WHIRLPOOL CORP /DE/ WHR Income Statement

Whirlpool corp /de/ (WHR)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Sep'09	Jun'09
Net sales
19,984	20,419	20,697	20,932	20,886	21,037	21,079	21,171	21,378	21,253	21,207	21,037	20,888	20,718	20,622	20,651	20,661	20,891	21,334	20,881	20,355	19,872	18,959	18,818	18,884	18,769	18,470	18,281	18,043	18,143	18,262	18,393	18,613	18,666	18,797	18,691	18,495	18,366	17,822	17,472	0	0	0
Expenses
Cost of products sold
16,563	16,886	17,262	17,343	17,349	17,500	17,507	17,579	17,790	17,651	17,630	17,435	17,193	17,026	16,918	16,957	17,031	17,231	17,620	17,270	16,862	16,477	15,681	15,521	15,557	15,471	15,269	15,223	15,074	15,250	15,469	15,730	16,009	16,089	16,266	16,085	15,797	15,652	15,154	14,898	0	0	0
Gross margin
3,421	3,533	3,435	3,589	3,537	3,537	3,572	3,592	3,588	3,602	3,577	3,602	3,695	3,692	3,704	3,694	3,630	3,660	3,714	3,611	3,493	3,395	3,278	3,297	3,327	3,298	3,201	3,058	2,969	2,893	2,793	2,663	2,604	2,577	2,531	2,606	2,698	2,714	0	0	0	-	-
Selling, general and administrative
2,057	2,142	2,173	2,232	2,189	2,189	2,162	2,133	2,118	2,112	2,091	2,089	2,106	2,080	2,095	2,105	2,118	2,143	2,277	2,196	2,097	2,038	1,838	1,850	1,846	1,828	1,819	1,779	1,773	1,757	1,694	1,668	1,646	1,621	1,640	1,637	1,613	1,604	1,563	1,562	0	0	0
Intangible amortization
66	69	70	71	73	75	85	85	82	79	69	69	70	71	73	73	73	74	71	59	46	33	23	22	22	25	26	29	32	30	30	29	28	28	28	28	28	28	28	28	0	0	0
Restructuring costs
167	188	173	145	129	247	341	358	373	275	207	191	172	173	172	197	215	201	180	164	140	136	156	186	183	196	203	197	245	237	253	227	162	136	74	54	62	74	82	89	0	0	0
Impairment of goodwill and other intangibles
-	-	0	0	-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
(Gain) loss on sale and disposal of businesses
-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating profit
1,568	1,571	1,456	1,062	399	279	237	269	1,015	1,136	1,210	1,253	1,347	1,368	1,364	1,319	1,224	1,242	1,186	1,192	1,210	1,188	1,261	1,239	1,276	1,249	1,153	1,053	919	869	816	739	768	792	789	887	995	1,008	995	895	0	0	0
Other (income) expense
Interest and sundry (income) expense
39	168	220	167	14	-108	-124	-121	-54	-87	-59	-68	-86	-93	-117	-108	-25	-46	-96	-114	-172	-142	-160	-137	-160	-155	-108	-130	-113	-112	-99	-88	-604	-607	-597	-674	-205	-197	-236	-144	0	0	0
Interest expense
178	187	199	206	201	192	181	171	163	162	165	162	164	161	159	161	160	165	170	164	164	165	163	171	175	177	182	187	191	199	203	206	213	213	218	221	221	225	225	229	0	0	0
Earnings before income taxes
1,429	1,552	1,477	1,023	212	-21	-68	-23	798	887	986	1,023	1,097	1,114	1,088	1,050	1,039	1,031	920	914	874	881	938	931	941	917	863	736	615	558	514	445	-49	-28	-26	-8	569	586	534	522	0	0	0
Income tax expense (benefit)
558	354	397	91	-9	138	533	522	525	550	191	256	167	186	157	113	259	209	179	188	148	189	167	196	185	68	73	65	30	133	4	-166	-376	-436	-399	-283	-85	-64	-31	-46	0	0	0
Earnings before equity earnings
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-
Equity in loss of affiliated companies
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-
Net earnings
871	1,198	1,080	932	221	-159	-601	-545	273	337	795	767	930	928	931	937	780	822	741	726	726	692	771	735	756	849	790	671	585	425	510	611	327	408	373	275	654	650	565	568	0	0	0
Less: Net earnings (loss) available to noncontrolling interests
6	14	14	14	27	24	20	10	-18	-13	-3	7	39	40	43	52	38	39	57	47	45	42	21	19	21	22	22	25	24	24	26	24	14	18	17	17	30	31	30	34	0	0	0
Net earnings available to Whirlpool
865	1,184	1,066	918	194	-183	-621	-555	291	350	798	760	891	888	888	885	742	783	684	679	681	650	750	716	735	827	768	646	561	401	484	587	313	390	356	258	624	619	535	534	0	0	0
Per share of common stock
Basic net earnings (loss) available to Whirlpool (USD per share)
2.42	4.58	5.62	1.04	7.36	2.66	3.25	-9.50	1.31	-3.60	3.78	2.55	2.05	2.39	3.14	4.20	1.94	2.31	2.98	2.24	2.42	1.03	2.92	2.29	2.06	2.30	2.46	2.48	3.18	1.55	0.95	1.45	1.19	2.65	2.31	-2.10	2.21	2.22	1.04	2.69	2.17	1.17	1.05
Diluted net earnings (loss) available to Whirlpool (USD per share)
2.41	4.53	5.57	1.04	7.31	2.64	3.22	-9.50	1.30	-3.55	3.72	2.52	2.01	2.33	3.10	4.15	1.92	2.29	2.95	2.21	2.38	1.02	2.88	2.25	2.02	2.26	2.42	2.44	3.12	1.52	0.94	1.43	1.17	2.65	2.27	-2.10	2.17	2.18	1.02	2.64	2.13	1.15	1.04
Dividends declared (USD per share)
1.20	-	1.20	1.20	1.15	-	1.15	1.15	1.10	-	1.10	1.10	1.00	-	1.00	1.00	0.90	-	0.90	0.90	0.75	-	0.75	0.75	0.62	-	0.62	0.62	0.50	-	0.50	0.50	0.50	-	0.50	0.50	0.43	0.43	0.43	0.43	0.43	0.43	0.43
Weighted-average shares outstanding (in millions)
Basic (in shares)
62	63	63	63	64	64	64	69	71	71	72	74	74	75	75	76	77	78	78	79	78	78	78	78	78	78	79	79	79	78	78	78	77	76	76	76	76	152	76	0	75	74	74
Diluted (in shares)
63	63	64	64	64	62	65	69	72	72	74	75	76	76	76	77	78	79	79	80	80	79	79	79	79	80	81	81	80	80	79	78	78	79	78	76	77	155	77	0	76	75	75
Comprehensive income
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	-	-	-	-	-	-