
|
Gross Profit |
531
N/A
|
540
+2%
|
550
+2%
|
570
+4%
|
587
+3%
|
610
+4%
|
632
+4%
|
647
+2%
|
657
+2%
|
663
+1%
|
666
+1%
|
638
-4%
|
648
+2%
|
665
+3%
|
687
+3%
|
674
-2%
|
681
+1%
|
686
+1%
|
159
-77%
|
339
+113%
|
515
+52%
|
712
+38%
|
710
0%
|
711
+0%
|
713
+0%
|
711
0%
|
711
+0%
|
720
+1%
|
730
+1%
|
740
+1%
|
739
0%
|
713
-4%
|
700
-2%
|
686
-2%
|
692
+1%
|
720
+4%
|
742
+3%
|
766
+3%
|
780
+2%
|
802
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(440)
|
(445)
|
(452)
|
(466)
|
(480)
|
(497)
|
(515)
|
(528)
|
(536)
|
(539)
|
(538)
|
(529)
|
(538)
|
(551)
|
(569)
|
(567)
|
(580)
|
(590)
|
(169)
|
(332)
|
(498)
|
(676)
|
(664)
|
(661)
|
(657)
|
(650)
|
(653)
|
(659)
|
(667)
|
(673)
|
(681)
|
(638)
|
(630)
|
(614)
|
(608)
|
(654)
|
(663)
|
(691)
|
(709)
|
(731)
|
|
Selling, General & Administrative |
(269)
|
(274)
|
(277)
|
(284)
|
(294)
|
(304)
|
(316)
|
(321)
|
(324)
|
(326)
|
(328)
|
(385)
|
(394)
|
(404)
|
(414)
|
(410)
|
(417)
|
(426)
|
(126)
|
(248)
|
(371)
|
(507)
|
(497)
|
(496)
|
(495)
|
(490)
|
(491)
|
(495)
|
(500)
|
(503)
|
(506)
|
(490)
|
(485)
|
(479)
|
(478)
|
(501)
|
(506)
|
(523)
|
(537)
|
(552)
|
|
Depreciation & Amortization |
(16)
|
(17)
|
(17)
|
(19)
|
(22)
|
(25)
|
(29)
|
(31)
|
(32)
|
(33)
|
(34)
|
(33)
|
(34)
|
(35)
|
(35)
|
(34)
|
(35)
|
(38)
|
(10)
|
(20)
|
(30)
|
(39)
|
(38)
|
(38)
|
(37)
|
(37)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(35)
|
(34)
|
(33)
|
(32)
|
(33)
|
(32)
|
(33)
|
|
Other Operating Expenses |
(154)
|
(154)
|
(157)
|
(164)
|
(164)
|
(168)
|
(171)
|
(177)
|
(181)
|
(180)
|
(177)
|
(111)
|
(110)
|
(113)
|
(120)
|
(122)
|
(128)
|
(126)
|
(33)
|
(65)
|
(98)
|
(130)
|
(128)
|
(127)
|
(125)
|
(124)
|
(126)
|
(130)
|
(131)
|
(135)
|
(137)
|
(112)
|
(109)
|
(100)
|
(96)
|
(120)
|
(125)
|
(136)
|
(140)
|
(146)
|
|
Operating Income |
92
N/A
|
95
+3%
|
98
+3%
|
103
+5%
|
107
+3%
|
112
+5%
|
117
+4%
|
119
+2%
|
121
+2%
|
124
+2%
|
128
+3%
|
109
-14%
|
110
+1%
|
114
+3%
|
118
+4%
|
107
-10%
|
100
-6%
|
97
-4%
|
(10)
N/A
|
7
N/A
|
17
+136%
|
36
+117%
|
46
+28%
|
50
+8%
|
56
+13%
|
60
+7%
|
58
-4%
|
61
+5%
|
63
+3%
|
67
+7%
|
58
-13%
|
75
+29%
|
71
-6%
|
72
+3%
|
84
+16%
|
65
-22%
|
79
+20%
|
75
-5%
|
70
-6%
|
71
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(30)
|
(31)
|
(30)
|
(32)
|
(33)
|
(33)
|
(33)
|
(32)
