Howmet Aerospace Inc
NYSE:HWM
Income Statement
Earnings Waterfall
Howmet Aerospace Inc
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-4.8B
USD
|
Gross Profit
|
1.9B
USD
|
Operating Expenses
|
-641m
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-463m
USD
|
Net Income
|
763m
USD
|
Income Statement
Howmet Aerospace 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 |
23 032
N/A
|
22 653
-2%
|
22 653
N/A
|
23 126
+2%
|
12 542
-46%
|
12 907
+3%
|
12 955
+0%
|
12 290
-5%
|
12 413
+1%
|
9 649
-22%
|
9 047
-6%
|
8 687
-4%
|
12 394
+43%
|
12 531
+1%
|
10 497
-16%
|
8 520
-19%
|
12 960
+52%
|
13 213
+2%
|
13 525
+2%
|
13 813
+2%
|
6 778
-51%
|
5 085
-25%
|
3 330
-35%
|
1 600
-52%
|
7 098
+344%
|
6 980
-2%
|
6 415
-8%
|
5 755
-10%
|
5 259
-9%
|
4 834
-8%
|
4 776
-1%
|
4 925
+3%
|
4 972
+1%
|
5 087
+2%
|
5 285
+4%
|
5 435
+3%
|
5 663
+4%
|
5 942
+5%
|
6 197
+4%
|
6 422
+4%
|
6 640
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19 286)
|
(18 934)
|
(18 766)
|
(18 872)
|
(10 349)
|
(10 297)
|
(10 195)
|
(9 850)
|
(10 104)
|
(8 061)
|
(7 614)
|
(7 272)
|
(9 811)
|
(9 903)
|
(8 270)
|
(6 679)
|
(10 221)
|
(10 497)
|
(10 817)
|
(11 072)
|
(5 114)
|
(3 639)
|
(2 071)
|
(507)
|
(5 204)
|
(5 104)
|
(4 692)
|
(4 275)
|
(3 878)
|
(3 568)
|
(3 502)
|
(3 530)
|
(3 596)
|
(3 673)
|
(3 803)
|
(3 931)
|
(4 103)
|
(4 317)
|
(4 526)
|
(4 653)
|
(4 773)
|
|
Gross Profit |
3 746
N/A
|
3 719
-1%
|
3 887
+5%
|
4 254
+9%
|
2 193
-48%
|
2 610
+19%
|
2 760
+6%
|
2 440
-12%
|
2 309
-5%
|
1 588
-31%
|
1 433
-10%
|
1 415
-1%
|
2 583
+83%
|
2 628
+2%
|
2 227
-15%
|
1 841
-17%
|
2 739
+49%
|
2 716
-1%
|
2 708
0%
|
2 741
+1%
|
1 664
-39%
|
1 446
-13%
|
1 259
-13%
|
1 093
-13%
|
1 894
+73%
|
1 876
-1%
|
1 723
-8%
|
1 480
-14%
|
1 381
-7%
|
1 266
-8%
|
1 274
+1%
|
1 395
+9%
|
1 376
-1%
|
1 414
+3%
|
1 482
+5%
|
1 504
+1%
|
1 560
+4%
|
1 625
+4%
|
1 671
+3%
|
1 769
+6%
|
1 867
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 614)
|
(2 591)
|
(2 573)
|
(2 580)
|
(1 329)
|
(1 298)
|
(1 265)
|
(1 252)
|
(1 442)
|
(1 203)
|
(1 226)
|
(1 221)
|
(1 609)
|
(1 634)
|
(1 371)
|
(1 062)
|
(1 375)
|
(1 330)
|
(1 290)
|
(1 270)
|
(726)
|
(590)
|
(446)
|
(311)
|
(723)
|
(676)
|
(640)
|
(614)
|
(573)
|
(557)
|
(532)
|
(535)
|
(538)
|
(542)
|
(575)
|
(578)
|
(585)
|
(596)
|
(601)
|
(620)
|
(641)
|
|
Selling, General & Administrative |
(1 008)
|
(993)
|
(984)
|
(979)
|
(770)
|
(766)
|
(745)
|
(763)
|
(765)
|
(738)
|
(800)
|
(814)
|
(942)
|
(958)
|
(876)
|
(756)
|
(715)
|
(666)
|
(620)
|
(599)
|
(371)
|
(315)
|
