SPX Corp
NYSE:SPXC
Income Statement
Earnings Waterfall
SPX Corp
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
670m
USD
|
Operating Expenses
|
-447.3m
USD
|
Operating Income
|
222.7m
USD
|
Other Expenses
|
-132.8m
USD
|
Net Income
|
89.9m
USD
|
Income Statement
SPX Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 969
N/A
|
1 955
-1%
|
624
-68%
|
2 726
+337%
|
1 694
-38%
|
994
-41%
|
1 623
+63%
|
1 507
-7%
|
1 559
+3%
|
1 543
-1%
|
1 455
-6%
|
1 426
-2%
|
1 472
+3%
|
1 342
-9%
|
1 320
-2%
|
1 324
+0%
|
1 426
+8%
|
1 437
+1%
|
1 467
+2%
|
1 481
+1%
|
1 539
+4%
|
1 530
-1%
|
1 524
0%
|
1 526
+0%
|
1 525
0%
|
1 551
+2%
|
1 552
+0%
|
1 551
0%
|
1 560
+1%
|
1 589
+2%
|
1 512
-5%
|
1 434
-5%
|
1 220
-15%
|
1 239
+2%
|
1 296
+5%
|
1 381
+7%
|
1 461
+6%
|
1 554
+6%
|
1 623
+4%
|
1 701
+5%
|
1 741
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 485)
|
(1 464)
|
(562)
|
(2 011)
|
(1 298)
|
(854)
|
(1 288)
|
(1 282)
|
(1 283)
|
(1 252)
|
(1 169)
|
(1 062)
|
(1 097)
|
(975)
|
(968)
|
(967)
|
(1 096)
|
(1 105)
|
(1 113)
|
(1 124)
|
(1 128)
|
(1 127)
|
(1 109)
|
(1 093)
|
(1 084)
|
(1 079)
|
(1 074)
|
(1 071)
|
(1 081)
|
(1 099)
|
(1 034)
|
(969)
|
(788)
|
(805)
|
(840)
|
(887)
|
(937)
|
(984)
|
(1 014)
|
(1 057)
|
(1 071)
|
|
Gross Profit |
483
N/A
|
492
+2%
|
62
-87%
|
716
+1 054%
|
397
-45%
|
139
-65%
|
335
+140%
|
226
-33%
|
276
+22%
|
291
+6%
|
286
-2%
|
364
+27%
|
376
+3%
|
367
-2%
|
352
-4%
|
357
+1%
|
330
-7%
|
332
+1%
|
354
+7%
|
356
+1%
|
411
+15%
|
404
-2%
|
414
+3%
|
433
+4%
|
441
+2%
|
472
+7%
|
478
+1%
|
480
+0%
|
479
0%
|
490
+2%
|
478
-2%
|
466
-3%
|
432
-7%
|
434
+0%
|
456
+5%
|
494
+8%
|
524
+6%
|
570
+9%
|
609
+7%
|
644
+6%
|
670
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(450)
|
(465)
|
(206)
|
(627)
|
(547)
|
(357)
|
(477)
|
(472)
|
(393)
|
(352)
|
(324)
|
(285)
|
(304)
|
(275)
|
(272)
|
(266)
|
(283)
|
(282)
|
(284)
|
(294)
|
(297)
|
(308)
|
(315)
|
(319)
|
(329)
|
(330)
|
(328)
|
(329)
|
(343)
|
(355)
|
(361)
|
(337)
|
(351)
|
(329)
|
(342)
|
(384)
|
(459)
|
(482)
|
(482)
|
(497)
|
(447)
|
|
Selling, General & Administrative |
(444)
|
(459)
|
(213)
|
(614)
|
(511)
|
(359)
|
(472)
|
(467)
|
(388)
|
(347)
|
(319)
|
(281)
|
(301)
|
(272)
|
(271)
|
(265)
|
(282)
|
(281)
|
(283)
|
(291)
|
(293)
|
(301)
|
(306)
|
(309)
|
(319)
|
(321)
|
(318)
|
(318)
|
(320)
|
(330)
|
(330)
|
(328)
|
(310)
|
(307)
|
(320)
|
(337)
|
(356)
|
(365)
|
(378)
|
(385)
|
(394)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(30)
|
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
|
|
Depreciation & Amortization |
(6)
|
(6)
|
8
|
(13)
|
(6)
|
1
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(15)
|
(20)
|
(22)
|
(22)
|
(27)
|
(28)
|
(29)
|
(29)
|
(26)
|
(30)
|
(38)
|
(44)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(9)
|
(9)
|
(12)
|
12
|
(20)
|
5
|
6
|
(19)
|
(75)
|
(91)
|
(74)
|
(74)
|
(9)
|
|
Operating Income |
34
N/A
|
27
-20%
|
(144)
N/A
|
89
N/A
|
(151)
N/A
|
(218)
-45%
|
(142)
+35%
|
(247)
-73%
|
(117)
+53%
|
(61)
+48%
|
(37)
+38%
|
79
N/A
|
72
-9%
|
93
+29%
|
80
-14%
|
90
+13%
|
47
-48%
|
50
+6%
|
70
+39%
|
62
-11%
|
114
+83%
|
96
