Hexcel Corp
NYSE:HXL
Income Statement
Earnings Waterfall
Hexcel Corp
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
423.7m
USD
|
Operating Expenses
|
-216.5m
USD
|
Operating Income
|
207.2m
USD
|
Other Expenses
|
-107.7m
USD
|
Net Income
|
99.5m
USD
|
Income Statement
Hexcel Corp
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 |
1 723
N/A
|
1 771
+3%
|
1 811
+2%
|
1 856
+2%
|
1 866
+1%
|
1 871
+0%
|
1 868
0%
|
1 861
0%
|
1 887
+1%
|
1 934
+2%
|
1 986
+3%
|
2 004
+1%
|
1 985
-1%
|
1 954
-2%
|
1 945
0%
|
1 973
+1%
|
2 035
+3%
|
2 091
+3%
|
2 140
+2%
|
2 189
+2%
|
2 259
+3%
|
2 320
+3%
|
2 352
+1%
|
2 356
+0%
|
2 287
-3%
|
2 057
-10%
|
1 771
-14%
|
1 502
-15%
|
1 272
-15%
|
1 213
-5%
|
1 260
+4%
|
1 325
+5%
|
1 405
+6%
|
1 478
+5%
|
1 509
+2%
|
1 578
+5%
|
1 645
+4%
|
1 706
+4%
|
1 761
+3%
|
1 789
+2%
|
1 804
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 252)
|
(1 287)
|
(1 317)
|
(1 347)
|
(1 344)
|
(1 340)
|
(1 335)
|
(1 328)
|
(1 353)
|
(1 389)
|
(1 429)
|
(1 440)
|
(1 430)
|
(1 409)
|
(1 400)
|
(1 422)
|
(1 474)
|
(1 526)
|
(1 567)
|
(1 608)
|
(1 654)
|
(1 691)
|
(1 708)
|
(1 715)
|
(1 673)
|
(1 556)
|
(1 415)
|
(1 263)
|
(1 120)
|
(1 054)
|
(1 049)
|
(1 075)
|
(1 121)
|
(1 166)
|
(1 182)
|
(1 221)
|
(1 247)
|
(1 287)
|
(1 332)
|
(1 356)
|
(1 380)
|
|
Gross Profit |
471
N/A
|
484
+3%
|
493
+2%
|
509
+3%
|
521
+2%
|
531
+2%
|
534
+0%
|
533
0%
|
534
+0%
|
545
+2%
|
557
+2%
|
565
+1%
|
556
-2%
|
545
-2%
|
545
0%
|
552
+1%
|
560
+2%
|
565
+1%
|
573
+1%
|
581
+1%
|
605
+4%
|
629
+4%
|
644
+2%
|
640
-1%
|
614
-4%
|
500
-19%
|
356
-29%
|
240
-33%
|
152
-37%
|
159
+5%
|
211
+33%
|
250
+18%
|
284
+13%
|
311
+10%
|
327
+5%
|
357
+9%
|
398
+11%
|
419
+5%
|
429
+2%
|
433
+1%
|
424
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(189)
|
(198)
|
(198)
|
(203)
|
(208)
|
(202)
|
(205)
|
(200)
|
(200)
|
(202)
|
(203)
|
(205)
|
(201)
|
(201)
|
(201)
|
(201)
|
(206)
|
(204)
|
(204)
|
(210)
|
(214)
|
(219)
|
(221)
|
(215)
|
(211)
|
(193)
|
(180)
|
(168)
|
(159)
|
(163)
|
(170)
|
(180)
|
(184)
|
(169)
|
(167)
|
(174)
|
(183)
|
(207)
|
(214)
|
(218)
|
(217)
|
|
Selling, General & Administrative |
(144)
|
(147)
|
(147)
|
(149)
|
(155)
|
(156)
|
(158)
|
(156)
|
(157)
|
(157)
|
(157)
|
(158)
|
(153)
|
(153)
|
(152)
|
(152)
|
(155)
|
(153)
|
(150)
|
(146)
|
(149)
|
(153)
|
(155)
|
(159)
|
(156)
|
(140)
|
(131)
|
(121)
|
(114)
|
(121)
|
(129)
|
(135)
|
(140)
|
(143)
|
(140)
|
(148)
|
(154)
|
(156)
|
(163)
|
(164)
|
(162)
|
|
Research & Development |
(44)
|
(45)
|
(45)
|
(48)
|
(47)
|
(46)
|
(47)
|
(44)
|
(44)
|
(45)
|
(46)
|
(47)
|
(48)
|
(48)
|
(49)
|
(49)
|
(51)
|
(52)
|
(54)
|
(56)
|
(57)
|
(58)
|
(59)
|
(57)
|
(56)
|
(53)
|
(49)
|
(47)
|
(44)
|
(44)
|
(44)
|
(45)
|
(44)
|
(44)
|
(45)
|
(46)
|
(49)
|
(51)
|
(53)
|
(53)
|
(54)
|
|
Other Operating Expenses |
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
2
|
1
|
1
|
18
|
18
|
20
|
20
|
0
|
1
|
(1)
|
0
|
|
Operating Income |
283
N/A
|
286
+1%
|
296
+4%
|
306
+3%
|
314
+3%
|
329
+5%
|
328
0%
|
332
+1%
|
334
+0%
|
343
+3%
|
354
+3%
|
360
+2%
|
355
-1%
