Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

HARLEY-DAVIDSON, INC. (HOG)

Income Statement Business | Product | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Dec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Motorcycles     4,572.74,968.64,915.05,271.45,308.7
    Other     789.1748.2732.2725.1686.7
Total revenues   [+]5,755.15,336.34,054.45,361.85,716.95,647.25,996.55,995.4
            Revenue growth   [+]7.8%31.6%-24.4%-6.2%1.2%-5.8%0.0%-3.7%
Cost of goods sold  3,403.73,243.32,435.73,229.83,351.83,272.33,426.03,356.3
Gross profit  2,351.42,093.01,618.62,132.02,365.12,374.92,570.52,639.1
            Gross margin  40.9%39.2%39.9%39.8%41.4%42.1%42.9%44.0%
Selling, general and administrative  1,079.91,048.21,050.61,199.11,258.11,180.21,213.81,220.1
EBITDA   [+]1,060.7992.0325.4820.51,071.81,104.31,255.81,353.8
            EBITDA margin  18.4%18.6%8.0%15.3%18.7%19.6%20.9%22.6%
Depreciation  151.1164.8184.6232.5264.9222.2209.6195.3
EBITA  909.5827.3140.8588.0806.9882.11,046.31,158.5
            EBITA margin  15.8%15.5%3.5%11.0%14.1%15.6%17.4%19.3%
Amortization of intangibles  0.80.41.1    2.8
EBIT   [+]908.7826.9139.7588.0806.9882.11,046.31,155.7
            EBIT margin  15.8%15.5%3.4%11.0%14.1%15.6%17.4%19.3%
Non-recurring items  -0.53.4130.032.493.4   
Interest expense, net   [+]217.7192.9246.4210.4193.2180.2173.8155.4
Other income (expense), net  239.6188.7221.0212.2166.3162.0151.4149.9
Pre-tax income  931.2819.2-15.7557.4686.6863.81,023.91,150.2
Income taxes  192.0169.2-17.0133.8155.2342.1331.7398.0
            Tax rate  20.6%20.7%108.3%24.0%22.6%39.6%32.4%34.6%
Minority interest  -2.2       
Net income  741.4650.01.3423.6531.5521.8692.2752.2
            Net margin  12.9%12.2%0.0%7.9%9.3%9.2%11.5%12.5%
   
Basic EPS   [+]$5.01$4.23$0.01$2.70$3.21$3.03$3.85$3.71
Diluted EPS   [+]$4.96$4.19$0.01$2.68$3.19$3.02$3.83$3.69
   
Dividends per share   [+]$0.63$0.60$0.44$1.50$1.48$1.46$1.40$1.24
   
Shares outstanding (basic)   [+]148.0153.7153.2157.1165.7172.0179.7202.7
Shares outstanding (diluted)   [+]149.4155.0153.9157.8166.5172.9180.5203.7
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy