Harley-Davidson Inc
NYSE:HOG
Income Statement
Earnings Waterfall
Harley-Davidson Inc
Revenue
|
5.8B
USD
|
Cost of Revenue
|
-3.8B
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
672.5m
USD
|
Other Expenses
|
-35.2m
USD
|
Net Income
|
637.3m
USD
|
Income Statement
Harley-Davidson 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 | Apr-2018 | Jul-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 |
6 055
N/A
|
6 261
+3%
|
6 219
-1%
|
6 229
+0%
|
6 175
-1%
|
5 999
-3%
|
6 015
+0%
|
5 995
0%
|
6 072
+1%
|
6 109
+1%
|
6 067
-1%
|
5 997
-1%
|
5 748
-4%
|
5 653
-2%
|
5 529
-2%
|
5 647
+2%
|
5 687
+1%
|
5 635
-1%
|
5 800
+3%
|
5 717
-1%
|
5 559
-3%
|
5 479
-1%
|
5 435
-1%
|
5 362
-1%
|
5 276
-2%
|
4 508
-15%
|
4 401
-2%
|
4 054
-8%
|
4 179
+3%
|
4 846
+16%
|
5 045
+4%
|
5 336
+6%
|
5 409
+1%
|
5 346
-1%
|
5 629
+5%
|
5 755
+2%
|
6 049
+5%
|
6 025
0%
|
5 926
-2%
|
5 836
-2%
|
5 777
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 644)
|
(3 720)
|
(3 692)
|
(3 707)
|
(3 648)
|
(3 541)
|
(3 553)
|
(3 518)
|
(3 592)
|
(3 652)
|
(3 632)
|
(3 600)
|
(3 456)
|
(3 396)
|
(3 363)
|
(3 453)
|
(3 491)
|
(3 490)
|
(3 578)
|
(3 545)
|
(3 507)
|
(3 494)
|
(3 475)
|
(3 440)
|
(3 373)
|
(2 965)
|
(2 907)
|
(2 682)
|
(2 716)
|
(3 065)
|
(3 216)
|
(3 436)
|
(3 507)
|
(3 461)
|
(3 573)
|
(3 621)
|
(3 765)
|
(3 714)
|
(3 684)
|
(3 655)
|
(3 792)
|
|
Gross Profit |
2 410
N/A
|
2 541
+5%
|
2 527
-1%
|
2 521
0%
|
2 528
+0%
|
2 458
-3%
|
2 462
+0%
|
2 477
+1%
|
2 481
+0%
|
2 457
-1%
|
2 435
-1%
|
2 397
-2%
|
2 293
-4%
|
2 256
-2%
|
2 166
-4%
|
2 195
+1%
|
2 196
+0%
|
2 145
-2%
|
2 222
+4%
|
2 172
-2%
|
2 052
-6%
|
1 985
-3%
|
1 961
-1%
|
1 922
-2%
|
1 903
-1%
|
1 543
-19%
|
1 495
-3%
|
1 372
-8%
|
1 463
+7%
|
1 780
+22%
|
1 829
+3%
|
1 900
+4%
|
1 903
+0%
|
1 885
-1%
|
2 056
+9%
|
2 134
+4%
|
2 284
+7%
|
2 311
+1%
|
2 242
-3%
|
2 182
-3%
|
1 985
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 199)
|
(1 209)
|
(1 222)
|
(1 240)
|
(1 248)
|
(1 263)
|
(1 275)
|
(1 321)
|
(1 346)
|
(1 373)
|
(1 388)
|
(1 350)
|
(1 341)
|
(1 316)
|
(1 309)
|
(1 313)
|
(1 318)
|
(1 332)
|
(1 339)
|
(1 365)
|
(1 348)
|
(1 350)
|
(1 363)
|
(1 334)
|
(1 388)
|
(1 370)
|
(1 266)
|
(1 233)
|