-16%
|
99
+3%
|
114
+15%
|
112
-2%
|
142
+27%
|
150
+6%
|
151
+1%
|
136
-10%
|
135
0%
|
117
-13%
|
129
+10%
|
80
-38%
|
105
+30%
|
114
+9%
|
110
-4%
|
65
-41%
|
88
+36%
|
127
+44%
|
148
+16%
|
223
+51%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(21)
|
(19)
|
(1)
|
(34)
|
(20)
|
(13)
|
(21)
|
(26)
|
(21)
|
(21)
|
(19)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(16)
|
(15)
|
(13)
|
(11)
|
(10)
|
(8)
|
(8)
|
(7)
|
(10)
|
(18)
|
(26)
|
|
Non-Reccuring Items |
(18)
|
433
|
(35)
|
(50)
|
(67)
|
(519)
|
(36)
|
(45)
|
(7)
|
10
|
9
|
17
|
(18)
|
(33)
|
(30)
|
(19)
|
7
|
5
|
4
|
(6)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(27)
|
(7)
|
(30)
|
(29)
|
(6)
|
(15)
|
0
|
(15)
|
(14)
|
(1)
|
|
Total Other Income |
(6)
|
(9)
|
487
|
486
|
490
|
491
|
(1)
|
(3)
|
(10)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
(3)
|
(4)
|
(2)
|
(0)
|
4
|
5
|
(8)
|
(1)
|
(2)
|
(1)
|
(5)
|
(11)
|
(8)
|
(6)
|
3
|
9
|
10
|
11
|
9
|
9
|
0
|
(28)
|
(15)
|
(19)
|
(18)
|
7
|
(10)
|
|
Pre-Tax Income |
(11)
N/A
|
432
N/A
|
308
-29%
|
490
+59%
|
252
-49%
|
(259)
N/A
|
(201)
+22%
|
(319)
-59%
|
(154)
+52%
|
(74)
+52%
|
(51)
+31%
|
81
N/A
|
39
-52%
|
44
+10%
|
31
-29%
|
51
+64%
|
36
-29%
|
39
+8%
|
62
+57%
|
43
-30%
|
80
+84%
|
68
-14%
|
72
+5%
|
87
+22%
|
83
-5%
|
107
+28%
|
119
+11%
|
123
+4%
|
117
-5%
|
122
+5%
|
107
-13%
|
97
-10%
|
70
-28%
|
73
+4%
|
76
+5%
|
68
-11%
|
27
-60%
|
62
+128%
|
85
+37%
|
123
+45%
|
186
+52%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
20
|
(140)
|
(123)
|
(188)
|
(138)
|
36
|
33
|
33
|
3
|
(16)
|
(21)
|
(16)
|
(9)
|
(11)
|
(13)
|
(17)
|
60
|
60
|
65
|
68
|
(1)
|
(3)
|
(5)
|
(7)
|
(14)
|
(15)
|
(18)
|
(21)
|
(16)
|
(17)
|
(12)
|
(11)
|
(11)
|
(10)
|
(12)
|
(6)
|
(7)
|
(16)
|
(19)
|
(34)
|
(42)
|
|
Income from Continuing Operations |
10
|
292
|
185
|
303
|
115
|
(223)
|
(168)
|
(286)
|
(152)
|
(90)
|
(72)
|
65
|
30
|
33
|
18
|
34
|
96
|
99
|
126
|
112
|
79
|
66
|
66
|
80
|
70
|
92
|
101
|
102
|
101
|
106
|
95
|
86
|
59
|
62
|
64
|
62
|
20
|
46
|
65
|
88
|
145
|
|
Income to Minority Interest |
(2)
|
(1)
|
3
|
1
|
10
|
12
|
13
|
39
|
34
|
31
|
11
|
(15)
|
(18)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
210
N/A
|
519
+147%
|
523
+1%
|
517
-1%
|
393
-24%
|
68
-83%
|
59
-14%
|
(110)
N/A
|
(83)
+25%
|
(63)
+24%
|
(116)
-85%
|
(9)
+92%
|
(85)
-880%
|
(81)
+5%
|
(76)
+6%
|
(55)
+27%
|
89
N/A
|
84
-6%
|
116
+38%
|
101
-13%
|
81
-19%
|
68
-16%
|
64
-6%
|
79
+23%
|
71
-10%
|
94
+33%
|
102
+8%
|
104
+1%
|
97
-6%
|
101
+4%
|
136
+34%
|
444
+226%
|
425
-4%
|
410
-4%
|
361
-12%
|
34
-91%
|
0
-99%
|
32
+15 700%
|
55
+73%
|
31
-43%
|
90
+189%
|
|
EPS (Diluted) |
4.25
N/A
|
11.51
+171%
|
12.74
+11%
|
12.36
-3%
|
9.14
-26%
|
1.68
-82%
|
1.44
-14%
|
-2.69
N/A
|
-2.03
+25%
|
-1.5
+26%
|
-2.77
-85%
|
-0.2
+93%
|
-2.05
-925%
|
-1.85
+10%
|
-1.78
+4%
|
-1.25
+30%
|
2.03
N/A
|
1.89
-7%
|
2.6
+38%
|
2.24
-14%
|
1.81
-19%
|
1.55
-14%
|
1.42
-8%
|
1.75
+23%
|
1.57
-10%
|
2.07
+32%
|
2.24
+8%
|
2.25
+0%
|
2.12
-6%
|
2.18
+3%
|
2.92
+34%
|
9.5
+225%
|
9.14
-4%
|
8.81
-4%
|
7.79
-12%
|
0.72
-91%
|
0
N/A
|
0.68
N/A
|
1.17
+72%
|
0.68
-42%
|
1.92
+182%
|