
DXC Technology Co
NYSE:DXC

Income Statement
Earnings Waterfall
DXC Technology Co
Revenue
|
13.1B
USD
|
Cost of Revenue
|
-10B
USD
|
Gross Profit
|
3.1B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
549m
USD
|
Other Expenses
|
-624m
USD
|
Net Income
|
-75m
USD
|
Income Statement
DXC Technology Co
Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 536
N/A
|
8 117
-15%
|
6 684
-18%
|
7 408
+11%
|
7 209
-3%
|
7 106
-1%
|
7 232
+2%
|
7 358
+2%
|
7 525
+2%
|
7 607
+1%
|
10 913
+43%
|
14 495
+33%
|
18 038
+24%
|
21 733
+20%
|
21 779
+0%
|
21 339
-2%
|
21 057
-1%
|
20 753
-1%
|
20 361
-2%
|
20 199
-1%
|
20 042
-1%
|
19 577
-2%
|
19 189
-2%
|
18 892
-2%
|
18 159
-4%
|
17 729
-2%
|
17 368
-2%
|
16 841
-3%
|
16 642
-1%
|
16 265
-2%
|
15 831
-3%
|
15 370
-3%
|
14 847
-3%
|
14 430
-3%
|
14 169
-2%
|
14 039
-1%
|
13 872
-1%
|
13 667
-1%
|
13 457
-2%
|
13 262
-1%
|
13 088
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 798)
|
(6 159)
|
(5 067)
|
(5 699)
|
(5 343)
|
(5 204)
|
(5 343)
|
(5 469)
|
(5 600)
|
(5 545)
|
(8 433)
|
(10 940)
|
(13 644)
|
(16 317)
|
(15 875)
|
(15 523)
|
(15 197)
|
(14 946)
|
(14 701)
|
(14 862)
|
(14 964)
|
(14 901)
|
(14 908)
|
(14 792)
|
(14 298)
|
(14 086)
|
(13 712)
|
(13 237)
|
(13 083)
|
(12 683)
|
(12 358)
|
(12 045)
|
(11 665)
|
(11 246)
|
(11 035)
|
(10 893)
|
(10 730)
|
(10 576)
|
(10 383)
|
(10 177)
|
(9 957)
|
|
Gross Profit |
2 738
N/A
|
1 958
-28%
|
1 617
-17%
|
1 709
+6%
|
1 866
+9%
|
1 902
+2%
|
1 889
-1%
|
1 889
N/A
|
1 925
+2%
|
2 062
+7%
|
2 480
+20%
|
3 555
+43%
|
4 394
+24%
|
5 416
+23%
|
5 904
+9%
|
5 816
-1%
|
5 860
+1%
|
5 807
-1%
|
5 660
-3%
|
5 337
-6%
|
5 078
-5%
|
4 676
-8%
|
4 281
-8%
|
4 100
-4%
|
3 861
-6%
|
3 643
-6%
|
3 656
+0%
|
3 604
-1%
|
3 559
-1%
|
3 582
+1%
|
3 473
-3%
|
3 325
-4%
|
3 182
-4%
|
3 184
+0%
|
3 134
-2%
|
3 146
+0%
|
3 142
0%
|
3 091
-2%
|
3 074
-1%
|
3 085
+0%
|
3 131
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 379)
|
(2 267)
|
(2 093)
|
(2 051)
|
(1 745)
|
(1 689)
|
(1 703)
|
(1 731)
|
(1 808)
|
(1 991)
|
(1 959)
|
(2 410)
|
(2 642)
|
(2 804)
|
(3 089)
|
(2 995)
|
(2 998)
|
(3 173)
|
(3 225)
|
(3 243)
|
(3 325)
|
(3 016)
|
(3 089)
|
(3 107)
|
(3 065)
|
(3 766)
|
(3 633)
|
(3 493)
|
(3 392)
|
(3 099)
|
(1 987)
|
(1 923)
|
(1 877)
|
(2 878)
|
(4 040)
|
(4 008)
|
(4 028)
|
(2 641)
|
(2 522)
|
(2 572)
|
(2 582)
|
|
Selling, General & Administrative |
(1 449)
|
(1 417)
|
(1 344)
|
(1 325)
|
(1 067)
|
(1 040)
|
(1 067)
|
(1 091)
|
(1 165)
|
(1 262)
|
(1 243)
|
(1 528)
