Kronos Worldwide Inc
NYSE:KRO
Income Statement
Earnings Waterfall
Kronos Worldwide Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
164.9m
USD
|
Operating Expenses
|
-222.3m
USD
|
Operating Income
|
-57.4m
USD
|
Other Expenses
|
8.3m
USD
|
Net Income
|
-49.1m
USD
|
Income Statement
Kronos Worldwide 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 |
1 732
N/A
|
1 689
-3%
|
1 651
-2%
|
1 647
0%
|
1 652
+0%
|
1 597
-3%
|
1 514
-5%
|
1 435
-5%
|
1 349
-6%
|
1 302
-3%
|
1 298
0%
|
1 318
+2%
|
1 364
+4%
|
1 416
+4%
|
1 501
+6%
|
1 609
+7%
|
1 729
+7%
|
1 790
+4%
|
1 820
+2%
|
1 766
-3%
|
1 662
-6%
|
1 668
+0%
|
1 681
+1%
|
1 708
+2%
|
1 731
+1%
|
1 716
-1%
|
1 617
-6%
|
1 597
-1%
|
1 639
+3%
|
1 683
+3%
|
1 775
+6%
|
1 858
+5%
|
1 939
+4%
|
2 037
+5%
|
2 124
+4%
|
2 084
-2%
|
1 930
-7%
|
1 794
-7%
|
1 672
-7%
|
1 609
-4%
|
1 667
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 620)
|
(1 500)
|
(1 378)
|
(1 326)
|
(1 302)
|
(1 250)
|
(1 214)
|
(1 189)
|
(1 157)
|
(1 147)
|
(1 134)
|
(1 121)
|
(1 100)
|
(1 096)
|
(1 107)
|
(1 138)
|
(1 159)
|
(1 149)
|
(1 137)
|
(1 116)
|
(1 100)
|
(1 171)
|
(1 246)
|
(1 305)
|
(1 345)
|
(1 351)
|
(1 266)
|
(1 252)
|
(1 288)
|
(1 324)
|
(1 403)
|
(1 444)
|
(1 493)
|
(1 538)
|
(1 613)
|
(1 612)
|
(1 539)
|
(1 521)
|
(1 475)
|
(1 462)
|
(1 502)
|
|
Gross Profit |
112
N/A
|
189
+68%
|
273
+45%
|
322
+18%
|
350
+9%
|
347
-1%
|
299
-14%
|
247
-18%
|
192
-22%
|
155
-19%
|
164
+6%
|
197
+20%
|
265
+35%
|
320
+21%
|
394
+23%
|
471
+19%
|
570
+21%
|
641
+13%
|
683
+7%
|
650
-5%
|
562
-14%
|
497
-12%
|
434
-13%
|
403
-7%
|
386
-4%
|
365
-5%
|
351
-4%
|
344
-2%
|
351
+2%
|
359
+2%
|
372
+4%
|
414
+11%
|
446
+8%
|
500
+12%
|
511
+2%
|
472
-8%
|
391
-17%
|
273
-30%
|
196
-28%
|
147
-25%
|
165
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(240)
|
(239)
|
(237)
|
(204)
|
(203)
|
(199)
|
(204)
|
(199)
|
(193)
|
(190)
|
(180)
|
(181)
|
(177)
|
(189)
|
(199)
|
(208)
|
(214)
|
(233)
|
(238)
|
(235)
|
(242)
|
(241)
|
(241)
|
(241)
|
(242)
|
(238)
|
(229)
|
(227)
|
(231)
|
(235)
|
(244)
|
(253)
|
(261)
|
(264)
|
(266)
|
(259)
|
(243)
|
(235)
|
(222)
|
(218)
|
(222)
|
|
Selling, General & Administrative |
(239)
|
(239)
|
(239)
|
(242)
|
(183)
|
(197)
|
(199)
|
(194)
|
(176)
|
(189)
|
(183)
|
(184)
|
(168)
|
(191)
|
(199)
|
(208)
|
(215)
|
(226)
|
(232)
|
(236)
|
(243)
|
(242)
|
(242)
|
(242)
|
(243)
|
(239)
|
(234)
|
(233)
|
(232)
|
(237)
|
(247)
|
(256)
|
(264)
|
(267)
|
(268)
|
(262)
|
(246)
|
(238)
|
(225)
|
(220)
|
(226)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
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
|
|
Other Operating Expenses |
(1)
|
(1)
|
2
|
38
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
1
|
4
|
4
|
4
|
2
|
0
|
(0)
|
1
|
(7)
|
(7)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
6
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
4
|
3
|
4
|
3
|
2
|
3
|
|
Operating Income |
(128)
N/A
|
(51)
+60%
|
36
N/A
|
118
+228%
|
147
+25%
|
148
+1%
|
96
-35%
|
48
-50%
|
(0)
N/A
|
(34)
-17 000%
