Olin Corp
NYSE:OLN
Income Statement
Earnings Waterfall
Olin Corp
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-5.6B
USD
|
Gross Profit
|
990.7m
USD
|
Operating Expenses
|
-354.2m
USD
|
Operating Income
|
636.5m
USD
|
Other Expenses
|
-284m
USD
|
Net Income
|
352.5m
USD
|
Income Statement
Olin Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 462
N/A
|
2 381
-3%
|
2 304
-3%
|
2 241
-3%
|
2 182
-3%
|
2 147
-2%
|
2 087
-3%
|
2 854
+37%
|
3 685
+29%
|
4 513
+22%
|
5 432
+20%
|
5 551
+2%
|
5 770
+4%
|
5 932
+3%
|
6 034
+2%
|
6 268
+4%
|
6 412
+2%
|
6 614
+3%
|
6 931
+5%
|
6 946
+0%
|
6 789
-2%
|
6 654
-2%
|
6 358
-4%
|
6 110
-4%
|
5 982
-2%
|
5 630
-6%
|
5 491
-2%
|
5 758
+5%
|
6 252
+9%
|
7 232
+16%
|
8 134
+12%
|
8 911
+10%
|
9 453
+6%
|
9 848
+4%
|
9 830
0%
|
9 376
-5%
|
8 759
-7%
|
7 846
-10%
|
7 195
-8%
|
6 833
-5%
|
6 624
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 007)
|
(1 939)
|
(1 900)
|
(1 851)
|
(1 808)
|
(1 790)
|
(1 757)
|
(2 485)
|
(3 226)
|
(4 018)
|
(4 842)
|
(4 935)
|
(5 146)
|
(5 317)
|
(5 382)
|
(5 546)
|
(5 686)
|
(5 739)
|
(5 941)
|
(5 933)
|
(5 752)
|
(5 755)
|
(5 561)
|
(5 444)
|
(5 466)
|
(5 238)
|
(5 188)
|
(5 375)
|
(5 426)
|
(5 903)
|
(6 275)
|
(6 619)
|
(6 995)
|
(7 229)
|
(7 382)
|
(7 195)
|
(6 832)
|
(6 265)
|
(5 827)
|
(5 644)
|
(5 633)
|
|
Gross Profit |
456
N/A
|
442
-3%
|
403
-9%
|
390
-3%
|
374
-4%
|
357
-5%
|
329
-8%
|
370
+12%
|
458
+24%
|
495
+8%
|
590
+19%
|
616
+4%
|
624
+1%
|
615
-1%
|
653
+6%
|
722
+11%
|
726
+0%
|
875
+21%
|
990
+13%
|
1 013
+2%
|
1 038
+2%
|
899
-13%
|
797
-11%
|
666
-16%
|
516
-23%
|
392
-24%
|
303
-23%
|
383
+26%
|
825
+115%
|
1 329
+61%
|
1 859
+40%
|
2 292
+23%
|
2 459
+7%
|
2 619
+7%
|
2 447
-7%
|
2 181
-11%
|
1 927
-12%
|
1 581
-18%
|
1 368
-13%
|
1 189
-13%
|
991
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(181)
|
(176)
|
(183)
|
(169)
|
(176)
|
(132)
|
(125)
|
(141)
|
(168)
|
(246)
|
(290)
|
(326)
|
(316)
|
(330)
|
(341)
|
(368)
|
(372)
|
(392)
|
(414)
|
(419)
|
(430)
|
(418)
|
(414)
|
(413)
|
(411)
|
(409)
|
(411)
|
(422)
|
(432)
|
(432)
|
(427)
|
(417)
|
(413)
|
(409)
|
(381)
|
(391)
|
(385)
|
(363)
|
(375)
|
(406)
|
(354)
|
|
Selling, General & Administrative |
(184)
|
(178)
|
(184)
|
(170)
|
(174)
|
(172)
|
(165)
|
(187)
|
(225)
|
(260)
|
(304)
|
(336)
|
(316)
|
(330)
|
(341)
|
(372)
|
(384)
|
(404)
|
(424)
|
(425)
|
(429)
|
(416)
|
(414)
|
(413)
|
(412)
|
(415)
|
(418)
|
(422)
|
(432)
|
(433)
|
(428)
|
(417)
|
(414)
|
(413)
|
(398)
|
(394)
|
(401)
|
(404)
|
(402)
|
(407)
|
(397)
|
|
Other Operating Expenses |
3
|
0
|
1
|
2
|
(2)
|
40
|
40
|
46
|
57
|
14
|
14
|
11
|
(1)
|
(0)
|
0
|
3
|
12
|
12
|
10
|
6
|
(2)
|
(2)
|
0
|
0
|
0
|
6
|
7
|
(0)
|
0
|
1
|
1
|
0
|
0
|
4
|
18
|
3
|
17
|
41
|
27
|
0
|
43
|
|
Operating Income |
274
N/A
|
266
-3%
|
220
-17%
|
221
+0%
|
199
-10%
|
225
+13%
|
204
-9%
|
229
+12%
|
291
+27%
|
250
-14%
|
301
+20%
|
290
-3%
|
308
+6%
|
285
-7%
|
311
+9%
|
354
+14%
|
353
0%
|
483
+37%
|
576
+19%
|
594
+3%
|
607
+2%
|
482
-21%
|
383
-20%
|
254
-34%
|
104
-59%
|
(17)
N/A
|
(108)
-532%
|
(39)
+64%
|
394
N/A
|
897
+128%
|
1 432
+60%
|
1 875
+31%
|
2 046
+9%
|
2 211
+8%
|
2 067
-7%
|
1 790
