Oshkosh Corp
NYSE:OSK
Income Statement
Earnings Waterfall
Oshkosh Corp
Revenue
|
9.9B
USD
|
Cost of Revenue
|
-8.1B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-785.9m
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-342.2m
USD
|
Net Income
|
688.9m
USD
|
Income Statement
Oshkosh 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 |
7 139
N/A
|
6 867
-4%
|
6 808
-1%
|
6 631
-3%
|
6 508
-2%
|
6 188
-5%
|
6 098
-1%
|
5 997
-2%
|
5 967
0%
|
6 102
+2%
|
6 279
+3%
|
6 239
-1%
|
6 333
+2%
|
6 622
+5%
|
6 830
+3%
|
7 205
+5%
|
7 473
+4%
|
7 612
+2%
|
7 706
+1%
|
7 923
+3%
|
8 026
+1%
|
8 243
+3%
|
8 382
+2%
|
8 274
-1%
|
8 080
-2%
|
7 268
-10%
|
6 857
-6%
|
6 738
-2%
|
6 831
+1%
|
7 459
+9%
|
7 737
+4%
|
1 792
-77%
|
8 009
+347%
|
7 866
-2%
|
7 870
+0%
|
8 282
+5%
|
8 604
+4%
|
8 952
+4%
|
9 395
+5%
|
9 658
+3%
|
9 934
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 948)
|
(5 716)
|
(5 626)
|
(5 474)
|
(5 366)
|
(5 109)
|
(5 059)
|
(5 005)
|
(4 991)
|
(5 096)
|
(5 223)
|
(5 166)
|
(5 258)
|
(5 475)
|
(5 649)
|
(5 981)
|
(6 175)
|
(6 298)
|
(6 350)
|
(6 481)
|
(6 562)
|
(6 748)
|
(6 865)
|
(6 795)
|
(6 667)
|
(6 028)
|
(5 733)
|
(5 656)
|
(5 726)
|
(6 230)
|
(6 512)
|
(1 620)
|
(6 973)
|
(6 975)
|
(6 978)
|
(7 228)
|
(7 418)
|
(7 580)
|
(7 834)
|
(7 977)
|
(8 117)
|
|
Gross Profit |
1 191
N/A
|
1 151
-3%
|
1 183
+3%
|
1 157
-2%
|
1 142
-1%
|
1 079
-6%
|
1 039
-4%
|
992
-5%
|
976
-2%
|
1 006
+3%
|
1 056
+5%
|
1 073
+2%
|
1 075
+0%
|
1 147
+7%
|
1 181
+3%
|
1 223
+4%
|
1 297
+6%
|
1 313
+1%
|
1 356
+3%
|
1 442
+6%
|
1 464
+2%
|
1 495
+2%
|
1 517
+1%
|
1 479
-3%
|
1 413
-4%
|
1 240
-12%
|
1 124
-9%
|
1 082
-4%
|
1 105
+2%
|
1 228
+11%
|
1 226
0%
|
172
-86%
|
1 036
+503%
|
892
-14%
|
892
+0%
|
1 054
+18%
|
1 187
+13%
|
1 371
+16%
|
1 561
+14%
|
1 681
+8%
|
1 817
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(684)
|
(695)
|
(679)
|
(685)
|
(679)
|
(654)
|
(641)
|
(629)
|
(631)
|
(651)
|
(665)
|
(703)
|
(716)
|
(723)
|
(711)
|
(715)
|
(714)
|
(720)
|
(702)
|
(702)
|
(704)
|
(700)
|
(720)
|
(733)
|
(710)
|
(666)
|
(621)
|
(588)
|
(605)
|
(653)
|
(678)
|
(154)
|
(681)
|
(671)
|
(666)
|
(674)
|
(683)
|
(702)
|
(733)
|
(772)
|
(786)
|
|
Selling, General & Administrative |
(617)
|
(630)
|
(624)
|
(630)
|
(625)
|
(600)
|
(587)
|
(576)
|
(578)
|
(599)
|
(612)
|
(624)
|
(639)
|
(648)
|
(665)
|
(672)
|
(672)
|
(679)
|
(664)
|
(665)
|
(667)
|
(663)
|
(684)
|
(698)
|
(683)
|
(647)
|
(610)
|
(582)
|
(598)
|
(645)
|
(668)
|
(151)
|
(669)
|
(660)
|
(654)
|
(663)
|
(671)
|
(688)
|
(712)
|
(739)
|
(744)
|
|
Depreciation & Amortization |
(55)
|
(55)
|
(55)
|
(55)
|
(54)
|
(54)
|
(53)
|
(53)
|
(53)
|
(53)
|
(53)
|
(52)
|
(50)
|
(48)
|
(46)
|
(44)
|
(42)
|
(40)
|
(38)
|
(37)
|
(37)
|
(37)
|
(37)
|
(35)
|
(27)
|
(19)
|
(11)
|
(5)
|
(6)
|
(8)
|
(10)
|
(3)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(21)
|
(33)
|
(42)
|
|
Other Operating Expenses |
(11)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(27)
|
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
|
|
Operating Income |
507
N/A
|
455
-10%
|
503
+11%
|
473
-6%
|
463
-2%
|
425
-8%
|
399
-6%
|
363
-9%
|
345
-5%
|
355
+3%
|
391
+10%
|
370
-5%
|
359
-3%
|
424
+18%
|
470
+11%
|
508
+8%
