Northrop Grumman Corp
NYSE:NOC
Income Statement
Earnings Waterfall
Northrop Grumman Corp
Revenue
|
39.3B
USD
|
Cost of Revenue
|
-32.7B
USD
|
Gross Profit
|
6.6B
USD
|
Operating Expenses
|
-4B
USD
|
Operating Income
|
2.5B
USD
|
Other Expenses
|
-481m
USD
|
Net Income
|
2.1B
USD
|
Income Statement
Northrop Grumman 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 |
24 661
N/A
|
24 405
-1%
|
24 150
-1%
|
24 028
-1%
|
23 979
0%
|
24 088
+0%
|
23 945
-1%
|
23 940
0%
|
23 526
-2%
|
23 525
0%
|
23 629
+0%
|
23 805
+1%
|
24 706
+4%
|
24 962
+1%
|
25 435
+2%
|
25 849
+2%
|
26 004
+1%
|
26 329
+1%
|
26 975
+2%
|
28 491
+6%
|
30 095
+6%
|
31 549
+5%
|
32 886
+4%
|
33 276
+1%
|
33 841
+2%
|
34 272
+1%
|
34 700
+1%
|
35 308
+2%
|
36 799
+4%
|
37 336
+1%
|
37 603
+1%
|
37 240
-1%
|
35 667
-4%
|
35 307
-1%
|
34 957
-1%
|
35 208
+1%
|
36 602
+4%
|
37 106
+1%
|
37 881
+2%
|
38 685
+2%
|
39 290
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19 282)
|
(18 956)
|
(18 679)
|
(18 553)
|
(18 378)
|
(18 459)
|
(18 272)
|
(18 159)
|
(17 884)
|
(17 903)
|
(18 044)
|
(18 189)
|
(18 797)
|
(19 020)
|
(19 351)
|
(19 737)
|
(20 074)
|
(20 400)
|
(21 049)
|
(22 092)
|
(23 304)
|
(24 621)
|
(25 784)
|
(26 436)
|
(26 582)
|
(26 987)
|
(27 319)
|
(27 814)
|
(29 321)
|
(29 840)
|
(29 890)
|
(29 433)
|
(28 399)
|
(27 906)
|
(27 640)
|
(28 007)
|
(29 128)
|
(29 520)
|
(30 214)
|
(30 795)
|
(32 739)
|
|
Gross Profit |
5 379
N/A
|
5 449
+1%
|
5 471
+0%
|
5 475
+0%
|
5 601
+2%
|
5 629
+0%
|
5 673
+1%
|
5 781
+2%
|
5 642
-2%
|
5 622
0%
|
5 585
-1%
|
5 616
+1%
|
5 909
+5%
|
5 942
+1%
|
6 084
+2%
|
6 112
+0%
|
5 930
-3%
|
5 929
0%
|
5 926
0%
|
6 399
+8%
|
6 791
+6%
|
6 928
+2%
|
7 102
+3%
|
6 840
-4%
|
7 259
+6%
|
7 285
+0%
|
7 381
+1%
|
7 494
+2%
|
7 478
0%
|
7 496
+0%
|
7 713
+3%
|
7 807
+1%
|
7 268
-7%
|
7 401
+2%
|
7 317
-1%
|
7 201
-2%
|
7 474
+4%
|
7 586
+1%
|
7 667
+1%
|
7 890
+3%
|
6 551
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 256)
|
(2 240)
|
(2 248)
|
(2 273)
|
(2 405)
|
(2 498)
|
(2 549)
|
(2 632)
|
(2 566)
|
(2 587)
|
(2 566)
|
(2 565)
|
(2 632)
|
(2 626)
|
(2 692)
|
(2 709)
|
(2 712)
|
(2 725)
|
(2 778)
|
(2 916)
|
(3 011)
|
(3 060)
|
(3 105)
|
(3 064)
|
(3 290)
|
(3 318)
|
(3 366)
|