|
344
-3%
|
344
N/A
|
351
+2%
|
354
+1%
|
361
+2%
|
369
+2%
|
371
+1%
|
392
+5%
|
410
+5%
|
424
+3%
|
425
+0%
|
403
-5%
|
307
-24%
|
176
-43%
|
72
-59%
|
(7)
N/A
|
(4)
+34%
|
41
N/A
|
71
+72%
|
100
+41%
|
142
+42%
|
160
+12%
|
183
+14%
|
215
+18%
|
213
-1%
|
215
+1%
|
215
+0%
|
207
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(14)
|
(18)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(27)
|
(29)
|
(31)
|
(35)
|
(38)
|
(42)
|
(45)
|
(45)
|
(46)
|
(46)
|
(44)
|
(43)
|
(42)
|
(40)
|
(39)
|
(39)
|
(38)
|
(37)
|
(37)
|
(36)
|
(36)
|
(37)
|
(37)
|
(36)
|
(34)
|
(31)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(28)
|
(44)
|
(58)
|
(55)
|
(48)
|
(33)
|
(19)
|
(8)
|
(2)
|
(2)
|
(8)
|
(7)
|
(7)
|
(7)
|
0
|
(2)
|
|
Total Other Income |
0
|
0
|
(1)
|
(1)
|
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
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
(72)
|
(72)
|
|
Pre-Tax Income |
274
N/A
|
278
+2%
|
288
+3%
|
297
+3%
|
305
+3%
|
320
+5%
|
317
-1%
|
318
+0%
|
316
-1%
|
322
+2%
|
332
+3%
|
338
+2%
|
332
-2%
|
321
-3%
|
319
0%
|
323
+1%
|
325
+1%
|
330
+2%
|
334
+1%
|
334
0%
|
350
+5%
|
365
+4%
|
378
+4%
|
380
+0%
|
343
-10%
|
235
-31%
|
89
-62%
|
(28)
N/A
|
(102)
-268%
|
(91)
+11%
|
(30)
+67%
|
22
N/A
|
64
+189%
|
112
+76%
|
130
+17%
|
150
+15%
|
182
+22%
|
179
-2%
|
183
+2%
|
110
-40%
|
103
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(81)
|
(83)
|
(86)
|
(89)
|
(79)
|
(84)
|
(83)
|
(83)
|
(93)
|
(95)
|
(90)
|
(90)
|
(76)
|
(70)
|
(67)
|
(65)
|
(70)
|
(68)
|
(62)
|
(70)
|
(76)
|
(80)
|
(90)
|
(76)
|
(68)
|
(40)
|
35
|
61
|
77
|
70
|
12
|
(5)
|
(14)
|
(22)
|
(28)
|
(32)
|
(39)
|
(37)
|
(30)
|
(12)
|
(10)
|
|
Income from Continuing Operations |
193
|
195
|
202
|
208
|
226
|
237
|
234
|
235
|
223
|
227
|
242
|
247
|
256
|
251
|
252
|
259
|
255
|
262
|
272
|
264
|
274
|
285
|
288
|
303
|
275
|
195
|
124
|
33
|
(25)
|
(21)
|
(19)
|
18
|
50
|
90
|
102
|
118
|
144
|
142
|
153
|
98
|
92
|
|
Equity Earnings Affiliates |
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
4
|
4
|
2
|
1
|
1
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
3
|
5
|
6
|
8
|
8
|
7
|
8
|
8
|
7
|
|
Net Income (Common) |
194
N/A
|
197
+1%
|
204
+4%
|
209
+3%
|
227
+9%
|
239
+5%
|
236
-1%
|
237
+0%
|
225
-5%
|
230
+2%
|
244
+6%
|
250
+2%
|
258
+3%
|
254
-2%
|
255
+1%
|
284
+11%
|
281
-1%
|
288
+3%
|
299
+4%
|
277
-7%
|
287
+4%
|
299
+4%
|
300
+0%
|
307
+2%
|
277
-10%
|
195
-30%
|
124
-36%
|
32
-74%
|
(25)
N/A
|
(22)
+13%
|
(22)
-3%
|
16
N/A
|
48
+198%
|
90
+89%
|
108
+20%
|
126
+17%
|
151
+20%
|
149
-1%
|
161
+8%
|
106
-34%
|
100
-6%
|
|
EPS (Diluted) |
1.92
N/A
|
1.98
+3%
|
2.08
+5%
|
2.12
+2%
|
2.32
+9%
|
2.44
+5%
|
2.42
-1%
|
2.44
+1%
|
2.37
-3%
|
2.42
+2%
|
2.59
+7%
|
2.65
+2%
|
2.78
+5%
|
2.75
-1%
|
2.79
+1%
|
3.09
+11%
|
3.08
0%
|
3.2
+4%
|
3.38
+6%
|
3.1
-8%
|
3.33
+7%
|
3.47
+4%
|
3.47
N/A
|
3.58
+3%
|
3.28
-8%
|
2.32
-29%
|
1.48
-36%
|
0.38
-74%
|
-0.29
N/A
|
-0.25
+14%
|
-0.25
N/A
|
0.21
N/A
|
0.56
+167%
|
1.06
+89%
|
1.28
+21%
|
1.49
+16%
|
1.78
+19%
|
1.75
-2%
|
1.89
+8%
|
1.24
-34%
|
1.17
-6%
|