Terminix Global Holdings Inc
NYSE:TMX
Income Statement
Earnings Waterfall
Terminix Global Holdings Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
853m
USD
|
Operating Expenses
|
-608m
USD
|
Operating Income
|
245m
USD
|
Other Expenses
|
-180m
USD
|
Net Income
|
65m
USD
|
Income Statement
Terminix Global Holdings Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
1 779
N/A
|
1 831
+3%
|
1 880
+3%
|
2 457
+31%
|
2 495
+2%
|
2 528
+1%
|
2 570
+2%
|
2 594
+1%
|
2 631
+1%
|
2 662
+1%
|
2 714
+2%
|
2 746
+1%
|
2 781
+1%
|
2 841
+2%
|
2 880
+1%
|
1 755
-39%
|
1 540
-12%
|
1 253
-19%
|
952
-24%
|
1 900
+100%
|
1 891
0%
|
1 865
-1%
|
1 834
-2%
|
1 885
+3%
|
1 922
+2%
|
1 962
+2%
|
2 009
+2%
|
1 961
-2%
|
1 976
+1%
|
2 002
+1%
|
2 020
+1%
|
2 044
+1%
|
2 069
+1%
|
2 094
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(942)
|
(963)
|
(983)
|
(1 298)
|
(1 313)
|
(1 327)
|
(1 351)
|
(1 375)
|
(1 396)
|
(1 410)
|
(1 442)
|
(1 447)
|
(1 469)
|
(1 505)
|
(1 524)
|
(962)
|
(842)
|
(699)
|
(558)
|
(1 041)
|
(1 051)
|
(1 055)
|
(1 055)
|
(1 099)
|
(1 142)
|
(1 163)
|
(1 184)
|
(1 154)
|
(1 145)
|
(1 166)
|
(1 176)
|
(1 193)
|
(1 219)
|
(1 241)
|
|
Gross Profit |
837
N/A
|
868
+4%
|
897
+3%
|
1 159
+29%
|
1 182
+2%
|
1 201
+2%
|
1 219
+1%
|
1 219
N/A
|
1 235
+1%
|
1 252
+1%
|
1 272
+2%
|
1 299
+2%
|
1 312
+1%
|
1 336
+2%
|
1 356
+1%
|
793
-42%
|
698
-12%
|
554
-21%
|
394
-29%
|
859
+118%
|
840
-2%
|
810
-4%
|
779
-4%
|
786
+1%
|
780
-1%
|
799
+2%
|
825
+3%
|
807
-2%
|
831
+3%
|
836
+1%
|
844
+1%
|
851
+1%
|
850
0%
|
853
+0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(557)
|
(549)
|
(544)
|
(720)
|
(719)
|
(723)
|
(719)
|
(704)
|
(722)
|
(722)
|
(730)
|
(743)
|
(755)
|
(773)
|
(786)
|
(518)
|
(453)
|
(391)
|
(337)
|
(573)
|
(573)
|
(565)
|
(556)
|
(566)
|
(587)
|
(596)
|
(602)
|
(596)
|
(594)
|
(595)
|
(598)
|
(602)
|
(603)
|
(608)
|
|
Selling, General & Administrative |
(520)
|
(510)
|
(505)
|
(668)
|
(668)
|
(673)
|
(675)
|
(666)
|
(688)
|
(692)
|
(699)
|
(710)
|
(723)
|
(742)
|
(756)
|
(500)
|
(439)
|
(379)
|
(326)
|
(555)
|
(553)
|
(545)
|
(536)
|
(540)
|
(557)
|
(562)
|
(565)
|
(559)
|
(556)
|
(556)
|
(558)
|
(561)
|
(562)
|
(567)
|
|
Depreciation & Amortization |
(38)
|
(39)
|
(39)
|
(52)
|
(51)
|
(50)
|
(44)
|
(38)
|
(34)
|
(30)
|
(31)
|
(33)
|
(32)
|
(31)
|
(30)
|
(18)
|
(14)
|
(12)
|
(11)
|
(18)
|
(20)
|
(20)
|
(20)
|
(26)
|
(30)
|
(34)
|
(37)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
|
Operating Income |
280
N/A
|
319
+14%
|
353
+11%
|
439
+24%
|
463
+5%
|
478
+3%
|
500
+5%
|
515
+3%
|
513
0%
|
530
+3%
|
542
+2%
|
556
+3%
|
557
+0%
|
563
+1%
|
570
+1%
|
275
-52%
|
245
-11%
|
163
-33%
|
57
-65%
|
286
+402%
|
267
-7%
|