(1 085)
|
(1 047)
|
(1 073)
|
(1 073)
|
(1 132)
|
(1 119)
|
(1 156)
|
(1 225)
|
(1 295)
|
(1 378)
|
(1 438)
|
(1 403)
|
(1 312)
|
|
Selling, General & Administrative |
(1 132)
|
(1 137)
|
(1 144)
|
(1 021)
|
(1 161)
|
(1 177)
|
(1 184)
|
(1 059)
|
(1 234)
|
(1 252)
|
(1 258)
|
(1 042)
|
(1 198)
|
(1 170)
|
(1 171)
|
(1 005)
|
(1 199)
|
(1 220)
|
(1 234)
|
(1 067)
|
(1 237)
|
(1 231)
|
(1 233)
|
(983)
|
(1 208)
|
(1 125)
|
(1 048)
|
(848)
|
(1 005)
|
(1 042)
|
(1 064)
|
(873)
|
(1 056)
|
(1 030)
|
(1 041)
|
(921)
|
(1 126)
|
(1 181)
|
(1 217)
|
(1 015)
|
(1 138)
|
|
Research & Development |
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(217)
|
0
|
0
|
0
|
(202)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(159)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
|
Other Operating Expenses |
(67)
|
(72)
|
(79)
|
(81)
|
(87)
|
(86)
|
(92)
|
(101)
|
(112)
|
(121)
|
(130)
|
(137)
|
(143)
|
(146)
|
(139)
|
(132)
|
(119)
|
(112)
|
(106)
|
(107)
|
(111)
|
(119)
|
(129)
|
(135)
|
(179)
|
(244)
|
(218)
|
(182)
|
(80)
|
(5)
|
(8)
|
(25)
|
(76)
|
(89)
|
(115)
|
(145)
|
(169)
|
(197)
|
(221)
|
(227)
|
(175)
|
|
Operating Income |
1 211
N/A
|
1 332
+10%
|
1 304
-2%
|
1 281
-2%
|
1 280
0%
|
1 195
-7%
|
1 187
-1%
|
1 156
-3%
|
1 135
-2%
|
1 084
-4%
|
1 047
-3%
|
1 046
0%
|
952
-9%
|
941
-1%
|
857
-9%
|
882
+3%
|
878
0%
|
813
-7%
|
883
+9%
|
807
-9%
|
704
-13%
|
635
-10%
|
598
-6%
|
588
-2%
|
515
-12%
|
174
-66%
|
228
+31%
|
140
-39%
|
378
+171%
|
733
+94%
|
756
+3%
|
827
+9%
|
770
-7%
|
766
-1%
|
900
+17%
|
909
+1%
|
989
+9%
|
933
-6%
|
804
-14%
|
779
-3%
|
673
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(32)
|
(21)
|
(9)
|
2
|
6
|
6
|
3
|
(6)
|
(14)
|
(21)
|
(25)
|
(25)
|
(25)
|
(26)
|
(28)
|
(27)
|
(27)
|
(25)
|
(27)
|
(30)
|
(25)
|
(24)
|
(21)
|
(15)
|
(26)
|
(24)
|
(24)
|
(24)
|
(17)
|
(20)
|
(22)
|
(24)
|
(28)
|
(34)
|
(33)
|
(27)
|
(15)
|
0
|
9
|
16
|
20
|
|
Non-Reccuring Items |
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(59)
|
(74)
|
(93)
|
(60)
|
(58)
|
(51)
|
(32)
|
(19)
|
(50)
|
(87)
|
(130)
|
(130)
|
(89)
|
(45)
|
(3)
|
(4)
|
(2)
|
(2)
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
2
|
9
|
5
|
5
|
4
|
3
|
7
|
11
|
13
|
17
|