|
(1 559)
|
(1 531)
|
(1 632)
|
(1 495)
|
(1 515)
|
(1 558)
|
(1 590)
|
(1 585)
|
(1 651)
|
(1 732)
|
(1 759)
|
(1 754)
|
(1 725)
|
(1 708)
|
(1 646)
|
(1 582)
|
(1 490)
|
(1 382)
|
(1 355)
|
(1 308)
|
(1 288)
|
(1 359)
|
(1 338)
|
(1 343)
|
(1 326)
|
(1 237)
|
(1 205)
|
(1 218)
|
(1 258)
|
|
Depreciation & Amortization |
(923)
|
(840)
|
(742)
|
(729)
|
(685)
|
(658)
|
(650)
|
(649)
|
(649)
|
(647)
|
(823)
|
(1 138)
|
(1 417)
|
(1 795)
|
(1 924)
|
(1 926)
|
(1 994)
|
(1 968)
|
(1 967)
|
(1 950)
|
(1 921)
|
(1 942)
|
(1 964)
|
(2 022)
|
(2 018)
|
(1 970)
|
(1 900)
|
(1 823)
|
(1 772)
|
(1 717)
|
(1 684)
|
(1 616)
|
(1 567)
|
(1 519)
|
(1 474)
|
(1 455)
|
(1 430)
|
(1 404)
|
(1 386)
|
(1 354)
|
(1 324)
|
|
Other Operating Expenses |
(7)
|
(10)
|
(7)
|
3
|
7
|
9
|
14
|
9
|
6
|
(82)
|
107
|
256
|
334
|
522
|
467
|
426
|
511
|
353
|
332
|
292
|
247
|
658
|
634
|
669
|
678
|
(88)
|
(87)
|
(88)
|
(130)
|
0
|
1 052
|
1 001
|
978
|
0
|
(1 228)
|
(1 210)
|
(1 272)
|
0
|
69
|
0
|
0
|
|
Operating Income |
359
N/A
|
(309)
N/A
|
(476)
-54%
|
(342)
+28%
|
121
N/A
|
213
+76%
|
186
-13%
|
158
-15%
|
117
-26%
|
71
-39%
|
521
+634%
|
1 145
+120%
|
1 752
+53%
|
2 612
+49%
|
2 815
+8%
|
2 821
+0%
|
2 862
+1%
|
2 634
-8%
|
2 435
-8%
|
2 094
-14%
|
1 753
-16%
|
1 660
-5%
|
1 192
-28%
|
993
-17%
|
796
-20%
|
(123)
N/A
|
23
N/A
|
111
+383%
|
167
+50%
|
483
+189%
|
1 486
+208%
|
1 402
-6%
|
1 305
-7%
|
306
-77%
|
(906)
N/A
|
(862)
+5%
|
(886)
-3%
|
450
N/A
|
552
+23%
|
513
-7%
|
549
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(112)
|
(106)
|
(91)
|
(95)
|
(99)
|
(85)
|
(92)
|
(92)
|
(83)
|
10
|
(76)
|
(186)
|
(212)
|
(160)
|
(150)
|
(77)
|
(100)
|
(253)
|
(216)
|
(151)
|
(140)
|
(156)
|
(184)
|
(259)
|
(252)
|
(277)
|
(222)
|
(196)
|
(165)
|
(152)
|
(112)
|
(82)
|
(66)
|
(50)
|
(44)
|
(53)
|
(73)
|
(77)
|
(90)
|
(84)
|
(71)
|
|
Non-Reccuring Items |
(58)
|
(256)
|
(246)
|
(258)
|
(253)
|
(118)
|
(192)
|
(212)
|
(208)
|
(255)
|
(492)
|
(721)
|
(1 011)
|
(1 148)
|
(1 092)
|
(1 123)
|
(1 013)
|
(866)
|
(858)
|
(2 913)
|
(2 925)
|
(6 732)
|
(6 667)
|
(4 700)
|
(2 659)
|
1 054
|
1 502
|
1 446
|
(453)
|
(284)
|
(563)
|
(223)
|
(234)
|
(42)
|
(62)
|
(13)
|
116
|
(39)
|
(59)
|
(76)
|
(180)
|
|
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
|
28
|
44
|
72
|
90
|
83
|
73
|
59
|
40
|
25
|
(8)
|
(25)
|
|
Total Other 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
|
0
|
1 094
|
0
|
0
|
0
|
(1 189)
|
0
|
0
|
39
|
(265)
|
(329)
|
(281)
|
(290)
|
|
Pre-Tax Income |
189