|
(31)
|
(31)
|
(31)
|
(35)
|
(35)
|
(35)
|
(33)
|
(31)
|
(29)
|
(27)
|
(14)
|
(28)
|
(43)
|
(58)
|
(56)
|
(49)
|
(43)
|
(38)
|
(34)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(33)
|
(32)
|
(31)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
|
Non-Reccuring Items |
(2)
|
(6)
|
(15)
|
(36)
|
(34)
|
(30)
|
(22)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(72)
|
(72)
|
(72)
|
(18)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
59
N/A
|
58
-2%
|
53
-9%
|
36
-33%
|
40
+12%
|
49
+24%
|
62
+26%
|
85
+37%
|
88
+4%
|
91
+3%
|
95
+5%
|
74
-22%
|
75
+1%
|
70
-8%
|
76
+9%
|
76
+1%
|
71
-7%
|
69
-3%
|
(24)
N/A
|
(22)
+9%
|
(27)
-27%
|
(77)
-184%
|
(82)
-7%
|
(72)
+13%
|
(59)
+17%
|
4
N/A
|
22
+421%
|
24
+7%
|
26
+6%
|
30
+19%
|
24
-23%
|
39
+67%
|
36
-9%
|
39
+9%
|
51
+31%
|
34
-34%
|
47
+39%
|
43
-8%
|
39
-11%
|
39
+1%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(23)
|
(20)
|
(14)
|
(16)
|
(19)
|
(24)
|
(30)
|
(31)
|
(32)
|
(35)
|
(26)
|
(26)
|
(24)
|
(26)
|
(30)
|
(29)
|
(28)
|
6
|
5
|
7
|
8
|
8
|
9
|
5
|
(5)
|
(8)
|
(12)
|
(12)
|
(3)
|
(5)
|
1
|
5
|
(1)
|
(0)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
|
Income from Continuing Operations |
36
|
35
|
33
|
21
|
24
|
30
|
38
|
55
|
57
|
59
|
61
|
48
|
49
|
46
|
50
|
46
|
43
|
41
|
(18)
|
(16)
|
(20)
|
(70)
|
(75)
|
(63)
|
(55)
|
(1)
|
15
|
12
|
13
|
28
|
19
|
40
|
41
|
38
|
51
|
30
|
44
|
42
|
37
|
37
|
|
Net Income (Common) |
36
N/A
|
35
-1%
|
33
-8%
|
21
-34%
|
24
+13%
|
30
+23%
|
38
+29%
|
55
+44%
|
57
+3%
|
59
+4%
|
61
+3%
|
48
-21%
|
49
+2%
|
46
-7%
|
50
+10%
|
41
-19%
|
37
-9%
|
36
-4%
|
(18)
N/A
|
(16)
+9%
|
(20)
-26%
|
(105)
-416%
|
(110)
-5%
|
(98)
+10%
|
(90)
+9%
|
(1)
+99%
|
15
N/A
|
12
-20%
|
13
+11%
|
28
+108%
|
19
-32%
|
40
+112%
|
41
+3%
|
38
-7%
|
51
+32%
|
30
-41%
|
44
+48%
|
42
-5%
|
37
-11%
|
37
0%
|
|
EPS (Diluted) |
1.08
N/A
|
1.08
N/A
|
1.03
-5%
|
0.64
-38%
|
0.71
+11%
|
0.87
+23%
|
1.12
+29%
|
1.62
+45%
|
1.64
+1%
|
1.65
+1%
|
1.73
+5%
|
1.39
-20%
|
1.39
N/A
|
1.29
-7%
|
1.41
+9%
|
1.13
-20%
|
1.05
-7%
|
1
-5%
|
-0.49
N/A
|
-0.44
+10%
|
-0.56
-27%
|
-2.88
-414%
|
-3
-4%
|
-2.63
+12%
|
-2.39
+9%
|
-0.02
+99%
|
0.4
N/A
|
0.31
-23%
|
0.35
+13%
|
0.71
+103%
|
0.5
-30%
|
1.04
+108%
|
1.06
+2%
|
0.98
-8%
|
1.32
+35%
|
0.76
-42%
|
1.12
+47%
|
1.07
-4%
|
0.96
-10%
|
0.95
-1%
|