American Woodmark Corp
NASDAQ:AMWD
Income Statement
Earnings Waterfall
American Woodmark Corp
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
390.4m
USD
|
Operating Expenses
|
-227.5m
USD
|
Operating Income
|
162.9m
USD
|
Other Expenses
|
-43.3m
USD
|
Net Income
|
119.6m
USD
|
Income Statement
American Woodmark Corp
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
709
N/A
|
727
+3%
|
760
+5%
|
788
+4%
|
808
+3%
|
826
+2%
|
845
+2%
|
883
+5%
|
913
+3%
|
947
+4%
|
974
+3%
|
982
+1%
|
1 013
+3%
|
1 030
+2%
|
1 049
+2%
|
1 060
+1%
|
1 103
+4%
|
1 250
+13%
|
1 403
+12%
|
1 553
+11%
|
1 644
+6%
|
1 645
+0%
|
1 644
0%
|
1 647
+0%
|
1 659
+1%
|
1 650
-1%
|
1 613
-2%
|
1 634
+1%
|
1 670
+2%
|
1 744
+4%
|
1 797
+3%
|
1 801
+0%
|
1 829
+2%
|
1 857
+2%
|
1 958
+5%
|
2 066
+6%
|
2 087
+1%
|
2 066
-1%
|
2 022
-2%
|
1 934
-4%
|
1 875
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(585)
|
(602)
|
(633)
|
(655)
|
(666)
|
(673)
|
(679)
|
(699)
|
(719)
|
(747)
|
(765)
|
(773)
|
(797)
|
(806)
|
(825)
|
(835)
|
(880)
|
(995)
|
(1 110)
|
(1 230)
|
(1 295)
|
(1 299)
|
(1 298)
|
(1 301)
|
(1 318)
|
(1 324)
|
(1 302)
|
(1 318)
|
(1 350)
|
(1 422)
|
(1 501)
|
(1 544)
|
(1 598)
|
(1 631)
|
(1 698)
|
(1 759)
|
(1 757)
|
(1 709)
|
(1 641)
|
(1 549)
|
(1 485)
|
|
Gross Profit |
124
N/A
|
124
0%
|
128
+3%
|
132
+4%
|
141
+7%
|
153
+8%
|
166
+9%
|
185
+12%
|
194
+5%
|
200
+3%
|
209
+5%
|
209
+0%
|
216
+3%
|
225
+4%
|
224
0%
|
225
+0%
|
224
-1%
|
255
+14%
|
293
+15%
|
322
+10%
|
349
+8%
|
347
-1%
|
345
0%
|
346
+0%
|
341
-1%
|
327
-4%
|
312
-5%
|
315
+1%
|
320
+2%
|
322
+1%
|
296
-8%
|
257
-13%
|
231
-10%
|
226
-2%
|
260
+15%
|
307
+18%
|
330
+8%
|
358
+8%
|
380
+6%
|
385
+1%
|
390
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(91)
|
(90)
|
(91)
|
(93)
|
(96)
|
(98)
|
(101)
|
(104)
|
(106)
|
(107)
|
(108)
|
(108)
|
(112)
|
(116)
|
(117)
|
(116)
|
(128)
|
(148)
|
(173)
|
(198)
|
(205)
|
(203)
|
(200)
|
(199)
|
(197)
|
(196)
|
(196)
|
(198)
|
(197)
|
(202)
|
(198)
|
(193)
|
(191)
|
(190)
|
(199)
|
(210)
|
(214)
|
(220)
|
(224)
|
(225)
|
(227)
|
|
Selling, General & Administrative |
(91)
|
(90)
|
(92)
|
(93)
|
(96)
|
(98)
|
(101)
|
(104)
|
(105)
|
(107)
|
(108)
|
(108)
|
(112)
|
(116)
|
(117)
|
(115)
|
(128)
|
(148)
|
(173)
|
(198)
|
(205)
|
(203)
|
(200)
|
(199)
|
(197)
|
(196)
|
(196)
|
(198)
|
(198)
|
(202)
|
(198)
|
(193)
|
(191)
|
(190)
|
(199)
|
(210)
|
(213)
|
(220)
|
(224)
|
(225)
|
(227)
|
|
Operating Income |
34
N/A
|
34
+1%
|
36
+7%
|
40
+10%
|
46
+15%
|
55
+19%
|
65
+19%
|
81
+25%
|
89
+9%
|
93
+5%
|
101
+9%
|
101
0%
|
104
+3%
|
108
+4%
|
107
-1%
|
109
+2%
|
96
-13%
|
108
+13%
|
120
+11%
|
124
+4%
|
144
+16%
|