N/A
|
(671)
N/A
|
(813)
-21%
|
(695)
+15%
|
(231)
+67%
|
10
N/A
|
(98)
N/A
|
(146)
-49%
|
(174)
-19%
|
(174)
N/A
|
(47)
+73%
|
238
N/A
|
529
+122%
|
1 304
+147%
|
1 573
+21%
|
1 621
+3%
|
1 749
+8%
|
1 515
-13%
|
1 361
-10%
|
(970)
N/A
|
(1 312)
-35%
|
(5 228)
-298%
|
(5 659)
-8%
|
(3 966)
+30%
|
(2 115)
+47%
|
654
N/A
|
1 303
+99%
|
1 361
+4%
|
(451)
N/A
|
1 141
N/A
|
839
-26%
|
1 141
+36%
|
1 077
-6%
|
(885)
N/A
|
(929)
-5%
|
(855)
+8%
|
(745)
+13%
|
109
N/A
|
99
-9%
|
64
-35%
|
(17)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
464
|
512
|
538
|
290
|
62
|
99
|
75
|
118
|
74
|
75
|
(26)
|
418
|
265
|
244
|
250
|
(254)
|
(332)
|
(266)
|
(309)
|
(273)
|
(161)
|
(97)
|
79
|
(759)
|
(804)
|
(972)
|
(971)
|
(160)
|
(412)
|
(282)
|
(369)
|
(346)
|
258
|
241
|
238
|
207
|
(44)
|
(51)
|
(70)
|
(66)
|
|
Income from Continuing Operations |
190
|
(207)
|
(301)
|
(157)
|
59
|
72
|
1
|
(71)
|
(56)
|
(100)
|
28
|
212
|
947
|
1 569
|
1 817
|
1 871
|
1 495
|
1 183
|
1 095
|
(1 279)
|
(1 585)
|
(5 389)
|
(5 756)
|
(3 887)
|
(2 874)
|
(150)
|
331
|
390
|
(611)
|
729
|
557
|
772
|
731
|
(627)
|
(688)
|
(617)
|
(538)
|
65
|
48
|
(6)
|
(83)
|
|
Income to Minority Interest |
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(12)
|
(9)
|
(9)
|
(13)
|
(23)
|
(36)
|
(39)
|
(36)
|
(31)
|
(24)
|
(12)
|
(13)
|
(5)
|
(3)
|
(10)
|
(14)
|
(11)
|
(12)
|
(6)
|
(3)
|
(3)
|
(1)
|
(4)
|
(3)
|
(18)
|
(15)
|
(15)
|
(13)
|
(2)
|
(7)
|
(6)
|
12
|
5
|
12
|
9
|
(13)
|
|
Net Income (Common) |
253
N/A
|
2
-99%
|
19
+850%
|
39
+105%
|
403
+933%
|
251
-38%
|
81
-68%
|
(75)
N/A
|
(94)
-25%
|
(123)
-31%
|
57
N/A
|
298
+423%
|
1 043
+250%
|
1 751
+68%
|
1 851
+6%
|
1 857
+0%
|
1 543
-17%
|
1 257
-19%
|
1 161
-8%
|
(1 220)
N/A
|
(1 600)
-31%
|
(5 369)
-236%
|
(5 737)
-7%
|
(3 862)
+33%
|
(2 846)
+26%
|
(149)
+95%
|
334
N/A
|
390
+17%
|
(610)
N/A
|
718
N/A
|
542
-25%
|
757
+40%
|
718
-5%
|
(568)
N/A
|
(634)
-12%
|
(562)
+11%
|
(465)
+17%
|
91
N/A
|
81
-11%
|
24
-70%
|
(75)
N/A
|
|
EPS (Diluted) |
1.79
N/A
|
0.01
-99%
|
0.13
+1 200%
|
0.27
+108%
|
2.84
+952%
|
1.78
-37%
|
0.58
-67%
|
-0.52
N/A
|
-0.64
-23%
|
-0.88
-38%
|
0.19
N/A
|
1.03
+442%
|
3.59
+249%
|
6.03
+68%
|
6.39
+6%
|
6.49
+2%
|
5.53
-15%
|
4.47
-19%
|
4.31
-4%
|
-4.71
N/A
|
-6.25
-33%
|
-20.72
-232%
|
-22.62
-9%
|
-15.19
+33%
|
-11.12
+27%
|
-0.6
+95%
|
1.28
N/A
|
1.54
+20%
|
-2.39
N/A
|
2.81
N/A
|
2.28
-19%
|
3.24
+42%
|
3.08
-5%
|
-2.48
N/A
|
-2.96
-19%
|
-2.76
+7%
|
-2.42
+12%
|
0.45
N/A
|
0.44
-2%
|
0.13
-70%
|
-0.4
N/A
|