(3 445)
|
(3 413)
|
(3 523)
|
(3 690)
|
(3 726)
|
(3 597)
|
(3 675)
|
(3 681)
|
(3 764)
|
(3 873)
|
(3 935)
|
(4 003)
|
(4 054)
|
(4 014)
|
|
Selling, General & Administrative |
(2 256)
|
(2 240)
|
(2 248)
|
(2 273)
|
(1 836)
|
(2 498)
|
(2 549)
|
(2 632)
|
(1 854)
|
(2 587)
|
(2 566)
|
(2 565)
|
(1 927)
|
(2 626)
|
(2 692)
|
(2 709)
|
(2 073)
|
(2 725)
|
(2 778)
|
(2 916)
|
(2 247)
|
(3 060)
|
(3 105)
|
(3 064)
|
(2 337)
|
(3 318)
|
(3 366)
|
(3 445)
|
(2 313)
|
(3 523)
|
(3 690)
|
(3 726)
|
(2 497)
|
(3 675)
|
(3 681)
|
(3 764)
|
(2 673)
|
(3 935)
|
(4 003)
|
(4 054)
|
(2 814)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(569)
|
0
|
0
|
0
|
(712)
|
0
|
0
|
0
|
(705)
|
0
|
0
|
0
|
(639)
|
0
|
0
|
0
|
(764)
|
0
|
0
|
0
|
(953)
|
0
|
0
|
0
|
(1 100)
|
0
|
0
|
0
|
(1 100)
|
0
|
0
|
0
|
(1 200)
|
0
|
0
|
0
|
(1 200)
|
|
Operating Income |
3 123
N/A
|
3 209
+3%
|
3 223
+0%
|
3 202
-1%
|
3 196
0%
|
3 131
-2%
|
3 124
0%
|
3 149
+1%
|
3 076
-2%
|
3 035
-1%
|
3 019
-1%
|
3 051
+1%
|
3 277
+7%
|
3 316
+1%
|
3 392
+2%
|
3 403
+0%
|
3 218
-5%
|
3 204
0%
|
3 148
-2%
|
3 483
+11%
|
3 780
+9%
|
3 868
+2%
|
3 997
+3%
|
3 776
-6%
|
3 969
+5%
|
3 967
0%
|
4 015
+1%
|
4 049
+1%
|
4 065
+0%
|
3 973
-2%
|
4 023
+1%
|
4 081
+1%
|
3 671
-10%
|
3 726
+1%
|
3 636
-2%
|
3 437
-5%
|
3 601
+5%
|
3 651
+1%
|
3 664
+0%
|
3 836
+5%
|
2 537
-34%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(257)
|
(273)
|
(283)
|
(282)
|
(282)
|
(289)
|
(294)
|
(300)
|
(301)
|
(301)
|
(300)
|
(299)
|
(301)
|
(300)
|
(302)
|
(301)
|
(360)
|
(428)
|
(496)
|
(556)
|
(562)
|
(557)
|
(550)
|
(540)
|
(528)
|
(515)
|
(532)
|
(563)
|
(593)
|
(623)
|
(605)
|
(583)
|
(556)
|
(534)
|
(529)
|
(519)
|
(506)
|
(502)
|
(518)
|
(537)
|
(545)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
1 926
|
1 926
|
1 926
|
1 926
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(3)
|
1
|
29
|
23
|
23
|
13
|
5
|
21
|
15
|
28
|
37
|
44
|
(295)
|
19
|
27
|
28
|
1 371
|
1 664
|
1 952
|
2 259
|
524
|
466
|
382
|
284
|
(893)
|
(885)
|
(741)
|
(632)
|
256
|
415
|
446
|
474
|
3 897
|
3 874
|
3 807
|
3 811
|
2 741
|
2 541
|
2 381
|
2 256
|
354
|
|
Pre-Tax Income |
2 863
N/A
|
2 937
+3%
|
2 969
+1%
|
2 943
-1%
|
2 937
0%
|
2 855
-3%
|
2 835
-1%
