Masco Corp
NYSE:MAS
Income Statement
Earnings Waterfall
Masco Corp
Revenue
|
8B
USD
|
Cost of Revenue
|
-5.1B
USD
|
Gross Profit
|
2.8B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-455m
USD
|
Net Income
|
908m
USD
|
Income Statement
Masco Corp
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 |
8 173
N/A
|
7 927
-3%
|
7 654
-3%
|
7 338
-4%
|
7 006
-5%
|
7 035
+0%
|
7 088
+1%
|
7 093
+0%
|
7 142
+1%
|
7 203
+1%
|
7 275
+1%
|
7 313
+1%
|
7 361
+1%
|
7 419
+1%
|
7 484
+1%
|
7 552
+1%
|
6 014
-20%
|
6 156
+2%
|
6 009
-2%
|
5 968
-1%
|
6 654
+11%
|
6 247
-6%
|
6 167
-1%
|
5 979
-3%
|
6 707
+12%
|
6 056
-10%
|
5 981
-1%
|
6 248
+4%
|
7 188
+15%
|
7 577
+5%
|
7 992
+5%
|
8 213
+3%
|
8 375
+2%
|
8 606
+3%
|
8 779
+2%
|
8 779
N/A
|
8 680
-1%
|
8 458
-3%
|
8 233
-3%
|
8 008
-3%
|
7 967
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 918)
|
(5 698)
|
(5 459)
|
(5 228)
|
(4 946)
|
(4 962)
|
(4 953)
|
(4 891)
|
(4 889)
|
(4 876)
|
(4 885)
|
(4 898)
|
(4 899)
|
(4 921)
|
(4 940)
|
(4 965)
|
(3 794)
|
(3 922)
|
(3 852)
|
(3 845)
|
(4 327)
|
(4 017)
|
(3 933)
|
(3 757)
|
(4 336)
|
(3 828)
|
(3 798)
|
(3 924)
|
(4 601)
|
(4 837)
|
(5 089)
|
(5 309)
|
(5 512)
|
(5 739)
|
(5 934)
|
(5 992)
|
(5 967)
|
(5 780)
|
(5 555)
|
(5 281)
|
(5 131)
|
|
Gross Profit |
2 255
N/A
|
2 229
-1%
|
2 195
-2%
|
2 110
-4%
|
2 060
-2%
|
2 073
+1%
|
2 135
+3%
|
2 202
+3%
|
2 253
+2%
|
2 327
+3%
|
2 390
+3%
|
2 415
+1%
|
2 462
+2%
|
2 498
+1%
|
2 544
+2%
|
2 587
+2%
|
2 220
-14%
|
2 234
+1%
|
2 157
-3%
|
2 123
-2%
|
2 327
+10%
|
2 230
-4%
|
2 234
+0%
|
2 222
-1%
|
2 371
+7%
|
2 228
-6%
|
2 183
-2%
|
2 324
+6%
|
2 587
+11%
|
2 740
+6%
|
2 903
+6%
|
2 904
+0%
|
2 863
-1%
|
2 867
+0%
|
2 845
-1%
|
2 787
-2%
|
2 713
-3%
|
2 678
-1%
|
2 678
N/A
|
2 727
+2%
|
2 836
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 562)
|
(1 517)
|
(1 442)
|
(1 391)
|
(1 320)
|
(1 317)
|
(1 328)
|
(1 330)
|
(1 327)
|
(1 336)
|
(1 342)
|
(1 356)
|
(1 375)
|
(1 388)
|
(1 396)
|
(1 400)
|
(1 191)
|
(1 233)
|
(1 237)
|
(1 226)
|
(1 250)
|
(1 191)
|
(1 188)
|
(1 173)
|
(1 274)
|
(1 197)
|
(1 160)
|
(1 166)
|
(1 292)
|
(1 305)
|
(1 370)
|
(1 410)
|
(1 413)
|
(1 429)
|
(1 436)
|
(1 412)
|
(1 390)
|
(1 393)
|
(1 398)
|
(1 415)
|
(1 473)
|
|
Selling, General & Administrative |
(1 562)
|
(1 517)
|
(1 442)
|
(1 391)
|
(1 305)
|
(1 317)
|
(1 328)
|
(1 330)
|
(1 307)
|
(1 336)
|
(1 342)
|
(1 356)
|
(1 350)
|
(1 385)
|
(1 396)
|
(1 400)
|
(1 191)
|
(1 218)
|
(1 173)
|
(1 162)
|
(1 250)
|
(1 191)
|
(1 188)
|
(1 173)
|
(1 274)
|
(1 197)
|
(1 160)
|
(1 166)
|
(1 292)
|
(1 305)
|
(1 370)
|
(1 410)
|
(1 413)
|
(1 429)
|
(1 436)
|
(1 412)
|
(1 390)
|
(1 393)
|
(1 398)
|
(1 415)
|
(1 473)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(25)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(15)
|
(64)
|
(64)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
693
N/A
|
712
+3%
|
753
+6%
|
719
-5%
|
740
+3%
|
756
+2%
|
807
+7%
|
872
+8%
|
926
+6%
|
991
+7%
|
1 048
+6%
|
1 059
+1%
|
1 087
+3%
|
1 110
+2%
|
1 148
+3%
|
1 187
+3%
|
1 029
-13%
|
1 001
-3%
|
920
-8%
|
897
-3%
|
