Ingevity Corp
NYSE:NGVT
Income Statement
Earnings Waterfall
Ingevity Corp
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
471.9m
USD
|
Operating Expenses
|
-216.3m
USD
|
Operating Income
|
255.6m
USD
|
Other Expenses
|
-261m
USD
|
Net Income
|
-5.4m
USD
|
Income Statement
Ingevity Corp
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 |
1 025
N/A
|
999
-3%
|
958
-4%
|
919
-4%
|
902
-2%
|
898
-1%
|
908
+1%
|
920
+1%
|
935
+2%
|
947
+1%
|
972
+3%
|
989
+2%
|
1 037
+5%
|
1 085
+5%
|
1 134
+5%
|
1 175
+4%
|
1 219
+4%
|
1 268
+4%
|
1 293
+2%
|
1 304
+1%
|
1 222
-6%
|
1 194
-2%
|
1 216
+2%
|
1 248
+3%
|
1 336
+7%
|
1 381
+3%
|
1 392
+1%
|
1 454
+4%
|
1 516
+4%
|
1 621
+7%
|
1 668
+3%
|
1 678
+1%
|
1 740
+4%
|
1 704
-2%
|
1 692
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(641)
|
(630)
|
(683)
|
(580)
|
(643)
|
(636)
|
(634)
|
(637)
|
(637)
|
(636)
|
(643)
|
(646)
|
(668)
|
(690)
|
(717)
|
(746)
|
(772)
|
(800)
|
(811)
|
(805)
|
(773)
|
(745)
|
(751)
|
(771)
|
(803)
|
(846)
|
(879)
|
(930)
|
(980)
|
(1 051)
|
(1 098)
|
(1 115)
|
(1 175)
|
(1 186)
|
(1 220)
|
|
Gross Profit |
384
N/A
|
369
-4%
|
275
-25%
|
338
+23%
|
259
-23%
|
262
+1%
|
274
+5%
|
283
+3%
|
298
+5%
|
311
+4%
|
329
+6%
|
343
+4%
|
369
+7%
|
395
+7%
|
417
+6%
|
429
+3%
|
448
+4%
|
469
+5%
|
482
+3%
|
500
+4%
|
449
-10%
|
449
+0%
|
466
+4%
|
477
+2%
|
533
+12%
|
535
+0%
|
513
-4%
|
524
+2%
|
535
+2%
|
570
+6%
|
570
+0%
|
563
-1%
|
565
+0%
|
518
-8%
|
472
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(183)
|
(181)
|
(109)
|
(175)
|
(99)
|
(103)
|
(111)
|
(116)
|
(123)
|
(123)
|
(127)
|
(126)
|
(136)
|
(148)
|
(154)
|
(165)
|
(169)
|
(172)
|
(179)
|
(186)
|
(180)
|
(174)
|
(173)
|
(175)
|
(182)
|
(191)
|
(198)
|
(194)
|
(198)
|
(210)
|
(225)
|
(239)
|
(246)
|
(232)
|
(216)
|
|
Selling, General & Administrative |
(116)
|
(115)
|
(93)
|
(87)
|
(78)
|
(76)
|
(114)
|
(102)
|
(105)
|
(106)
|
(106)
|
(107)
|
(117)
|
(125)
|
(132)
|
(140)
|
(139)
|
(139)
|
(135)
|
(132)
|
(123)
|
(116)
|
(116)
|
(118)
|
(131)
|
(139)
|
(145)
|
(146)
|
(148)
|
(159)
|
(164)
|
(172)
|
(172)
|
(155)
|
(140)
|
|
Research & Development |
0
|
0
|
(17)
|
(22)
|
(27)
|
(31)
|
0
|
(14)
|
(14)
|
(15)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(29)
|
(30)
|
(30)
|
(32)
|
(32)
|
(32)
|
(32)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(13)
|
(20)
|
(28)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(35)
|
(33)
|
(32)
|
(32)
|
(35)
|
(36)
|
(39)
|
(41)
|
(44)
|
|
Other Operating Expenses |
(67)
|
(66)
|
1
|
(65)
|
6
|
3
|
3
|
(0)
|
(4)
|
(2)
|
(1)
|
0
|
1
|
(2)
|
0
|
2
|
4
|
6
|
4
|
(2)
|
(5)
|
(4)
|
(1)
|
(1)
|
6
|
7
|
8
|
12
|
12
|
11
|
4
|
0
|
(4)
|
(4)
|
(1)
|
|
Operating Income |
201
N/A
|
188
-6%
|
166
-12%
|
164
-1%
|
160
-3%
|
158
