Vontier Corp
NYSE:VNT
Income Statement
Earnings Waterfall
Vontier Corp
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-1.7B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-872.8m
USD
|
Operating Income
|
558.4m
USD
|
Other Expenses
|
-181.5m
USD
|
Net Income
|
376.9m
USD
|
Income Statement
Vontier Corp
Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
2 601
N/A
|
2 633
+1%
|
2 705
+3%
|
2 803
+4%
|
2 994
+7%
|
3 016
+1%
|
2 991
-1%
|
3 031
+1%
|
3 083
+2%
|
3 103
+1%
|
3 184
+3%
|
3 213
+1%
|
3 201
0%
|
3 178
-1%
|
3 095
-3%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(1 473)
|
(1 482)
|
(1 516)
|
(1 566)
|
(1 669)
|
(1 676)
|
(1 655)
|
(1 675)
|
(1 697)
|
(1 703)
|
(1 753)
|
(1 767)
|
(1 755)
|
(1 733)
|
(1 664)
|
|
Gross Profit |
1 128
N/A
|
1 151
+2%
|
1 188
+3%
|
1 237
+4%
|
1 324
+7%
|
1 339
+1%
|
1 336
0%
|
1 357
+2%
|
1 386
+2%
|
1 400
+1%
|
1 432
+2%
|
1 446
+1%
|
1 446
N/A
|
1 445
0%
|
1 431
-1%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(612)
|
(612)
|
(630)
|
(658)
|
(714)
|
(740)
|
(740)
|
(772)
|
(786)
|
(815)
|
(840)
|
(869)
|
(884)
|
(892)
|
(873)
|
|
Selling, General & Administrative |
(481)
|
(484)
|
(504)
|
(531)
|
(584)
|
(611)
|
(611)
|
(641)
|
(653)
|
(679)
|
(695)
|
(716)
|
(727)
|
(731)
|
(628)
|
|
Research & Development |
(131)
|
(128)
|
(126)
|
(127)
|
(130)
|
(130)
|
(129)
|
(131)
|
(133)
|
(136)
|
(145)
|
(151)
|
(157)
|
(161)
|
(164)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
|
Operating Income |
515
N/A
|
539
+5%
|
558
+4%
|
579
+4%
|
610
+5%
|
599
-2%
|
595
-1%
|
585
-2%
|
601
+3%
|
585
-3%
|
592
+1%
|
577
-3%
|
562
-3%
|
554
-2%
|
558
+1%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
1
|
(3)
|
(10)
|
(23)
|
(35)
|
(47)
|
(51)
|
145
|
62
|
(10)
|
(46)
|
(252)
|
(181)
|
(120)
|
(94)
|
|
Non-Reccuring Items |
(85)
|
(85)
|
(90)
|
0
|
0
|
3
|
(10)
|
3
|
2
|
(2)
|
(14)
|
0
|
33
|
34
|
19
|
|
Total Other Income |
(1)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
1
|
(5)
|
(6)
|
(6)
|
(8)
|
(1)
|
|
Pre-Tax Income |
430
N/A
|
451
+5%
|
460
+2%
|
558
+21%
|
577
+3%
|
558
-3%
|
534
-4%
|
732
+37%
|
665
-9%
|
574
-14%
|
527
-8%
|
319
-40%
|
408
+28%
|
460
+13%
|
484
+5%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(118)
|
(119)
|
(118)
|
(121)
|
(126)
|
(120)
|
(121)
|
(160)
|
(142)
|
(128)
|
(126)
|
(85)
|
(110)
|
(122)
|
(107)
|
|
Income from Continuing Operations |
312
|
332
|
342
|
437
|
451
|
437
|
413
|
572
|
523
|
446
|
401
|
234
|
298
|
338
|
377
|
|
Net Income (Common) |
312
N/A
|
332
+6%
|
342
+3%
|
437
+28%
|
451
+3%
|
437
-3%
|
413
-6%
|
572
+39%
|
523
-9%
|
446
-15%
|
401
-10%
|
234
-42%
|
298
+27%
|
338
+14%
|
377
+11%
|
|
EPS (Diluted) |
1.86
N/A
|
1.98
+6%
|
2.02
+2%
|
2.58
+28%
|
2.65
+3%
|
2.56
-3%
|
2.43
-5%
|
3.43
+41%
|
3.24
-6%
|
2.81
-13%
|
2.49
-11%
|
1.49
-40%
|
1.9
+28%
|
2.16
+14%
|
2.42
+12%
|