1 077
+20%
|
1 039
-4%
|
1 046
+1%
|
1 049
+0%
|
1 097
+5%
|
1 031
-6%
|
1 023
-1%
|
1 158
+13%
|
1 295
+12%
|
1 435
+11%
|
1 533
+7%
|
1 494
-3%
|
1 450
-3%
|
1 438
-1%
|
1 409
-2%
|
1 375
-2%
|
1 323
-4%
|
1 285
-3%
|
1 280
0%
|
1 312
+3%
|
1 363
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(206)
|
(214)
|
(212)
|
(215)
|
(215)
|
(213)
|
(221)
|
(218)
|
(228)
|
(234)
|
(256)
|
(248)
|
(218)
|
(210)
|
(279)
|
(274)
|
(271)
|
(271)
|
(161)
|
(158)
|
(155)
|
(154)
|
(152)
|
(158)
|
(153)
|
(151)
|
(140)
|
(133)
|
(138)
|
(124)
|
(116)
|
(106)
|
(82)
|
(74)
|
(87)
|
(100)
|
(115)
|
(119)
|
(114)
|
(107)
|
(98)
|
|
Non-Reccuring Items |
(20)
|
(18)
|
(26)
|
(23)
|
(19)
|
(23)
|
(16)
|
(4)
|
(12)
|
(8)
|
(9)
|
(9)
|
0
|
0
|
48
|
49
|
(15)
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
(168)
|
(186)
|
(186)
|
(247)
|
(81)
|
(38)
|
(38)
|
(3)
|
(1)
|
(26)
|
(26)
|
(15)
|
|
Total Other Income |
(17)
|
(21)
|
(17)
|
(12)
|
1
|
3
|
3
|
(10)
|
3
|
7
|
5
|
15
|
(37)
|
(35)
|
(43)
|
(51)
|
(25)
|
(22)
|
(20)
|
(16)
|
(15)
|
(16)
|
(15)
|
(19)
|
(21)
|
(31)
|
(35)
|
(38)
|
(26)
|
(29)
|
(422)
|
(431)
|
(433)
|
(425)
|
(26)
|
(11)
|
(12)
|
(14)
|
(12)
|
(15)
|
(12)
|
|
Pre-Tax Income |
450
N/A
|
459
+2%
|
498
+8%
|
469
-6%
|
507
+8%
|
523
+3%
|
573
+10%
|
640
+12%
|
689
+8%
|
756
+10%
|
788
+4%
|
817
+4%
|
832
+2%
|
865
+4%
|
874
+1%
|
911
+4%
|
718
-21%
|
708
-1%
|
739
+4%
|
723
-2%
|
907
+25%
|
860
-5%
|
870
+1%
|
863
-1%
|
914
+6%
|
849
-7%
|
848
0%
|
987
+16%
|
1 131
+15%
|
1 114
-2%
|
809
-27%
|
771
-5%
|
688
-11%
|
858
+25%
|
1 258
+47%
|
1 226
-3%
|
1 193
-3%
|
1 151
-4%
|
1 128
-2%
|
1 164
+3%
|
1 238
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(111)
|
(101)
|
(96)
|
357
|
361
|
325
|
257
|
(235)
|
(293)
|
(311)
|
(299)
|
(303)
|
(296)
|
(300)
|
(296)
|
(315)
|
(262)
|
(239)
|
(235)
|
(202)
|
(221)
|
(217)
|
(215)
|
(214)
|
(230)
|
(207)
|
(209)
|
(230)
|
(269)
|
(279)
|
(209)
|
(225)
|
(210)
|
(242)
|
(333)
|
(307)
|
(288)
|
(277)
|
(270)
|
(279)
|
(278)
|
|
Income from Continuing Operations |
339
|
358
|
402
|
826
|
868
|
848
|
830
|
405
|
396
|
445
|
489
|
514
|
536
|
565
|
578
|
596
|
456
|
469
|
504
|
521
|
686
|
643
|
655
|
649
|
684
|
642
|
639
|
757
|
862
|
835
|
600
|
546
|
478
|
616
|
925
|
919
|
905
|
874
|
858
|
885
|
960
|
|
Income to Minority Interest |
(41)
|
(44)
|
(47)
|
(49)
|
(47)
|
(44)
|
(41)
|
(38)
|
(39)
|
(40)
|
(43)
|
(45)
|
(43)
|
(43)
|
(43)
|
(43)
|
(47)
|
(49)
|
(49)
|
(48)
|
(50)
|
(49)
|
(48)
|
(49)
|
(45)
|
(42)
|
(40)
|
(46)
|
(52)
|
(64)
|
(75)
|
(76)
|
(68)
|
(67)
|
(62)
|
(58)
|
(61)
|
(58)
|
(57)
|
(53)
|
(52)
|
|
Net Income (Common) |
281
N/A
|
301
+7%
|
362
+20%
|
787
+117%
|
839
+7%
|
830
-1%
|
797
-4%
|
374
-53%
|
350
-6%
|
395
+13%
|
439
+11%
|
462
+5%
|
487
+5%
|
516
+6%
|
529
+3%
|
548
+4%
|
528
-4%
|
539
+2%
|
586
+9%
|
614
+5%
|
727
+18%
|
694
-5%
|
724
+4%
|
670
-7%
|
929
+39%
|
1 340
+44%
|
1 324
-1%
|
1 473
+11%
|
1 215
-18%
|
784
-35%
|
526
-33%
|
472
-10%
|
406
-14%
|
546
+34%
|
858
+57%
|
858
N/A
|
842
-2%
|
815
-3%
|
802
-2%
|
831
+4%
|
908
+9%
|