-1%
|
164
+3%
|
167
+2%
|
175
+5%
|
189
+8%
|
202
+7%
|
217
+7%
|
233
+7%
|
246
+6%
|
263
+7%
|
264
+0%
|
279
+6%
|
297
+6%
|
303
+2%
|
314
+4%
|
269
-14%
|
275
+2%
|
292
+6%
|
302
+3%
|
351
+16%
|
344
-2%
|
315
-8%
|
330
+5%
|
337
+2%
|
360
+7%
|
345
-4%
|
324
-6%
|
319
-2%
|
286
-10%
|
256
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(20)
|
(18)
|
(16)
|
(14)
|
(13)
|
(16)
|
(19)
|
(24)
|
(28)
|
(32)
|
(35)
|
(42)
|
(47)
|
(47)
|
(45)
|
(40)
|
(33)
|
(36)
|
(38)
|
(42)
|
(48)
|
(51)
|
(50)
|
(56)
|
(57)
|
(57)
|
(45)
|
(51)
|
(61)
|
(67)
|
|
Non-Reccuring Items |
(1)
|
(7)
|
(10)
|
(20)
|
(20)
|
(50)
|
(59)
|
(50)
|
(46)
|
(15)
|
(12)
|
(12)
|
(12)
|
(7)
|
(10)
|
(30)
|
(31)
|
(34)
|
(29)
|
(9)
|
(16)
|
(18)
|
(22)
|
(23)
|
(20)
|
(104)
|
(102)
|
(101)
|
(100)
|
(16)
|
(19)
|
(23)
|
(40)
|
(61)
|
(199)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
183
N/A
|
163
-11%
|
137
-16%
|
123
-10%
|
118
-4%
|
88
-25%
|
87
-2%
|
101
+16%
|
116
+14%
|
160
+39%
|
175
+9%
|
186
+7%
|
198
+6%
|
211
+7%
|
222
+5%
|
199
-10%
|
207
+4%
|
216
+4%
|
228
+5%
|
260
+14%
|
213
-18%
|
224
+5%
|
235
+5%
|
242
+3%
|
290
+20%
|
193
-33%
|
163
-16%
|
179
+10%
|
181
+2%
|
286
+58%
|
270
-6%
|
256
-5%
|
227
-11%
|
164
-28%
|
(10)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(62)
|
(56)
|
(52)
|
(51)
|
(49)
|
(50)
|
(43)
|
(44)
|
(48)
|
(50)
|
(54)
|
(53)
|
(48)
|
(48)
|
(42)
|
(32)
|
(36)
|
(37)
|
(44)
|
(54)
|
(43)
|
(44)
|
(54)
|
(57)
|
(81)
|
(58)
|
(45)
|
(48)
|
(36)
|
(61)
|
(58)
|
(55)
|
(50)
|
(37)
|
5
|
|
Income from Continuing Operations |
121
|
107
|
84
|
72
|
69
|
38
|
44
|
58
|
68
|
111
|
121
|
134
|
150
|
163
|
180
|
167
|
171
|
180
|
184
|
206
|
170
|
180
|
181
|
185
|
209
|
135
|
118
|
130
|
146
|
225
|
212
|
202
|
177
|
127
|
(5)
|
|
Income to Minority Interest |
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(11)
|
(13)
|
(16)
|
(19)
|
(20)
|
(22)
|
(19)
|
(13)
|
(8)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
117
N/A
|
102
-13%
|
80
-22%
|
66
-17%
|
62
-6%
|
31
-50%
|
35
+14%
|
46
+32%
|
54
+17%
|
95
+76%
|
127
+33%
|
138
+9%
|
153
+11%
|
169
+10%
|
169
+0%
|
161
-5%
|
171
+6%
|
182
+6%
|
184
+1%
|
206
+12%
|
170
-18%
|
180
+6%
|
181
+1%
|
185
+2%
|
209
+13%
|
135
-35%
|
118
-12%
|
130
+10%
|
146
+12%
|
225
+55%
|
212
-6%
|
202
-5%
|
177
-12%
|
127
-28%
|
(5)
N/A
|
|
EPS (Diluted) |
2.79
N/A
|
2.43
-13%
|
1.89
-22%
|
1.57
-17%
|
1.47
-6%
|
0.73
-50%
|
0.83
+14%
|
1.09
+31%
|
1.28
+17%
|
2.24
+75%
|
2.97
+33%
|
3.24
+9%
|
3.58
+10%
|
3.94
+10%
|
3.96
+1%
|
3.81
-4%
|
4.05
+6%
|
4.26
+5%
|
4.35
+2%
|
4.91
+13%
|
4.09
-17%
|
4.33
+6%
|
4.37
+1%
|
4.54
+4%
|
5.18
+14%
|
3.41
-34%
|
2.95
-13%
|
3.31
+12%
|
3.76
+14%
|
5.91
+57%
|
5.5
-7%
|
5.37
-2%
|
4.84
-10%
|
3.48
-28%
|
-0.15
N/A
|