Bombardier Inc
TSX:BBD.B
Income Statement
Earnings Waterfall
Bombardier Inc
Revenue
|
8B
USD
|
Cost of Revenue
|
-6.4B
USD
|
Gross Profit
|
1.6B
USD
|
Operating Expenses
|
-820m
USD
|
Operating Income
|
811m
USD
|
Other Expenses
|
-397m
USD
|
Net Income
|
414m
USD
|
Income Statement
Bombardier Inc
Dec-2013 | 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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
18 151
N/A
|
18 166
+0%
|
18 627
+3%
|
19 475
+5%
|
20 111
+3%
|
20 154
+0%
|
19 883
-1%
|
19 115
-4%
|
18 172
-5%
|
17 689
-3%
|
17 378
-2%
|
16 976
-2%
|
16 339
-4%
|
16 030
-2%
|
15 865
-1%
|
15 968
+1%
|
16 199
+1%
|
16 622
+3%
|
16 740
+1%
|
16 544
-1%
|
16 236
-2%
|
15 724
-3%
|
11 475
-27%
|
9 379
-18%
|
7 488
-20%
|
5 494
-27%
|
6 704
+22%
|
6 562
-2%
|
6 487
-1%
|
6 306
-3%
|
6 607
+5%
|
6 651
+1%
|
6 085
-9%
|
5 990
-2%
|
6 023
+1%
|
6 029
+0%
|
6 913
+15%
|
7 120
+3%
|
7 238
+2%
|
7 639
+6%
|
8 046
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15 658)
|
(15 696)
|
(16 171)
|
(16 918)
|
(17 534)
|
(17 604)
|
(17 402)
|
(16 897)
|
(16 199)
|
(15 856)
|
(15 665)
|
(15 296)
|
(14 622)
|
(14 285)
|
(14 087)
|
(14 090)
|
(14 204)
|
(14 592)
|
(14 659)
|
(14 377)
|
(13 958)
|
(13 479)
|
(9 721)
|
(7 975)
|
(6 447)
|
(4 744)
|
(5 922)
|
(5 832)
|
(5 971)
|
(5 771)
|
(5 951)
|
(5 951)
|
(5 161)
|
(5 011)
|
(4 990)
|
(4 919)
|
(5 656)
|
(5 807)
|
(5 823)
|
(6 130)
|
(6 415)
|
|
Gross Profit |
2 493
N/A
|
2 470
-1%
|
2 456
-1%
|
2 557
+4%
|
2 577
+1%
|
2 550
-1%
|
2 481
-3%
|
2 218
-11%
|
1 973
-11%
|
1 833
-7%
|
1 713
-7%
|
1 680
-2%
|
1 717
+2%
|
1 745
+2%
|
1 778
+2%
|
1 878
+6%
|
1 995
+6%
|
2 030
+2%
|
2 081
+3%
|
2 167
+4%
|
2 278
+5%
|
2 245
-1%
|
1 754
-22%
|
1 404
-20%
|
1 041
-26%
|
750
-28%
|
782
+4%
|
730
-7%
|
516
-29%
|
535
+4%
|
656
+23%
|
700
+7%
|
924
+32%
|
979
+6%
|
1 033
+6%
|
1 110
+7%
|
1 257
+13%
|
1 313
+4%
|
1 415
+8%
|
1 509
+7%
|
1 631
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 704)
|
(1 709)
|
(1 682)
|
(1 679)
|
(1 700)
|
(1 643)
|
(1 588)
|
(1 540)
|
(1 555)
|
(1 522)
|
(1 523)
|
(1 511)
|
(1 412)
|
(1 392)
|
(1 379)
|
(1 392)
|
(1 432)
|
(1 461)
|
(1 456)
|
(1 423)
|
(1 373)
|
(1 357)
|
(1 042)
|
(886)
|
(716)
|
(561)
|
(662)
|
(674)
|
(740)
|
(732)
|
(769)
|
(757)
|
(693)
|
(712)
|
(702)
|
(705)
|
(755)
|
(743)
|
(751)
|
(775)
|
(820)
|
|
Selling, General & Administrative |
(1 417)
|
(1 411)
|
(1 383)
|
(1 358)
|
(1 358)
|
(1 296)
|
(1 239)
|
(1 208)
|
(1 213)
|
(1 201)
|
(1 205)
|
(1 202)
|
(1 133)
|
(1 129)
|
(1 131)
|
(1 150)
|
(1 194)
|
(1 220)
|
(1 226)
|
(1 195)
|
(1 156)