(259)
|
(214)
|
(400)
|
(363)
|
(335)
|
(312)
|
(277)
|
(263)
|
(244)
|
(248)
|
(251)
|
(255)
|
(283)
|
(286)
|
(288)
|
(294)
|
(299)
|
(313)
|
(333)
|
|
Research & Development |
(192)
|
(198)
|
(202)
|
(215)
|
(123)
|
(127)
|
(145)
|
(143)
|
(169)
|
(145)
|
(116)
|
(99)
|
(132)
|
(129)
|
(120)
|
(107)
|
(109)
|
(104)
|
(103)
|
(103)
|
(41)
|
(27)
|
(5)
|
14
|
(28)
|
(23)
|
(20)
|
(19)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(19)
|
(24)
|
(27)
|
(32)
|
(34)
|
(34)
|
(36)
|
(36)
|
|
Depreciation & Amortization |
(1 421)
|
(1 400)
|
(1 387)
|
(1 386)
|
(436)
|
(417)
|
(387)
|
(358)
|
(508)
|
(320)
|
(310)
|
(308)
|
(535)
|
(535)
|
(363)
|
(187)
|
(551)
|
(560)
|
(567)
|
(568)
|
(314)
|
(248)
|
(182)
|
(111)
|
(295)
|
(290)
|
(285)
|
(283)
|
(279)
|
(276)
|
(270)
|
(270)
|
(270)
|
(268)
|
(268)
|
(265)
|
(265)
|
(268)
|
(268)
|
(271)
|
(272)
|
|
Other Operating Expenses |
7
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
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
|
|
Operating Income |
1 132
N/A
|
1 128
0%
|
1 314
+16%
|
1 674
+27%
|
864
-48%
|
1 312
+52%
|
1 495
+14%
|
1 188
-21%
|
867
-27%
|
385
-56%
|
207
-46%
|
194
-6%
|
974
+402%
|
994
+2%
|
856
-14%
|
779
-9%
|
1 364
+75%
|
1 386
+2%
|
1 418
+2%
|
1 471
+4%
|
938
-36%
|
856
-9%
|
813
-5%
|
782
-4%
|
1 171
+50%
|
1 200
+2%
|
1 083
-10%
|
866
-20%
|
808
-7%
|
709
-12%
|
742
+5%
|
860
+16%
|
838
-3%
|
872
+4%
|
907
+4%
|
926
+2%
|
975
+5%
|
1 029
+6%
|
1 070
+4%
|
1 149
+7%
|
1 226
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(446)
|
(513)
|
(509)
|
(560)
|
(446)
|
(398)
|
(424)
|
(413)
|
(505)
|
(507)
|
(488)
|
(495)
|
(473)
|
(467)
|
(512)
|
(463)
|
(472)
|
(486)
|
(405)
|
(393)
|
(364)
|
(339)
|
(314)
|
(313)
|
(319)
|
(319)
|
(379)
|
(363)
|
(365)
|
(359)
|
(288)
|
(277)
|
(259)
|
(243)
|
(236)
|
(233)
|
(240)
|
(236)
|
(234)
|
(237)
|
(215)
|
|
Non-Reccuring Items |
(2 513)
|
(2 967)
|
(2 833)
|
(2 891)
|
(314)
|
(30)
|
(137)
|
6
|
(239)
|
(78)
|
116
|
164
|
(155)
|
(212)
|
(215)
|
(216)
|
(884)
|
(818)
|
(807)
|
(786)
|
(163)
|
(200)
|
(657)
|
(715)
|
(592)
|
(577)
|
(210)
|
(176)
|
(182)
|
(152)
|
(75)
|
(179)
|
(236)
|
(229)
|
(209)
|
(87)
|
(123)
|
(123)
|
(118)
|
(118)
|
0
|
|
Gain/Loss on Disposition of Assets |
10
|
32
|
33
|
47
|
13
|
(14)
|
12
|
38
|
42
|
0
|
44
|
127
|
(11)
|
0
|
0
|
0
|
513
|
(3)
|
(5)
|
(7)
|
(10)
|
(9)
|
(12)
|
(12)
|
(10)
|
(10)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
(4)
|
5
|
(5)
|
(4)
|
10
|
9
|
12
|
18
|
51
|
20
|
36
|
79
|
422
|
547
|
415
|