12
|
8
|
5
|
(2)
|
(2)
|
(1)
|
(0)
|
20
|
31
|
40
|
49
|
49
|
58
|
55
|
72
|
72
|
72
|
|
Pre-Tax Income |
1 185
N/A
|
1 311
+11%
|
1 296
-1%
|
1 283
-1%
|
1 286
+0%
|
1 201
-7%
|
1 190
-1%
|
1 150
-3%
|
1 121
-3%
|
1 063
-5%
|
1 022
-4%
|
1 024
+0%
|
926
-10%
|
915
-1%
|
832
-9%
|
864
+4%
|
809
-6%
|
734
-9%
|
786
+7%
|
687
-13%
|
627
-9%
|
564
-10%
|
540
-4%
|
557
+3%
|
482
-14%
|
108
-78%
|
123
+14%
|
(16)
N/A
|
230
N/A
|
624
+172%
|
688
+10%
|
819
+19%
|
770
-6%
|
770
+0%
|
914
+19%
|
931
+2%
|
1 033
+11%
|
988
-4%
|
885
-10%
|
867
-2%
|
765
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(409)
|
(453)
|
(450)
|
(439)
|
(437)
|
(407)
|
(405)
|
(398)
|
(388)
|
(350)
|
(335)
|
(332)
|
(298)
|
(308)
|
(271)
|
(289)
|
(246)
|
(188)
|
(200)
|
(154)
|
(141)
|
(124)
|
(120)
|
(134)
|
(116)
|
(30)
|
(12)
|
17
|
(39)
|
(135)
|
(156)
|
(169)
|
(156)
|
(147)
|
(193)
|
(192)
|
(214)
|
(212)
|
(174)
|
(172)
|
(140)
|
|
Income from Continuing Operations |
776
|
858
|
846
|
845
|
849
|
794
|
785
|
752
|
733
|
713
|
687
|
692
|
628
|
607
|
561
|
575
|
563
|
547
|
585
|
533
|
486
|
439
|
419
|
424
|
365
|
78
|
111
|
1
|
191
|
489
|
532
|
650
|
613
|
623
|
721
|
739
|
819
|
777
|
711
|
695
|
625
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
9
|
11
|
12
|
12
|
|
Net Income (Common) |
776
N/A
|
858
+11%
|
846
-1%
|
845
0%
|
849
+0%
|
794
-6%
|
785
-1%
|
752
-4%
|
733
-3%
|
713
-3%
|
687
-4%
|
692
+1%
|
628
-9%
|
607
-3%
|
561
-8%
|
522
-7%
|
510
-2%
|
494
-3%
|
539
+9%
|
532
-1%
|
485
-9%
|
438
-10%
|
411
-6%
|
424
+3%
|
365
-14%
|
78
-79%
|
111
+43%
|
1
-99%
|
191
+14 569%
|
489
+157%
|
532
+9%
|
650
+22%
|
613
-6%
|
623
+2%
|
721
+16%
|
741
+3%
|
823
+11%
|
785
-5%
|
723
-8%
|
707
-2%
|
637
-10%
|
|
EPS (Diluted) |
3.51
N/A
|
3.9
+11%
|
3.89
0%
|
3.88
0%
|
4
+3%
|
3.8
-5%
|
3.83
+1%
|
3.69
-4%
|
3.97
+8%
|
3.93
-1%
|
3.83
-3%
|
3.83
N/A
|
3.54
-8%
|
3.46
-2%
|
3.28
-5%
|
3.01
-8%
|
3.01
N/A
|
2.95
-2%
|
3.23
+9%
|
3.2
-1%
|
3.02
-6%
|
2.73
-10%
|
2.61
-4%
|
2.68
+3%
|
2.37
-12%
|
0.49
-79%
|
0.72
+47%
|
0.01
-99%
|
1.23
+12 200%
|
3.16
+157%
|
3.43
+9%
|
4.19
+22%
|
3.97
-5%
|
4.21
+6%
|
4.9
+16%
|
4.96
+1%
|
5.52
+11%
|
5.38
-3%
|
5
-7%
|
4.87
-3%
|
4.65
-5%
|