|
(1 138)
|
(856)
|
(723)
|
(557)
|
(402)
|
(468)
|
(429)
|
(420)
|
(388)
|
(382)
|
(370)
|
(355)
|
(361)
|
(367)
|
(375)
|
(395)
|
(404)
|
(422)
|
(432)
|
(447)
|
|
Research & Development |
(146)
|
(155)
|
(156)
|
(160)
|
(175)
|
(164)
|
(159)
|
(157)
|
(170)
|
(166)
|
(168)
|
(163)
|
(141)
|
(139)
|
(144)
|
(150)
|
(153)
|
(160)
|
(152)
|
(154)
|
(147)
|
(142)
|
(92)
|
(61)
|
(24)
|
1
|
(19)
|
(21)
|
(18)
|
(19)
|
(20)
|
(17)
|
(17)
|
(20)
|
(22)
|
(25)
|
(31)
|
(32)
|
(39)
|
(42)
|
(43)
|
|
Depreciation & Amortization |
(147)
|
(144)
|
(147)
|
(158)
|
(172)
|
(186)
|
(191)
|
(191)
|
(185)
|
(170)
|
(163)
|
(148)
|
(146)
|
(132)
|
(115)
|
(104)
|
(87)
|
(83)
|
(77)
|
(72)
|
(70)
|
(76)
|
(92)
|
(102)
|
(132)
|
(159)
|
(175)
|
(220)
|
(302)
|
(325)
|
(366)
|
(371)
|
(321)
|
(323)
|
(309)
|
(302)
|
(329)
|
(310)
|
(296)
|
(300)
|
(330)
|
|
Other Operating Expenses |
6
|
1
|
4
|
(3)
|
5
|
3
|
1
|
16
|
13
|
15
|
13
|
2
|
8
|
8
|
11
|
12
|
2
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
0
|
(3)
|
0
|
0
|
(4)
|
0
|
0
|
(1)
|
1
|
(1)
|
(8)
|
(4)
|
(3)
|
0
|
3
|
6
|
(1)
|
0
|
|
Operating Income |
789
N/A
|
761
-4%
|
774
+2%
|
878
+13%
|
877
0%
|
907
+3%
|
893
-2%
|
678
-24%
|
418
-38%
|
311
-26%
|
190
-39%
|
169
-11%
|
305
+80%
|
353
+16%
|
399
+13%
|
486
+22%
|
563
+16%
|
569
+1%
|
625
+10%
|
744
+19%
|
905
+22%
|
888
-2%
|
712
-20%
|
518
-27%
|
325
-37%
|
189
-42%
|
120
-37%
|
56
-53%
|
(224)
N/A
|
(197)
+12%
|
(113)
+43%
|
(57)
+50%
|
231
N/A
|
267
+16%
|
331
+24%
|
405
+22%
|
502
+24%
|
570
+14%
|
664
+16%
|
734
+11%
|
811
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
76
|
73
|
115
|
70
|
39
|
(1)
|
(83)
|
(142)
|
(43)
|
(104)
|
(158)
|
(194)
|
(326)
|
(302)
|
(278)
|
(211)
|
(303)
|
(275)
|
(217)
|
(256)
|
(248)
|
(257)
|
(432)
|
(513)
|
(388)
|
(677)
|
(663)
|
(700)
|
(846)
|
(688)
|
(283)
|
(458)
|
(283)
|
(448)
|
(901)
|
(633)
|
(702)
|
(229)
|
(241)
|
(358)
|
(235)
|
|
Non-Reccuring Items |
32
|
25
|
(46)
|
(168)
|
(1 533)
|
(1 545)
|
(1 511)
|
(6 106)
|
(5 431)
|
(5 478)
|
(5 849)
|
(1 150)
|
(580)
|
(526)
|
(416)
|
(457)
|
(431)
|
(407)
|
(224)
|
(154)
|
(41)
|
390
|
662
|
657
|
(1 003)
|
(1 341)
|
(1 083)
|
(1 105)
|
1 126
|
944
|
394
|
381
|
(195)
|
(114)
|
15
|
68
|
37
|
4
|
33
|
14
|
(72)
|
|
Total Other Income |
(126)
|
(120)
|
(140)
|
(131)
|
(123)
|
(131)
|
(131)
|
(134)
|
(130)
|
(162)
|
(197)
|
(205)
|
(206)
|
(212)
|
(208)
|
(237)
|
(275)
|
(272)
|
(267)
|
(238)
|
(221)
|
(230)
|
(207)
|
(235)
|
(224)
|
(219)
|
(226)
|
(196)
|
(177)
|
(142)
|
(141)
|
(128)
|
(124)
|
(116)
|
(102)
|
(94)
|
(83)
|
(87)
|
(90)