(51)
|
106
|
(91)
|
(98)
|
27
|
38
|
54
|
56
|
(40)
|
(3)
|
(14)
|
(22)
|
(82)
|
(103)
|
(89)
|
(78)
|
(10)
|
(18)
|
(7)
|
(68)
|
(6)
|
(15)
|
(3)
|
59
|
(36)
|
|
Pre-Tax Income |
(1 816)
N/A
|
(2 324)
-28%
|
(1 990)
+14%
|
(1 735)
+13%
|
113
N/A
|
880
+679%
|
955
+9%
|
831
-13%
|
183
-78%
|
(149)
N/A
|
(101)
+32%
|
26
N/A
|
414
+1 492%
|
737
+78%
|
676
-8%
|
515
-24%
|
470
-9%
|
185
-61%
|
110
-41%
|
187
+70%
|
428
+129%
|
346
-19%
|
(116)
N/A
|
(202)
-74%
|
210
N/A
|
291
+39%
|
473
+63%
|
298
-37%
|
171
-43%
|
86
-50%
|
282
+228%
|
317
+12%
|
324
+2%
|
382
+18%
|
455
+19%
|
536
+18%
|
606
+13%
|
655
+8%
|
715
+9%
|
853
+19%
|
975
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(428)
|
(287)
|
(344)
|
(512)
|
(174)
|
(477)
|
(474)
|
(375)
|
(339)
|
(164)
|
(241)
|
(288)
|
(1 476)
|
(1 587)
|
(1 492)
|
(1 398)
|
(272)
|
(166)
|
(183)
|
(218)
|
(60)
|
(35)
|
171
|
154
|
(84)
|
(98)
|
(228)
|
(75)
|
40
|
52
|
14
|
(30)
|
(66)
|
(73)
|
(73)
|
(101)
|
(137)
|
(169)
|
(183)
|
(213)
|
(210)
|
|
Income from Continuing Operations |
(2 244)
|
(2 611)
|
(2 334)
|
(2 247)
|
(61)
|
403
|
481
|
456
|
(156)
|
(313)
|
(342)
|
(262)
|
(1 062)
|
(850)
|
(816)
|
(883)
|
198
|
19
|
(73)
|
(31)
|
368
|
311
|
55
|
(48)
|
126
|
193
|
245
|
223
|
211
|
138
|
296
|
287
|
258
|
309
|
382
|
435
|
469
|
486
|
532
|
640
|
765
|
|
Income to Minority Interest |
(41)
|
(1)
|
(21)
|
17
|
0
|
(79)
|
(155)
|
(235)
|
(1)
|
64
|
88
|
130
|
0
|
(5)
|
38
|
58
|
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
|
|
Net Income (Common) |
(2 287)
N/A
|
(2 614)
-14%
|
(2 357)
+10%
|
(2 231)
+5%
|
247
N/A
|
616
+149%
|
601
-2%
|
478
-20%
|
(391)
N/A
|
(583)
-49%
|
(588)
-1%
|
(466)
+21%
|
(1 010)
-117%
|
(703)
+30%
|
(627)
+11%
|
(674)
-7%
|
(127)
+81%
|
(290)
-128%
|
(364)
-26%
|
(304)
+16%
|
640
N/A
|
684
+7%
|
443
-35%
|
376
-15%
|
468
+24%
|
496
+6%
|
521
+5%
|
462
-11%
|
259
-44%
|
124
-52%
|
293
+136%
|
284
-3%
|
256
-10%
|
306
+20%
|
380
+24%
|
433
+14%
|
467
+8%
|
484
+4%
|
530
+10%
|
638
+20%
|
763
+20%
|
|
EPS (Diluted) |
-6.41
N/A
|
-7.12
-11%
|
-5.7
+20%
|
-5.55
+3%
|
0.63
N/A
|
1.49
+137%
|
1.45
-3%
|
1.1
-24%
|
-0.93
N/A
|
-1.33
-43%
|
-1.34
-1%
|
-1.02
+24%
|
-2.3
-125%
|
-1.46
+37%
|
-1.35
+8%
|
-1.45
-7%
|
-0.28
+81%
|
-0.57
-104%
|
-0.72
-26%
|
-0.6
+17%
|
1.27
N/A
|
1.51
+19%
|
0.99
-34%
|
0.82
-17%
|
1.01
+23%
|
1.12
+11%
|
1.19
+6%
|
1.05
-12%
|
0.58
-45%
|
0.28
-52%
|
0.67
+139%
|
0.65
-3%
|
0.59
-9%
|
0.72
+22%
|
0.9
+25%
|
1.03
+14%
|
1.11
+8%
|
1.16
+5%
|
1.27
+9%
|
1.53
+20%
|
1.83
+20%
|