Wyndham Hotels & Resorts Inc
NYSE:WH
Income Statement
Earnings Waterfall
Wyndham Hotels & Resorts Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-584m
USD
|
Gross Profit
|
806m
USD
|
Operating Expenses
|
-300m
USD
|
Operating Income
|
506m
USD
|
Other Expenses
|
-268m
USD
|
Net Income
|
238m
USD
|
Income Statement
Wyndham Hotels & Resorts Inc
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 |
1 280
N/A
|
1 293
+1%
|
1 397
+8%
|
1 654
+18%
|
1 868
+13%
|
2 034
+9%
|
2 132
+5%
|
2 088
-2%
|
2 053
-2%
|
1 995
-3%
|
1 720
-14%
|
1 497
-13%
|
1 300
-13%
|
1 194
-8%
|
1 342
+12%
|
1 468
+9%
|
1 565
+7%
|
1 632
+4%
|
1 612
-1%
|
1 556
-3%
|
1 498
-4%
|
1 440
-4%
|
1 416
-2%
|
1 411
0%
|
1 397
-1%
|
1 390
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(576)
|
(640)
|
(716)
|
(915)
|
(980)
|
(1 207)
|
(1 278)
|
(1 241)
|
(1 071)
|
(1 147)
|
(989)
|
(857)
|
(712)
|
(687)
|
(726)
|
(753)
|
(685)
|
(766)
|
(741)
|
(704)
|
(544)
|
(638)
|
(637)
|
(622)
|
(455)
|
(584)
|
|
Gross Profit |
704
N/A
|
653
-7%
|
681
+4%
|
739
+9%
|
888
+20%
|
827
-7%
|
854
+3%
|
847
-1%
|
982
+16%
|
848
-14%
|
731
-14%
|
640
-12%
|
588
-8%
|
507
-14%
|
616
+21%
|
715
+16%
|
880
+23%
|
866
-2%
|
871
+1%
|
852
-2%
|
954
+12%
|
802
-16%
|
779
-3%
|
789
+1%
|
942
+19%
|
806
-14%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(407)
|
(342)
|
(352)
|
(384)
|
(492)
|
(423)
|
(424)
|
(409)
|
(518)
|
(386)
|
(364)
|
(339)
|
(380)
|
(312)
|
(320)
|
(329)
|
(425)
|
(353)
|
(347)
|
(328)
|
(430)
|
(287)
|
(284)
|
(291)
|
(427)
|
(300)
|
|
Selling, General & Administrative |
(332)
|
(266)
|
(273)
|
(294)
|
(393)
|
(314)
|
(310)
|
(299)
|
(409)
|
(280)
|
(260)
|
(237)
|
(282)
|
(214)
|
(223)
|
(233)
|
(330)
|
(257)
|
(258)
|
(244)
|
(353)
|
(214)
|
(209)
|
(215)
|
(351)
|
(222)
|
|
Depreciation & Amortization |
(75)
|
(76)
|
(79)
|
(90)
|
(99)
|
(110)
|
(115)
|
(111)
|
(109)
|
(106)
|
(104)
|
(102)
|
(98)
|
(98)
|
(97)
|
(96)
|
(95)
|
(96)
|
(89)
|
(84)
|
(77)
|
(73)
|
(75)
|
(76)
|
(76)
|
(78)
|
|
Operating Income |
297
N/A
|
311
+5%
|
329
+6%
|
355
+8%
|
396
+12%
|
404
+2%
|
430
+6%
|
438
+2%
|
464
+6%
|
462
0%
|
367
-21%
|
301
-18%
|
208
-31%
|
195
-6%
|
296
+52%
|
386
+30%
|
455
+18%
|
513
+13%
|
524
+2%
|
524
N/A
|
524
N/A
|
515
-2%
|
495
-4%
|
498
+1%
|
515
+3%
|
506
-2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(14)
|
(36)
|
(60)
|
(82)
|
(98)
|
(99)
|
(100)
|
(100)
|
(102)
|
(106)
|
(112)
|
(114)
|
(108)
|
(101)
|
(93)
|
(84)
|
(82)
|
(81)
|
(80)
|
(83)
|
(87)
|
(93)
|
(102)
|
(108)
|
|
Non-Reccuring Items |
(48)
|
(61)
|
(124)
|
(147)
|
(113)
|
(128)
|
(131)
|
(153)
|
(157)
|
(151)
|
(312)
|
(266)
|
(254)
|
(234)
|
(26)
|
(26)
|
(27)
|
11
|
28
|
27
|
32
|
(6)
|
(9)
|
(9)
|
(15)
|
(69)
|
|
Pre-Tax Income |
243
N/A
|
244
+0%
|
191
-22%
|
172
-10%
|
223
+30%
|
194
-13%
|
201
+4%
|
186
-7%
|
207
+11%
|
211
+2%
|
(47)
N/A
|
(71)
-51%
|
(158)
-123%
|
(153)
+3%
|
162
N/A
|
259
+60%
|
335
+29%
|
440
+31%
|
470
+7%
|
470
N/A
|
476
+1%
|
426
-11%
|
399
-6%
|
396
-1%
|
398
+1%
|
329
-17%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(98)
|
(92)
|
(66)
|
(47)
|
(65)
|
(54)
|
(56)
|
(54)
|
(50)
|
(54)
|
4
|
10
|
26
|
23
|
(50)
|
(71)
|
(91)
|
(114)
|
(120)
|
(122)
|
(121)
|
(110)
|
(105)
|
(100)
|
(109)
|
(91)
|
|
Income from Continuing Operations |
145
|
152
|
125
|
125
|
158
|
140
|
145
|
132
|
157
|
157
|
(43)
|
(61)
|
(132)
|
(130)
|
112
|
188
|
244
|
326
|
350
|
348
|
355
|
316
|
294
|
296
|
289
|
238
|
|
Net Income (Common) |
230
N/A
|
237
+3%
|
210
-11%
|
210
N/A
|
162
-23%
|
144
-11%
|
149
+3%
|
136
-9%
|
157
+15%
|
157
N/A
|
(43)
N/A
|
(61)
-42%
|
(132)
-116%
|
(130)
+2%
|
112
N/A
|
188
+68%
|
244
+30%
|
326
+34%
|
350
+7%
|
348
-1%
|
355
+2%
|
316
-11%
|
294
-7%
|
296
+1%
|
289
-2%
|
238
-18%
|
|
EPS (Diluted) |
2.3
N/A
|
2.38
+3%
|
2.1
-12%
|
2.09
0%
|
1.62
-22%
|
1.46
-10%
|
1.52
+4%
|
1.41
-7%
|
1.63
+16%
|
1.67
+2%
|
-0.46
N/A
|
-0.67
-46%
|
-1.41
-110%
|
-1.38
+2%
|
1.2
N/A
|
2
+67%
|
2.6
+30%
|
3.49
+34%
|
3.8
+9%
|
3.87
+2%
|
3.91
+1%
|
3.62
-7%
|
3.43
-5%
|
3.5
+2%
|
3.4
-3%
|
2.9
-15%
|