245
-8%
|
223
-9%
|
220
-1%
|
193
-12%
|
203
+5%
|
223
+10%
|
211
-5%
|
237
+12%
|
241
+2%
|
246
+2%
|
249
+1%
|
247
-1%
|
245
-1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(179)
|
(184)
|
(171)
|
(219)
|
(209)
|
(178)
|
(169)
|
(159)
|
(151)
|
(154)
|
(153)
|
(153)
|
(152)
|
(152)
|
(151)
|
(150)
|
(150)
|
(149)
|
(144)
|
(133)
|
(123)
|
(104)
|
(90)
|
(87)
|
(83)
|
(87)
|
(90)
|
(83)
|
(72)
|
(61)
|
(50)
|
(45)
|
(44)
|
(44)
|
|
Non-Reccuring Items |
(55)
|
(54)
|
(119)
|
(123)
|
(85)
|
(96)
|
(60)
|
(56)
|
(41)
|
(35)
|
(13)
|
(49)
|
(53)
|
(52)
|
(68)
|
(33)
|
(41)
|
(38)
|
(27)
|
(284)
|
(246)
|
(249)
|
(248)
|
(52)
|
(83)
|
(87)
|
(126)
|
(91)
|
(93)
|
(90)
|
(45)
|
(27)
|
(39)
|
(91)
|
|
Total Other Income |
2
|
7
|
(15)
|
(15)
|
(15)
|
(21)
|
(1)
|
(30)
|
(34)
|
(140)
|
(141)
|
(112)
|
(110)
|
(3)
|
3
|
7
|
6
|
6
|
7
|
5
|
9
|
12
|
7
|
7
|
5
|
3
|
5
|
3
|
5
|
4
|
2
|
3
|
0
|
0
|
|
Pre-Tax Income |
48
N/A
|
88
+83%
|
48
-45%
|
82
+71%
|
154
+88%
|
183
+19%
|
270
+48%
|
270
N/A
|
287
+6%
|
201
-30%
|
235
+17%
|
242
+3%
|
242
N/A
|
356
+47%
|
354
-1%
|
99
-72%
|
60
-39%
|
(18)
N/A
|
(107)
-494%
|
(126)
-18%
|
(93)
+26%
|
(96)
-3%
|
(108)
-13%
|
88
N/A
|
32
-64%
|
32
N/A
|
12
-63%
|
40
+233%
|
77
+93%
|
94
+22%
|
153
+63%
|
180
+18%
|
164
-9%
|
110
-33%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(41)
|
(26)
|
(40)
|
(66)
|
(70)
|
(105)
|
(107)
|
(113)
|
(78)
|
(92)
|
(85)
|
(86)
|
(131)
|
(119)
|
(29)
|
(11)
|
22
|
49
|
(34)
|
(31)
|
(26)
|
(23)
|
(9)
|
(4)
|
(8)
|
(19)
|
(24)
|
(37)
|
(39)
|
(38)
|
(57)
|
(49)
|
(47)
|
|
Income from Continuing Operations |
20
|
47
|
22
|
42
|
88
|
113
|
165
|
163
|
174
|
123
|
143
|
157
|
156
|
225
|
235
|
70
|
49
|
4
|
(58)
|
(160)
|
(124)
|
(122)
|
(131)
|
79
|
28
|
24
|
(7)
|
16
|
40
|
55
|
115
|
123
|
115
|
63
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
3
|
3
|
2
|
3
|
4
|
|
Net Income (Common) |
(579)
N/A
|
(28)
+95%
|
(76)
-171%
|
(58)
+24%
|
83
N/A
|
109
+31%
|
161
+48%
|
160
-1%
|
171
+7%
|
121
-29%
|
142
+17%
|
156
+10%
|
156
N/A
|
225
+44%
|
235
+4%
|
510
+117%
|
511
+0%
|
522
+2%
|
513
-2%
|
(41)
N/A
|
(12)
+71%
|
(49)
-308%
|
(95)
-94%
|
127
N/A
|
72
-43%
|
66
-8%
|
34
-48%
|
550
+1 518%
|
563
+2%
|
564
+0%
|
609
+8%
|
125
-79%
|
117
-6%
|
65
-44%
|
|
EPS (Diluted) |
-4.53
N/A
|
-0.25
+94%
|
-0.57
-128%
|
-0.43
+25%
|
0.61
N/A
|
0.79
+30%
|
1.18
+49%
|
1.17
-1%
|
1.24
+6%
|
0.88
-29%
|
1.04
+18%
|
1.14
+10%
|
1.15
+1%
|
1.67
+45%
|
1.74
+4%
|
3.68
+111%
|
3.77
+2%
|
3.84
+2%
|
3.77
-2%
|
-0.3
N/A
|
-0.09
+70%
|
-0.36
-300%
|
-0.7
-94%
|
0.94
N/A
|
0.53
-44%
|
0.5
-6%
|
0.26
-48%
|
4.13
+1 488%
|
4.27
+3%
|
4.41
+3%
|
4.88
+11%
|
1.03
-79%
|
0.96
-7%
|
0.53
-45%
|