|
2 870
+1%
|
2 790
-3%
|
2 762
-1%
|
2 756
0%
|
2 796
+1%
|
2 681
-4%
|
3 035
+13%
|
3 117
+3%
|
3 130
+0%
|
4 229
+35%
|
4 440
+5%
|
4 604
+4%
|
5 186
+13%
|
3 742
-28%
|
3 777
+1%
|
3 829
+1%
|
3 520
-8%
|
2 548
-28%
|
2 567
+1%
|
2 742
+7%
|
2 854
+4%
|
3 728
+31%
|
5 691
+53%
|
5 790
+2%
|
5 898
+2%
|
8 938
+52%
|
7 066
-21%
|
6 914
-2%
|
6 729
-3%
|
5 836
-13%
|
5 690
-3%
|
5 527
-3%
|
5 555
+1%
|
2 346
-58%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(911)
|
(895)
|
(904)
|
(902)
|
(868)
|
(881)
|
(841)
|
(833)
|
(800)
|
(700)
|
(708)
|
(662)
|
(638)
|
(741)
|
(785)
|
(757)
|
(1 075)
|
(1 096)
|
(1 026)
|
(1 007)
|
(597)
|
(525)
|
(505)
|
(507)
|
(300)
|
(314)
|
(345)
|
(404)
|
(539)
|
(1 175)
|
(1 242)
|
(1 273)
|
(1 933)
|
(1 301)
|
(1 240)
|
(1 203)
|
(940)
|
(907)
|
(878)
|
(884)
|
(290)
|
|
Income from Continuing Operations |
1 952
|
2 042
|
2 065
|
2 041
|
2 069
|
1 974
|
1 994
|
2 037
|
1 990
|
2 062
|
2 048
|
2 134
|
2 043
|
2 294
|
2 332
|
2 373
|
3 154
|
3 344
|
3 578
|
4 179
|
3 145
|
3 252
|
3 324
|
3 013
|
2 248
|
2 253
|
2 397
|
2 450
|
3 189
|
4 516
|
4 548
|
4 625
|
7 005
|
5 765
|
5 674
|
5 526
|
4 896
|
4 783
|
4 649
|
4 671
|
2 056
|
|
Net Income (Common) |
1 952
N/A
|
2 042
+5%
|
2 065
+1%
|
2 041
-1%
|
2 069
+1%
|
1 974
-5%
|
1 994
+1%
|
2 037
+2%
|
1 990
-2%
|
2 062
+4%
|
2 048
-1%
|
2 134
+4%
|
2 043
-4%
|
2 294
+12%
|
2 332
+2%
|
2 373
+2%
|
2 869
+21%
|
3 059
+7%
|
3 293
+8%
|
3 894
+18%
|
3 229
-17%
|
3 252
+1%
|
3 324
+2%
|
3 013
-9%
|
2 248
-25%
|
2 253
+0%
|
2 397
+6%
|
2 450
+2%
|
3 189
+30%
|
4 516
+42%
|
4 548
+1%
|
4 625
+2%
|
7 005
+51%
|
5 765
-18%
|
5 674
-2%
|
5 526
-3%
|
4 896
-11%
|
4 783
-2%
|
4 649
-3%
|
4 671
+0%
|
2 056
-56%
|
|
EPS (Diluted) |
8.67
N/A
|
9.28
+7%
|
9.6
+3%
|
9.76
+2%
|
9.75
0%
|
9.82
+1%
|
10.27
+5%
|
10.83
+5%
|
10.36
-4%
|
11.26
+9%
|
11.25
0%
|
11.85
+5%
|
11.28
-5%
|
13.03
+16%
|
13.25
+2%
|
13.56
+2%
|
16.3
+20%
|
17.48
+7%
|
18.81
+8%
|
22.25
+18%
|
18.45
-17%
|
19.01
+3%
|
19.55
+3%
|
17.72
-9%
|
13.22
-25%
|
13.41
+1%
|
14.35
+7%
|
14.67
+2%
|
18.98
+29%
|
27.53
+45%
|
28.07
+2%
|
28.9
+3%
|
43.5
+51%
|
36.71
-16%
|
36.37
-1%
|
35.65
-2%
|
31.38
-12%
|
31.26
0%
|
30.58
-2%
|
30.73
+0%
|
13.53
-56%
|