-13%
|
1 543
-14%
|
1 218
-21%
|
994
-18%
|
783
-21%
|
637
-19%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(36)
|
(36)
|
(45)
|
(43)
|
(38)
|
(47)
|
(44)
|
(96)
|
(142)
|
(175)
|
(210)
|
(198)
|
(203)
|
(199)
|
(202)
|
(212)
|
(218)
|
(255)
|
(260)
|
(267)
|
(264)
|
(239)
|
(246)
|
(246)
|
(243)
|
(260)
|
(270)
|
(288)
|
(314)
|
(310)
|
(290)
|
(348)
|
(296)
|
(264)
|
(246)
|
(142)
|
(151)
|
(161)
|
(170)
|
(177)
|
(179)
|
|
Non-Reccuring Items |
(4)
|
(6)
|
(6)
|
(16)
|
(26)
|
(35)
|
(49)
|
(126)
|
(218)
|
(231)
|
(234)
|
(171)
|
(74)
|
(62)
|
(54)
|
(59)
|
(40)
|
(33)
|
83
|
88
|
88
|
91
|
(20)
|
(72)
|
(74)
|
(72)
|
(768)
|
(708)
|
(712)
|
(724)
|
(27)
|
(24)
|
(30)
|
(24)
|
(36)
|
(11)
|
(80)
|
(103)
|
(107)
|
(71)
|
(58)
|
|
Total Other Income |
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
9
|
17
|
26
|
34
|
31
|
28
|
25
|
22
|
31
|
30
|
29
|
28
|
17
|
18
|
19
|
15
|
24
|
27
|
31
|
36
|
36
|
37
|
38
|
39
|
35
|
31
|
27
|
24
|
25
|
|
Pre-Tax Income |
234
N/A
|
227
-3%
|
174
-23%
|
163
-6%
|
134
-18%
|
143
+7%
|
112
-22%
|
7
-94%
|
(68)
N/A
|
(156)
-128%
|
(144)
+8%
|
(34)
+76%
|
39
N/A
|
41
+5%
|
80
+96%
|
117
+47%
|
127
+8%
|
223
+76%
|
424
+90%
|
437
+3%
|
463
+6%
|
364
-21%
|
146
-60%
|
(37)
N/A
|
(196)
-431%
|
(331)
-69%
|
(1 128)
-241%
|
(1 020)
+10%
|
(608)
+40%
|
(111)
+82%
|
1 147
N/A
|
1 539
+34%
|
1 756
+14%
|
1 960
+12%
|
1 823
-7%
|
1 676
-8%
|
1 347
-20%
|
984
-27%
|
743
-25%
|
559
-25%
|
425
-24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(67)
|
(66)
|
(57)
|
(58)
|
(46)
|
(49)
|
(38)
|
(8)
|
16
|
60
|
60
|
30
|
8
|
2
|
(2)
|
(6)
|
(8)
|
(40)
|
(98)
|
(109)
|
(114)
|
(93)
|
(27)
|
26
|
63
|
98
|
114
|
50
|
(38)
|
(60)
|
(190)
|
(242)
|
(310)
|
(447)
|
(386)
|
(349)
|
(259)
|
(174)
|
(143)
|
(107)
|
(79)
|
|
Income from Continuing Operations |
168
|
161
|
117
|
105
|
89
|
94
|
74
|
(1)
|
(52)
|
(96)
|
(84)
|
(4)
|
47
|
43
|
78
|
112
|
119
|
183
|
326
|
328
|
349
|
271
|
119
|
(11)
|
(133)
|
(233)
|
(1 014)
|
(970)
|
(646)
|
(170)
|
957
|
1 297
|
1 446
|
1 512
|
1 437
|
1 327
|
1 088
|
811
|
600
|
452
|
346
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
4
|
8
|
7
|
|
Net Income (Common) |
168
N/A
|
161
-4%
|
118
-27%
|
106
-10%
|
89
-16%
|
94
+6%
|
74
-21%
|
(1)
N/A
|
(52)
-3 643%
|
(96)
-83%
|
(84)
+12%
|
(4)
+95%
|
47
N/A
|
43
-10%
|
78
+83%
|
550
+607%
|
557
+1%
|
622
+12%
|
764
+23%
|
328
-57%
|
349
+6%
|
270
-23%
|
119
-56%
|
(11)
N/A
|
(133)
-1 077%
|
(233)
-75%
|
(1 014)
-335%
|
(970)
+4%
|
(646)
+33%
|
(170)
+74%
|
957
N/A
|
1 297
+35%
|
1 446
+12%
|
1 512
+5%
|
1 437
-5%
|
1 327
-8%
|
1 090
-18%
|
815
-25%
|
604
-26%
|
460
-24%
|
353
-23%
|
|
EPS (Diluted) |
2.08
N/A
|
2
-4%
|
1.47
-27%
|
1.32
-10%
|
1.12
-15%
|
1.2
+7%
|
0.95
-21%
|
-0.01
N/A
|
-0.31
-3 000%
|
-0.57
-84%
|
-0.5
+12%
|
-0.02
+96%
|
0.29
N/A
|
0.26
-10%
|
0.46
+77%
|
3.26
+609%
|
3.29
+1%
|
3.68
+12%
|
4.53
+23%
|
1.95
-57%
|
2.08
+7%
|
1.64
-21%
|
0.72
-56%
|
-0.07
N/A
|
-0.85
-1 114%
|
-1.49
-75%
|
-6.43
-332%
|
-6.14
+5%
|
-4.01
+35%
|
-1.04
+74%
|
5.86
N/A
|
7.96
+36%
|
9.11
+14%
|
9.89
+9%
|
9.95
+1%
|
8.94
-10%
|
8.11
-9%
|
6.25
-23%
|
4.75
-24%
|
3.57
-25%
|
2.89
-19%
|