|
(16)
+55%
|
16
N/A
|
88
+448%
|
131
+49%
|
196
+50%
|
263
+34%
|
356
+35%
|
408
+15%
|
445
+9%
|
415
-7%
|
320
-23%
|
256
-20%
|
193
-24%
|
162
-16%
|
144
-11%
|
127
-12%
|
123
-4%
|
118
-4%
|
120
+2%
|
124
+3%
|
128
+3%
|
162
+27%
|
186
+15%
|
236
+27%
|
246
+4%
|
214
-13%
|
148
-31%
|
38
-74%
|
(26)
N/A
|
(72)
-178%
|
(57)
+20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(22)
|
(24)
|
(18)
|
(14)
|
(12)
|
(8)
|
(11)
|
(27)
|
(30)
|
(30)
|
(28)
|
(17)
|
(14)
|
(17)
|
(22)
|
(25)
|
(25)
|
(29)
|
(17)
|
(17)
|
(11)
|
(3)
|
(10)
|
(1)
|
(10)
|
(2)
|
(9)
|
(17)
|
(22)
|
(34)
|
(28)
|
(24)
|
(16)
|
(17)
|
(2)
|
3
|
(1)
|
7
|
(4)
|
(12)
|
(10)
|
|
Non-Reccuring Items |
(10)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(7)
|
(8)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
4
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
(21)
|
(25)
|
(29)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(15)
|
(14)
|
(13)
|
(13)
|
(11)
|
(10)
|
(8)
|
(6)
|
|
Pre-Tax Income |
(160)
N/A
|
(78)
+51%
|
15
N/A
|
103
+589%
|
134
+30%
|
139
+4%
|
85
-39%
|
21
-75%
|
(31)
N/A
|
(64)
-107%
|
(44)
+32%
|
(1)
+97%
|
61
N/A
|
114
+87%
|
174
+52%
|
231
+33%
|
306
+32%
|
358
+17%
|
402
+13%
|
369
-8%
|
294
-20%
|
237
-19%
|
168
-29%
|
146
-13%
|
121
-17%
|
113
-6%
|
96
-15%
|
82
-15%
|
80
-2%
|
70
-12%
|
81
+16%
|
120
+47%
|
153
+28%
|
204
+33%
|
229
+13%
|
204
-11%
|
134
-34%
|
36
-73%
|
(37)
N/A
|
(88)
-139%
|
(73)
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
58
|
32
|
6
|
(20)
|
(35)
|
(36)
|
(174)
|
(155)
|
(143)
|
(132)
|
9
|
1
|
(18)
|
(30)
|
105
|
99
|
125
|
107
|
(57)
|
(65)
|
(89)
|
(73)
|
(52)
|
(44)
|
(34)
|
(30)
|
(23)
|
(19)
|
(16)
|
(14)
|
(18)
|
(28)
|
(41)
|
(53)
|
(58)
|
(48)
|
(29)
|
(4)
|
15
|
25
|
24
|
|
Income from Continuing Operations |
(102)
|
(47)
|
20
|
82
|
99
|
103
|
(90)
|
(133)
|
(174)
|
(196)
|
(34)
|
(0)
|
43
|
84
|
279
|
330
|
431
|
465
|
346
|
305
|
205
|
165
|
116
|
102
|
87
|
84
|
73
|
63
|
64
|
57
|
64
|
92
|
113
|
151
|
171
|
156
|
105
|
32
|
(22)
|
(64)
|
(49)
|
|
Net Income (Common) |
(102)
N/A
|
(47)
+54%
|
20
N/A
|
82
+303%
|
99
+21%
|
103
+4%
|
(90)
N/A
|
(133)
-49%
|
(174)
-30%
|
(196)
-13%
|
(34)
+82%
|
(0)
+99%
|
43
N/A
|
84
+94%
|
279
+232%
|
330
+19%
|
355
+7%
|
388
+10%
|
270
-31%
|
228
-15%
|
205
-10%
|
165
-20%
|
116
-29%
|
102
-13%
|
87
-14%
|
84
-4%
|
73
-13%
|
63
-13%
|
64
+1%
|
57
-12%
|
64
+13%
|
92
+44%
|
113
+23%
|
151
+34%
|
171
+13%
|
156
-9%
|
105
-33%
|
32
-70%
|
(22)
N/A
|
(64)
-186%
|
(49)
+23%
|
|
EPS (Diluted) |
-0.87
N/A
|
-0.4
+54%
|
0.18
N/A
|
0.72
+300%
|
0.86
+19%
|
0.9
+5%
|
-0.77
N/A
|
-1.15
-49%
|
-1.5
-30%
|
-1.69
-13%
|
-0.3
+82%
|
-0.01
+97%
|
0.37
N/A
|
0.72
+95%
|
2.41
+235%
|
2.86
+19%
|
3.05
+7%
|
3.35
+10%
|
2.32
-31%
|
1.97
-15%
|
1.77
-10%
|
1.42
-20%
|
1
-30%
|
0.87
-13%
|
0.75
-14%
|
0.71
-5%
|
0.62
-13%
|
0.54
-13%
|
0.55
+2%
|
0.49
-11%
|
0.55
+12%
|
0.79
+44%
|
0.98
+24%
|
1.3
+33%
|
1.48
+14%
|
1.35
-9%
|
0.9
-33%
|
0.28
-69%
|
-0.19
N/A
|
-0.55
-189%
|
-0.43
+22%
|