|
583
+15%
|
594
+2%
|
654
+10%
|
740
+13%
|
760
+3%
|
795
+5%
|
797
+0%
|
746
-6%
|
704
-6%
|
575
-18%
|
503
-12%
|
494
-2%
|
500
+1%
|
575
+15%
|
548
-5%
|
18
-97%
|
355
+1 874%
|
221
-38%
|
226
+2%
|
380
+68%
|
504
+33%
|
669
+33%
|
828
+24%
|
909
+10%
|
1 031
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(68)
|
(69)
|
(65)
|
(60)
|
(58)
|
(58)
|
(55)
|
(60)
|
(57)
|
(60)
|
(66)
|
(61)
|
(58)
|
(54)
|
(51)
|
(54)
|
(46)
|
(58)
|
(59)
|
(53)
|
(57)
|
(46)
|
(49)
|
(48)
|
(57)
|
(56)
|
(52)
|
(51)
|
(42)
|
(42)
|
(45)
|
(12)
|
(46)
|
(46)
|
(46)
|
(44)
|
(40)
|
(36)
|
(43)
|
(54)
|
(67)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(14)
|
(19)
|
(17)
|
(7)
|
(3)
|
0
|
0
|
0
|
(2)
|
(8)
|
(30)
|
(30)
|
(39)
|
(72)
|
(65)
|
|
Total Other Income |
(8)
|
(2)
|
(6)
|
(9)
|
(12)
|
(12)
|
(18)
|
(11)
|
(4)
|
(3)
|
9
|
6
|
5
|
3
|
(8)
|
(6)
|
(9)
|
(9)
|
(0)
|
(5)
|
(3)
|
(1)
|
3
|
2
|
(5)
|
(4)
|
2
|
1
|
10
|
9
|
(2)
|
(6)
|
(8)
|
(24)
|
(26)
|
(53)
|
(48)
|
(28)
|
(19)
|
14
|
6
|
|
Pre-Tax Income |
431
N/A
|
385
-11%
|
432
+12%
|
404
-7%
|
393
-3%
|
355
-10%
|
326
-8%
|
292
-11%
|
284
-3%
|
293
+3%
|
307
+5%
|
314
+2%
|
307
-2%
|
373
+22%
|
411
+10%
|
448
+9%
|
528
+18%
|
526
0%
|
595
+13%
|
682
+15%
|
700
+3%
|
749
+7%
|
751
+0%
|
700
-7%
|
642
-8%
|
504
-21%
|
439
-13%
|
425
-3%
|
451
+6%
|
535
+19%
|
498
-7%
|
1
-100%
|
302
+50 167%
|
152
-50%
|
151
0%
|
276
+82%
|
386
+40%
|
575
+49%
|
727
+26%
|
798
+10%
|
905
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(124)
|
(120)
|
(125)
|
(117)
|
(123)
|
(102)
|
(99)
|
(85)
|
(76)
|
(89)
|
(92)
|
(96)
|
(99)
|
(121)
|
(127)
|
(133)
|
(146)
|
(123)
|
(135)
|
(156)
|
(156)
|
(164)
|
(164)
|
(153)
|
(155)
|
(128)
|
(113)
|
(105)
|
(100)
|
(50)
|
(25)
|
4
|
5
|
(30)
|
(59)
|
(98)
|
(112)
|
(154)
|
(180)
|
(190)
|
(211)
|
|
Income from Continuing Operations |
307
|
265
|
307
|
287
|
270
|
254
|
227
|
207
|
209
|
203
|
215
|
219
|
207
|
252
|
284
|
315
|
382
|
404
|
460
|
526
|
544
|
585
|
586
|
547
|
487
|
377
|
326
|
320
|
351
|
485
|
473
|
5
|
307
|
121
|
92
|
178
|
275
|
421
|
548
|
608
|
695
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
3
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
1
|
1
|
(1)
|
(2)
|
(4)
|
(10)
|
(9)
|
(11)
|
(10)
|
(6)
|
|
Net Income (Common) |
310
N/A
|
267
-14%
|
308
+16%
|
288
-7%
|
271
-6%
|
256
-6%
|
229
-11%
|
209
-9%
|
211
+1%
|
205
-3%
|
216
+6%
|
221
+2%
|
209
-5%
|
254
+21%
|
286
+13%
|
323
+13%
|
389
+21%
|
414
+6%
|
472
+14%
|
525
+11%
|
542
+3%
|
581
+7%
|
579
0%
|
546
-6%
|
486
-11%
|
375
-23%
|
325
-13%
|
318
-2%
|
349
+10%
|
483
+38%
|
473
-2%
|
6
-99%
|
308
+4 863%
|
121
-61%
|
90
-25%
|
174
+93%
|
265
+52%
|
413
+56%
|
537
+30%
|
598
+11%
|
689
+15%
|
|
EPS (Diluted) |
3.62
N/A
|
3.1
-14%
|
3.67
+18%
|
3.6
-2%
|
3.4
-6%
|
3.23
-5%
|
2.9
-10%
|
2.79
-4%
|
2.84
+2%
|
2.76
-3%
|
2.91
+5%
|
2.93
+1%
|
2.75
-6%
|
3.34
+21%
|
3.77
+13%
|
4.24
+12%
|
5.15
+21%
|
5.54
+8%
|
6.29
+14%
|
7.27
+16%
|
7.65
+5%
|
8.24
+8%
|
8.2
0%
|
7.92
-3%
|
7.05
-11%
|
5.46
-23%
|
4.72
-14%
|
4.63
-2%
|
5.04
+9%
|
6.93
+38%
|
6.83
-1%
|
0.09
-99%
|
4.63
+5 044%
|
1.82
-61%
|
1.37
-25%
|
2.63
+92%
|
4.02
+53%
|
6.27
+56%
|
8.16
+30%
|
9.08
+11%
|
10.41
+15%
|