|
(91)
|
(103)
|
|
Pre-Tax Income |
771
N/A
|
739
-4%
|
703
-5%
|
649
-8%
|
(740)
N/A
|
(770)
-4%
|
(832)
-8%
|
(5 704)
-586%
|
(5 186)
+9%
|
(5 433)
-5%
|
(6 014)
-11%
|
(1 380)
+77%
|
(807)
+42%
|
(687)
+15%
|
(503)
+27%
|
(419)
+17%
|
(446)
-6%
|
(385)
+14%
|
(83)
+78%
|
96
N/A
|
395
+311%
|
791
+100%
|
735
-7%
|
427
-42%
|
(1 290)
N/A
|
(2 048)
-59%
|
(1 852)
+10%
|
(1 945)
-5%
|
(121)
+94%
|
(83)
+31%
|
(143)
-72%
|
(262)
-83%
|
(371)
-42%
|
(411)
-11%
|
(657)
-60%
|
(254)
+61%
|
(246)
+3%
|
258
N/A
|
366
+42%
|
299
-18%
|
401
+34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(199)
|
(200)
|
(189)
|
(208)
|
(506)
|
(491)
|
(459)
|
(549)
|
(154)
|
(145)
|
(179)
|
(19)
|
(174)
|
(150)
|
(87)
|
(177)
|
(79)
|
(102)
|
(91)
|
(21)
|
(77)
|
(278)
|
(376)
|
(385)
|
(251)
|
(13)
|
25
|
262
|
(49)
|
(57)
|
(8)
|
(241)
|
122
|
126
|
124
|
124
|
118
|
203
|
214
|
217
|
89
|
|
Income from Continuing Operations |
572
|
539
|
514
|
441
|
(1 246)
|
(1 261)
|
(1 291)
|
(6 253)
|
(5 340)
|
(5 578)
|
(6 193)
|
(1 399)
|
(981)
|
(837)
|
(590)
|
(596)
|
(525)
|
(487)
|
(174)
|
75
|
318
|
513
|
359
|
42
|
(1 541)
|
(2 061)
|
(1 827)
|
(1 683)
|
(170)
|
(140)
|
(151)
|
(503)
|
(249)
|
(285)
|
(533)
|
(130)
|
(128)
|
461
|
580
|
516
|
490
|
|
Income to Minority Interest |
(8)
|
(5)
|
(8)
|
(12)
|
(14)
|
(14)
|
(12)
|
(9)
|
(7)
|
(28)
|
(69)
|
(51)
|
(41)
|
(18)
|
39
|
41
|
31
|
25
|
7
|
(48)
|
(86)
|
(124)
|
(169)
|
(179)
|
(190)
|
(204)
|
(232)
|
(265)
|
(300)
|
(271)
|
(196)
|
(115)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
532
N/A
|
503
-5%
|
476
-5%
|
399
-16%
|
(1 287)
N/A
|
(1 301)
-1%
|
(1 329)
-2%
|
(6 287)
-373%
|
(5 370)
+15%
|
(5 627)
-5%
|
(6 282)
-12%
|
(1 470)
+77%
|
(1 054)
+28%
|
(888)
+16%
|
(584)
+34%
|
(588)
-1%
|
(521)
+11%
|
(490)
+6%
|
(196)
+60%
|
(2)
+99%
|
236
N/A
|
393
+67%
|
242
-38%
|
(1)
N/A
|
(1 818)
-181 700%
|
(2 270)
-25%
|
(2 485)
-9%
|
(2 241)
+10%
|
(886)
+60%
|
4 412
N/A
|
4 849
+10%
|
4 361
-10%
|
5 014
+15%
|
(314)
N/A
|
(582)
-85%
|
(180)
+69%
|
(177)
+2%
|
411
N/A
|
504
+23%
|
441
-13%
|
414
-6%
|
|
EPS (Diluted) |
0.31
N/A
|
0.29
-6%
|
0.27
-7%
|
0.22
-19%
|
-0.74
N/A
|
-0.73
+1%
|
-0.62
+15%
|
-2.82
-355%
|
-2.58
+9%
|
-2.52
+2%
|
-2.82
-12%
|
-0.66
+77%
|
-0.48
+27%
|
-0.4
+17%
|
-0.27
+33%
|
-0.27
N/A
|
-0.24
+11%
|
-0.2
+17%
|
-0.07
+65%
|
0
N/A
|
0.09
N/A
|
0.15
+67%
|
0.1
-33%
|
0
N/A
|
-0.76
N/A
|
-0.95
-25%
|
-1.01
-6%
|
-0.92
+9%
|
-0.36
+61%
|
1.82
N/A
|
50.06
+2 651%
|
45.37
-9%
|
52.04
+15%
|
-3.3
N/A
|
-6.13
-86%
|
-1.86
+70%
|
-1.87
-1%
|
4.15
N/A
|
5.28
+27%
|
4.61
-13%
|
4.23
-8%
|