James Hardie Industries PLC
NYSE:JHX
Income Statement
Earnings Waterfall
James Hardie Industries PLC
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-613.4m
USD
|
Operating Income
|
894.3m
USD
|
Other Expenses
|
-358.3m
USD
|
Net Income
|
536m
USD
|
Income Statement
James Hardie Industries PLC
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 |
1 444
N/A
|
1 494
+3%
|
1 538
+3%
|
1 587
+3%
|
1 622
+2%
|
1 657
+2%
|
1 668
+1%
|
1 678
+1%
|
1 704
+2%
|
1 728
+1%
|
1 778
+3%
|
1 823
+3%
|
1 863
+2%
|
1 922
+3%
|
1 952
+2%
|
1 982
+2%
|
2 023
+2%
|
2 055
+2%
|
2 198
+7%
|
2 317
+5%
|
2 408
+4%
|
2 507
+4%
|
2 512
+0%
|
2 528
+1%
|
2 558
+1%
|
2 607
+2%
|
2 576
-1%
|
2 653
+3%
|
2 775
+5%
|
2 909
+5%
|
3 126
+7%
|
3 292
+5%
|
3 454
+5%
|
3 615
+5%
|
3 772
+4%
|
3 867
+3%
|
3 828
-1%
|
3 777
-1%
|
3 731
-1%
|
3 732
+0%
|
3 849
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(962)
|
(987)
|
(1 018)
|
(1 049)
|
(1 070)
|
(1 074)
|
(1 072)
|
(1 068)
|
(1 079)
|
(1 093)
|
(1 126)
|
(1 155)
|
(1 189)
|
(1 246)
|
(1 285)
|
(1 310)
|
(1 323)
|
(1 324)
|
(1 416)
|
(1 514)
|
(1 596)
|
(1 676)
|
(1 669)
|
(1 652)
|
(1 654)
|
(1 670)
|
(1 656)
|
(1 704)
|
(1 774)
|
(1 855)
|
(1 986)
|
(2 092)
|
(2 203)
|
(2 301)
|
(2 428)
|
(2 498)
|
(2 491)
|
(2 465)
|
(2 384)
|
(2 335)
|
(2 342)
|
|
Gross Profit |
483
N/A
|
506
+5%
|
520
+3%
|
538
+3%
|
552
+3%
|
583
+6%
|
596
+2%
|
610
+2%
|
625
+2%
|
636
+2%
|
651
+2%
|
669
+3%
|
674
+1%
|
675
+0%
|
667
-1%
|
672
+1%
|
700
+4%
|
731
+4%
|
782
+7%
|
802
+3%
|
812
+1%
|
831
+2%
|
843
+1%
|
876
+4%
|
904
+3%
|
937
+4%
|
920
-2%
|
949
+3%
|
1 001
+5%
|
1 054
+5%
|
1 140
+8%
|
1 200
+5%
|
1 250
+4%
|
1 314
+5%
|
1 345
+2%
|
1 369
+2%
|
1 336
-2%
|
1 312
-2%
|
1 346
+3%
|
1 397
+4%
|
1 508
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(255)
|
(258)
|
(262)
|
(270)
|
(271)
|
(277)
|
(278)
|
(279)
|
(283)
|
(284)
|
(295)
|
(301)
|
(315)
|
(322)
|
(323)
|
(331)
|
(335)
|
(345)
|
(404)
|
(403)
|
(425)
|
(442)
|
(453)
|
(435)
|
(441)
|
(449)
|
(434)
|
(435)
|
(425)
|
(424)
|
(457)
|
(474)
|
(488)
|
(499)
|
(503)
|
(514)
|
(520)
|
(534)
|
(542)
|
(571)
|
(613)
|
|
Selling, General & Administrative |
(221)
|
(224)
|
(229)
|
(236)
|
(239)
|
(246)
|
(247)
|
(249)
|
(254)
|
(254)
|
(265)
|
(271)
|
(284)
|
(292)
|
(293)
|
(299)
|
(302)
|
(311)
|
(343)
|
(367)
|
(386)
|
(404)
|
(400)
|
(399)
|
(408)
|
(416)
|
(402)
|
(402)
|
(391)
|
(390)
|
(421)
|
(437)
|
(451)
|
(461)
|
(464)
|
(474)
|
(480)
|
(494)
|
(501)
|
(530)
|
(571)
|
|
Research & Development |
(35)
|
(33)
|
(33)
|
(33)
|
(32)
|
(32)
|
(30)
|
(30)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(32)
|
(33)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(36)
|
(35)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(36)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(40)
|
(40)
|
(41)
|
(41)
|
(43)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
228
N/A
|
249
+9%
|
258
+4%
|
269
+4%
|
281
+5%
|
305
+9%
|
319
+4%
|
332
+4%
|
341
+3%
|
352
+3%
|
357
+1%
|
367
+3%
