Noranda Aluminum Holding Corp
OTC:NORNQ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Noranda Aluminum Holding Corp
OTC:NORNQ
|
US |
|
Qinghai Huzhu TianYouDe Highland Barley Spirit Co Ltd
SZSE:002646
|
CN |
|
Carrefour SA
OTC:CRRFY
|
FR |
Income Statement
Earnings Waterfall
Noranda Aluminum Holding Corp
Income Statement
Noranda Aluminum Holding Corp
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
84
|
25
|
47
|
67
|
90
|
81
|
73
|
66
|
54
|
47
|
41
|
36
|
31
|
28
|
25
|
23
|
22
|
22
|
26
|
29
|
0
|
37
|
40
|
44
|
48
|
50
|
50
|
50
|
50
|
51
|
52
|
52
|
53
|
|
| Revenue |
1 395
N/A
|
1 351
-3%
|
1 324
-2%
|
1 304
-2%
|
1 266
-3%
|
1 130
-11%
|
941
-17%
|
802
-15%
|
770
-4%
|
907
+18%
|
1 084
+20%
|
1 180
+9%
|
1 295
+10%
|
1 388
+7%
|
1 479
+7%
|
1 566
+6%
|
1 560
0%
|
1 519
-3%
|
1 464
-4%
|
1 401
-4%
|
1 395
0%
|
1 380
-1%
|
1 360
-1%
|
1 363
+0%
|
1 344
-1%
|
1 317
-2%
|
1 311
0%
|
1 332
+2%
|
1 355
+2%
|
1 389
+3%
|
1 376
-1%
|
1 324
-4%
|
1 228
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 193)
|
(1 183)
|
(1 156)
|
(1 132)
|
(1 123)
|
(1 064)
|
(937)
|
(840)
|
(780)
|
(860)
|
(988)
|
(1 046)
|
(1 112)
|
(1 177)
|
(1 239)
|
(1 315)
|
(1 345)
|
(1 320)
|
(1 299)
|
(1 272)
|
(1 278)
|
(1 279)
|
(1 281)
|
(1 291)
|
(1 272)
|
(1 268)
|
(1 260)
|
(1 262)
|
(1 262)
|
(1 272)
|
(1 270)
|
(1 270)
|
(1 244)
|
|
| Gross Profit |
203
N/A
|
168
-17%
|
168
+0%
|
172
+3%
|
144
-17%
|
66
-54%
|
4
-94%
|
(38)
N/A
|
(10)
+75%
|
47
N/A
|
97
+107%
|
134
+39%
|
183
+36%
|
211
+16%
|
241
+14%
|
251
+4%
|
215
-14%
|
198
-8%
|
165
-17%
|
128
-22%
|
117
-9%
|
101
-14%
|
79
-22%
|
72
-9%
|
72
0%
|
48
-32%
|
51
+6%
|
70
+38%
|
93
+33%
|
117
+26%
|
106
-10%
|
54
-49%
|
(16)
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(56)
|
(40)
|
(44)
|
(46)
|
(74)
|
(80)
|
(70)
|
(76)
|
(76)
|
(82)
|
(115)
|
(116)
|
(115)
|
(110)
|
(87)
|
(94)
|
(94)
|
(95)
|
(89)
|
(86)
|
(83)
|
(82)
|
(88)
|
(88)
|
(92)
|
(93)
|
(90)
|
(85)
|
(76)
|
(78)
|
(87)
|
(84)
|
(109)
|
|
| Selling, General & Administrative |
(56)
|
(41)
|
(44)
|
(46)
|
(74)
|
(80)
|
(70)
|
(76)
|
(76)
|
(82)
|
(115)
|
(116)
|
(115)
|
(110)
|
(87)
|
(94)
|
(94)
|
(95)
|
(89)
|
(86)
|
(77)
|
(82)
|
(88)
|
(88)
|
(86)
|
(93)
|
(90)
|
(85)
|
(76)
|
(78)
|
(87)
|
(93)
|
(109)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
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
|
9
|
0
|
|
| Operating Income |
147
N/A
|
128
-13%
|
124
-3%
|
127
+2%
|
70
-45%
|
(14)
N/A
|
(66)
-382%
|
(114)
-73%
|
(86)
+25%
