Vertiv Statements
VR
Vertiv Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 952.8
100
1 211.6
62
741.2
38
—
0
363.8
18.6
407.5
20.9
333.7
17.1
-70.4
-3.6
—
0
264.7
13.6
86.6
4.4
178.1
9.1
0.463
384.49
1 639.1
100
1 072.7
65.4
566.4
34.6
—
0
314
19.2
360.3
22
206.1
12.6
-218.8
-13.3
—
0
-13
-0.8
-7.1
-0.4
-5.9
-0.4
-0.016
379.14
1 865.4
100
1 182
63.4
683.4
36.6
—
0
348.8
18.7
390.4
20.9
293
15.7
-100.1
-5.4
—
0
187.3
10
-45.3
-2.4
232.6
12.5
0.591
393.41
1 742.6
100
1 115
64
627.6
36
—
0
327.2
18.8
372.7
21.4
254.9
14.6
-107.8
-6.2
—
0
145.8
8.4
51.7
3
94.1
5.4
0.24
388.2
1 734.1
100
1 140.1
65.7
594
34.3
—
0
327.6
18.9
371.6
21.4
222.4
12.8
-100.4
-5.8
—
0
112.9
6.5
29.7
1.7
83.2
4.8
0.22
382.4
1 521.1
100
1 025.6
67.4
495.5
32.6
—
0
308.7
20.3
349
22.9
146.5
9.6
-45.7
-3.004
—
0
87.7
5.8
37.4
2.5
50.3
3.3
0.13
381.7
1 654.6
100
1 142.9
69.1
511.7
30.9
—
0
303.3
18.3
346.8
21
164.9
10
-80.8
-4.9
—
0
83.5
5
56.9
3.4
26.6
1.6
0.07
378.8
1 481.1
100
1 051.8
71
429.3
29
—
0
295.2
19.9
350.6
23.7
78.7
5.3
-48.8
-3.3
—
0
31.4
2.1
10.2
0.7
21.2
1.4
0.06
377.4
1 399.4
100
1 027.9
73.5
371.5
26.5
—
0
287.6
20.6
341.6
24.4
29.9
2.1
2.6
0.2
—
0
31.7
2.3
11.4
0.8
20.3
1.5
0.05
377.3
1 156.4
100
852.8
73.7
303.6
26.3
—
0
292.2
25.3
349.3
30.2
-45.7
-4
66.9
5.8
—
0
20.4
1.8
11.9
1
8.5
0.7
0.02
379.7
1 410.5
100
1 036.8
73.5
373.7
26.5
—
0
329.4
23.4
374.4
26.5
-0.7
-0.05
-34.8
-2.5
—
0
21.6
1.5
-0.4
-0.03
22
1.6
0.06
372.6
1 228.9
100
847.2
68.9
381.7
31.1
—
0
257.8
21
290.1
23.6
91.6
7.5
5.2
0.4
—
0
91.9
7.5
35.7
2.9
56.2
4.6
0.15
363.2
1 260.3
100
851
67.5
409.3
32.5
—
0
271.7
21.6
301.9
24
107.4
8.5
-95.3
-7.6
—
0
11
0.9
1.3
0.1
9.7
0.8
0.03
356.7
1 098.4
100
740.4
67.4
358
32.6
—
0
250.1
22.8
283.1
25.8
74.9
6.8
-30.8
-2.8
—
0
41.7
3.8
10
0.9
31.7
2.9
0.09
353.4
1 305.7
100
878.3
67.3
427.4
32.7
—
0
265.5
20.3
297.4
22.8
130
10
-178.4
-13.7
—
0
-48.6
-3.7
20.2
1.5
-68.8
-5.3
-0.21
330.5
1 162
100
749
64.5
413
35.5
—
0
251.7
21.7
285.1
24.5
127.9
11
-125.8
-10.8
—
0
-79
-6.8
24.5
2.1
-103.5
-8.9
-0.32
328.4
1 005.7
100
659.3
65.6
346.4
34.4
—
0
226.3
22.5
258.3
25.7
88.1
8.8
-115.1
-11.4
—
0
-41.7
-4.1
14.3
1.4
-56
-5.6
-0.17
328.4
897.3
100
610.3
68
287
32
—
0
264.8
29.5
298.5
33.3
-11.5
-1.3
-10.1
-1.1
—
0
-194.5
-21.7
13.8
1.5
-208.3
-23.2
-0.87
240.7
4 431.2
100
2 978.2
67.2
1 453
32.8
—
0
1 099.1
24.8
1 226
27.7
227
5.1
-320.2
-7.2
—
0
-113.9
-2.6
34.5
0.8
-148.4
-3.3
-0.69
214.3
1 070.7
100
719.4
67.2
351.3
32.8
—
0
259.3
24.2
291.7
27.2
59.6
5.6
-72.9
-6.8
—
0
-17.3
-1.6
-3.6
-0.3
-13.7
-1.3
-0.12
118.3
1 134.1
100
766.9
67.6
367.2
32.4
—
0
263.3
23.2
291.4
25.7
75.8
6.7
-78.7
-6.9
—
0
-2.9
-0.3
16
1.4
-18.9
-1.7
-0.16
118.3
1 054.8
100
707.6
67.1
347.2
32.9
—
0
286.4
27.2
325.2
30.8
22
2.1
-77.8
-7.4
—
0
-55.8
-5.3
18.5
1.8
-74.3
-7.04
-0.63
118.3
—
100
—
0
—
0
—
0
0.7
0
0.6
0
-0.6
0
3.6
0
—
0
3
0
0.6
0
2.3
0
0.03
86.3
—
100
—
0
—
0
—
0
0.3
0
0.3
0
-0.3
0
3.2
0
—
0
2.9
0
0.6
0
2.3
0
0.03
86.3
—
100
—
0
—
0
—
0
0.1
0
0.1
0
-0.1
0
0.6
0
—
0
0.5
0
0.1
0
0.4
0
—
86.3
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
75
—
—
—
—
—
—
—
—
—
—
—
—
—
75