|
359
-2%
|
353
-2%
|
344
-3%
|
342
-1%
|
365
+7%
|
386
+6%
|
378
-2%
|
399
+5%
|
387
-3%
|
390
+1%
|
390
+0%
|
441
+13%
|
463
+5%
|
488
+5%
|
486
0%
|
515
+6%
|
576
+12%
|
630
+9%
|
683
+9%
|
726
+6%
|
762
+5%
|
815
+7%
|
842
+3%
|
855
+2%
|
816
-5%
|
778
-5%
|
804
+3%
|
826
+3%
|
894
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(197)
|
(315)
|
(248)
|
(231)
|
21
|
38
|
35
|
(51)
|
(20)
|
6
|
(79)
|
(15)
|
16
|
(10)
|
0
|
10
|
(187)
|
(163)
|
(148)
|
(189)
|
(72)
|
(92)
|
(89)
|
(119)
|
(113)
|
(184)
|
(217)
|
(235)
|
(192)
|
(123)
|
(94)
|
(57)
|
(171)
|
(159)
|
(159)
|
(156)
|
(68)
|
(78)
|
(79)
|
(80)
|
|
Non-Reccuring Items |
(11)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(26)
|
(27)
|
0
|
(39)
|
(13)
|
(17)
|
0
|
(3)
|
(3)
|
(87)
|
(96)
|
(96)
|
(96)
|
(26)
|
(13)
|
(13)
|
(13)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
|
Total Other Income |
2
|
3
|
0
|
(1)
|
(1)
|
0
|
2
|
1
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
12
|
12
|
13
|
13
|
3
|
3
|
|
Pre-Tax Income |
213
N/A
|
55
-74%
|
(57)
N/A
|
20
N/A
|
49
+143%
|
323
+553%
|
358
+11%
|
368
+3%
|
290
-21%
|
331
+14%
|
360
+9%
|
288
-20%
|
344
+19%
|
367
+7%
|
333
-9%
|
341
+2%
|
349
+2%
|
174
-50%
|
219
+25%
|
216
-1%
|
188
-13%
|
301
+60%
|
298
-1%
|
349
+17%
|
342
-2%
|
288
-16%
|
207
-28%
|
202
-2%
|
245
+21%
|
412
+68%
|
547
+33%
|
619
+13%
|
692
+12%
|
643
-7%
|
683
+6%
|
709
+4%
|
673
-5%
|
724
+8%
|
740
+2%
|
730
-1%
|
797
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
4
|
45
|
43
|
41
|
27
|
(31)
|
(36)
|
(42)
|
(47)
|
(86)
|
(89)
|
(90)
|
(83)
|
(91)
|
(86)
|
(85)
|
(100)
|
(24)
|
(35)
|
(29)
|
(13)
|
(72)
|
(73)
|
(91)
|
(106)
|
(47)
|
(42)
|
(54)
|
(74)
|
(149)
|
(173)
|
(181)
|
(187)
|
(184)
|
(182)
|
(191)
|
(190)
|
(212)
|
(233)
|
(239)
|
(261)
|
|
Income from Continuing Operations |
217
|
100
|
(14)
|
62
|
77
|
291
|
322
|
325
|
243
|
244
|
272
|
198
|
261
|
277
|
247
|
256
|
248
|
150
|
184
|
187
|
175
|
229
|
225
|
258
|
236
|
242
|
164
|
148
|
171
|
263
|
375
|
438
|
505
|
459
|
501
|
518
|
483
|
512
|
507
|
491
|
536
|
|
Net Income (Common) |
217
N/A
|
100
-54%
|
(14)
N/A
|
62
N/A
|
77
+25%
|
291
+279%
|
322
+11%
|
325
+1%
|
243
-25%
|
244
+0%
|
272
+11%
|
198
-27%
|
261
+32%
|
277
+6%
|
247
-11%
|
256
+4%
|
248
-3%
|
146
-41%
|
179
+23%
|
182
+2%
|
170
-7%
|
229
+34%
|
225
-2%
|
258
+15%
|
236
-9%
|
242
+2%
|
164
-32%
|
148
-10%
|
171
+16%
|
263
+54%
|
375
+43%
|
438
+17%
|
505
+15%
|
459
-9%
|
501
+9%
|
518
+3%
|
483
-7%
|
512
+6%
|
507
-1%
|
491
-3%
|
536
+9%
|
|
EPS (Diluted) |
0.49
N/A
|
0.22
-55%
|
-0.03
N/A
|
0.14
N/A
|
0.17
+21%
|
0.65
+282%
|
0.72
+11%
|
0.72
N/A
|
0.54
-25%
|
0.55
+2%
|
0.6
+9%
|
0.44
-27%
|
0.58
+32%
|
0.62
+7%
|
0.56
-10%
|
0.58
+4%
|
0.56
-3%
|
0.34
-39%
|
0.41
+21%
|
0.42
+2%
|
0.39
-7%
|
0.52
+33%
|
0.51
-2%
|
0.58
+14%
|
0.53
-9%
|
0.54
+2%
|
0.37
-31%
|
0.33
-11%
|
0.38
+15%
|
0.59
+55%
|
0.84
+42%
|
0.98
+17%
|
1.13
+15%
|
1.03
-9%
|
1.12
+9%
|
1.16
+4%
|
1.08
-7%
|
1.15
+6%
|
1.14
-1%
|
1.11
-3%
|
1.21
+9%
|