144
+0%
|
145
+1%
|
147
+1%
|
144
-2%
|
130
-9%
|
115
-11%
|
118
+2%
|
123
+5%
|
121
-2%
|
98
-19%
|
64
-34%
|
40
-38%
|
36
-9%
|
60
+66%
|
97
+61%
|
117
+21%
|
138
+18%
|
157
+14%
|
160
+2%
|
163
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
(4)
|
(13)
|
(22)
|
(31)
|
(36)
|
(36)
|
(34)
|
(33)
|
(31)
|
(30)
|
(27)
|
(25)
|
(24)
|
(22)
|
(19)
|
(17)
|
(13)
|
(10)
|
(13)
|
(13)
|
(15)
|
(16)
|
(15)
|
(17)
|
(12)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
0
|
0
|
(4)
|
(7)
|
(6)
|
(6)
|
(3)
|
0
|
(70)
|
(69)
|
(68)
|
(68)
|
(0)
|
1
|
1
|
1
|
2
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
1
|
1
|
0
|
0
|
(1)
|
4
|
5
|
3
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(13)
|
(14)
|
(14)
|
(1)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
Pre-Tax Income |
33
N/A
|
34
+2%
|
36
+7%
|
40
+10%
|
46
+15%
|
54
+19%
|
65
+19%
|
81
+25%
|
89
+9%
|
92
+3%
|
100
+9%
|
100
0%
|
103
+3%
|
109
+6%
|
108
0%
|
112
+3%
|
94
-16%
|
95
+1%
|
96
+1%
|
90
-6%
|
110
+23%
|
111
+1%
|
115
+3%
|
119
+4%
|
112
-6%
|
99
-12%
|
85
-15%
|
86
+1%
|
93
+9%
|
81
-13%
|
63
-22%
|
34
-46%
|
(57)
N/A
|
(43)
+25%
|
(20)
+53%
|
16
N/A
|
102
+546%
|
123
+20%
|
144
+18%
|
146
+1%
|
155
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(19)
|
(24)
|
(29)
|
(32)
|
(33)
|
(35)
|
(35)
|
(36)
|
(38)
|
(37)
|
(37)
|
(33)
|
(33)
|
(32)
|
(27)
|
(29)
|
(27)
|
(29)
|
(30)
|
(29)
|
(25)
|
(22)
|
(22)
|
(24)
|
(20)
|
(15)
|
(7)
|
16
|
13
|
8
|
(2)
|
(24)
|
(29)
|
(33)
|
(33)
|
(36)
|
|
Income from Continuing Operations |
20
|
21
|
23
|
25
|
30
|
36
|
42
|
52
|
57
|
59
|
65
|
65
|
67
|
71
|
72
|
74
|
60
|
62
|
65
|
63
|
81
|
84
|
86
|
90
|
84
|
74
|
63
|
64
|
69
|
61
|
48
|
27
|
(41)
|
(30)
|
(13)
|
14
|
78
|
94
|
112
|
113
|
120
|
|
Net Income (Common) |
20
N/A
|
21
+2%
|
23
+12%
|
25
+10%
|
30
+17%
|
36
+19%
|
42
+17%
|
52
+25%
|
57
+9%
|
59
+4%
|
65
+11%
|
65
-1%
|
67
+4%
|
71
+6%
|
72
+1%
|
74
+3%
|
61
-17%
|
63
+3%
|
66
+4%
|
64
-2%
|
81
+25%
|
84
+4%
|
86
+3%
|
90
+4%
|
84
-6%
|
74
-12%
|
63
-15%
|
64
+1%
|
69
+9%
|
61
-12%
|
48
-21%
|
27
-44%
|
(41)
N/A
|
(30)
+27%
|
(13)
+57%
|
14
N/A
|
78
+454%
|
94
+20%
|
112
+19%
|
113
+1%
|
120
+6%
|
|
EPS (Diluted) |
1.29
N/A
|
1.31
+2%
|
1.47
+12%
|
1.58
+7%
|
1.85
+17%
|
2.21
+19%
|
2.54
+15%
|
3.16
+24%
|
3.44
+9%
|
3.57
+4%
|
3.98
+11%
|
3.93
-1%
|
4.09
+4%
|
4.34
+6%
|
4.38
+1%
|
4.52
+3%
|
3.68
-19%
|
3.77
+2%
|
3.73
-1%
|
3.65
-2%
|
4.69
+28%
|
4.83
+3%
|
5.07
+5%
|
5.27
+4%
|
4.95
-6%
|
4.34
-12%
|
3.7
-15%
|
3.75
+1%
|
4.08
+9%
|
3.59
-12%
|
2.88
-20%
|
1.62
-44%
|
-2.46
N/A
|
-1.79
+27%
|
-0.76
+58%
|
0.85
N/A
|
4.67
+449%
|
5.62
+20%
|
6.71
+19%
|
6.88
+3%
|
7.41
+8%
|