|
(36)
+58%
|
(18)
+49%
|
18
N/A
|
68
+271%
|
101
+50%
|
153
+51%
|
156
+2%
|
121
-22%
|
104
-15%
|
76
-27%
|
42
-45%
|
35
-18%
|
19
-45%
|
(10)
N/A
|
(16)
-66%
|
(20)
-26%
|
(45)
-125%
|
(38)
+14%
|
(15)
+61%
|
17
N/A
|
40
+131%
|
20
-51%
|
(31)
N/A
|
(125)
-311%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(104)
|
(131)
|
(91)
|
(139)
|
(150)
|
(149)
|
(115)
|
(57)
|
(21)
|
(14)
|
(7)
|
16
|
35
|
58
|
65
|
65
|
65
|
57
|
52
|
54
|
48
|
35
|
6
|
(25)
|
(50)
|
(58)
|
(55)
|
(50)
|
(46)
|
(47)
|
(50)
|
(60)
|
(69)
|
|
| Non-Reccuring Items |
(2)
|
0
|
(1)
|
(1)
|
(27)
|
83
|
125
|
288
|
267
|
158
|
114
|
(46)
|
(0)
|
0
|
3
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
(138)
|
(113)
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
(1)
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
41
N/A
|
9
-78%
|
44
+392%
|
(2)
N/A
|
(107)
-7 033%
|
(81)
+25%
|
(56)
+31%
|
117
N/A
|
160
+36%
|
108
-33%
|
88
-18%
|
(12)
N/A
|
102
N/A
|
160
+57%
|
221
+38%
|
220
0%
|
186
-15%
|
153
-18%
|
120
-22%
|
88
-27%
|
75
-15%
|
52
-30%
|
(6)
N/A
|
(43)
-675%
|
(78)
-79%
|
(103)
-32%
|
(94)
+9%
|
(65)
+30%
|
(29)
+56%
|
(7)
+76%
|
(30)
-334%
|
(229)
-652%
|
(307)
-34%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
1
|
(15)
|
1
|
33
|
34
|
(7)
|
(32)
|
(59)
|
(51)
|
(12)
|
(13)
|
(35)
|
(54)
|
(75)
|
(69)
|
(45)
|
(34)
|
(23)
|
(18)
|
(25)
|
(18)
|
2
|
18
|
30
|
38
|
34
|
19
|
2
|
(6)
|
0
|
27
|
48
|
|
| Income from Continuing Operations |
22
|
10
|
29
|
(0)
|
(74)
|
(47)
|
(63)
|
86
|
101
|
57
|
76
|
(25)
|
67
|
105
|
146
|
151
|
141
|
119
|
97
|
70
|
50
|
34
|
(4)
|
(26)
|
(48)
|
(65)
|
(60)
|
(46)
|
(27)
|
(13)
|
(30)
|
(202)
|
(260)
|
|
| Net Income (Common) |
22
N/A
|
10
-56%
|
29
+191%
|
(0)
N/A
|
(74)
-36 950%
|
(47)
+37%
|
(63)
-33%
|
86
N/A
|
101
+18%
|
57
-44%
|
76
+33%
|
(25)
N/A
|
67
N/A
|
105
+57%
|
146
+38%
|
151
+4%
|
141
-7%
|
119
-16%
|
97
-19%
|
70
-28%
|
50
-29%
|
34
-32%
|
(4)
N/A
|
(26)
-595%
|
(48)
-85%
|
(65)
-37%
|
(60)
+7%
|
(46)
+24%
|
(27)
+42%
|
(13)
+53%
|
(30)
-142%
|
(202)
-565%
|
(260)
-29%
|
|
| EPS (Diluted) |
7.22
N/A
|
3.16
-56%
|
9.19
+191%
|
-0.08
N/A
|
-23.9
-29 775%
|
-7.56
+68%
|
-10.08
-33%
|
13.83
N/A
|
16.35
+18%
|
9.04
-45%
|
10.55
+17%
|
-3.08
N/A
|
8.87
N/A
|
10.85
+22%
|
14.87
+37%
|
15.44
+4%
|
14.43
-7%
|
12.12
-16%
|
9.76
-19%
|
7.04
-28%
|
5.01
-29%
|
3.41
-32%
|
-0.38
N/A
|
-2.66
-600%
|
-4.9
-84%
|
-6.7
-37%
|
-6.15
+8%
|
-4.71
+23%
|
-2.71
+42%
|
-1.27
+53%
|
-3.06
-141%
|
-20.12
-558%
|
-26.09
-30%
|
|