Apogee Enterprises Inc
NASDAQ:APOG
Income Statement
Earnings Waterfall
Apogee Enterprises Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
385m
USD
|
Operating Expenses
|
-247.3m
USD
|
Operating Income
|
137.7m
USD
|
Other Expenses
|
-33.7m
USD
|
Net Income
|
104.1m
USD
|
Income Statement
Apogee Enterprises Inc
Nov-2013 | Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
737
N/A
|
771
+5%
|
803
+4%
|
857
+7%
|
902
+5%
|
934
+4%
|
963
+3%
|
972
+1%
|
966
-1%
|
981
+2%
|
989
+1%
|
1 027
+4%
|
1 063
+3%
|
1 115
+5%
|
1 139
+2%
|
1 204
+6%
|
1 287
+7%
|
1 326
+3%
|
1 390
+5%
|
1 409
+1%
|
1 410
+0%
|
1 403
-1%
|
1 422
+1%
|
1 417
0%
|
1 397
-1%
|
1 387
-1%
|
1 321
-5%
|
1 284
-3%
|
1 259
-2%
|
1 231
-2%
|
1 268
+3%
|
1 274
+0%
|
1 295
+2%
|
1 314
+1%
|
1 345
+2%
|
1 391
+3%
|
1 425
+2%
|
1 441
+1%
|
1 446
+0%
|
1 427
-1%
|
1 399
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(582)
|
(606)
|
(633)
|
(676)
|
(707)
|
(725)
|
(740)
|
(742)
|
(730)
|
(738)
|
(737)
|
(759)
|
(784)
|
(823)
|
(841)
|
(893)
|
(957)
|
(993)
|
(1 046)
|
(1 066)
|
(1 075)
|
(1 109)
|
(1 128)
|
(1 121)
|
(1 111)
|
(1 069)
|
(1 023)
|
(995)
|
(976)
|
(950)
|
(979)
|
(995)
|
(1 017)
|
(1 012)
|
(1 025)
|
(1 053)
|
(1 068)
|
(1 077)
|
(1 075)
|
(1 046)
|
(1 014)
|
|
Gross Profit |
155
N/A
|
165
+7%
|
170
+3%
|
181
+6%
|
194
+7%
|
209
+7%
|
223
+7%
|
230
+3%
|
236
+2%
|
244
+3%
|
252
+4%
|
268
+6%
|
279
+4%
|
292
+5%
|
298
+2%
|
311
+5%
|
330
+6%
|
334
+1%
|
344
+3%
|
343
0%
|
335
-2%
|
294
-12%
|
294
+0%
|
296
+1%
|
286
-3%
|
319
+12%
|
298
-6%
|
288
-3%
|
284
-2%
|
281
-1%
|
288
+3%
|
279
-3%
|
277
0%
|
302
+9%
|
320
+6%
|
338
+6%
|
356
+5%
|
364
+2%
|
371
+2%
|
381
+3%
|
385
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(120)
|
(125)
|
(128)
|
(133)
|
(138)
|
(145)
|
(149)
|
(149)
|
(148)
|
(146)
|
(147)
|
(152)
|
(157)
|
(170)
|
(178)
|
(197)
|
(214)
|
(219)
|
(232)
|
(229)
|
(225)
|
(226)
|
(225)
|
(228)
|
(228)
|
(231)
|
(227)
|
(221)
|
(189)
|
(199)
|
(194)
|
(188)
|
(214)
|
(215)
|
(218)
|
(264)
|
(265)
|
(227)
|
(234)
|
(247)
|
(247)
|
|
Selling, General & Administrative |
(120)
|
(125)
|
(128)
|
(133)
|
(138)
|
(145)
|
(149)
|
(149)
|
(148)
|
(146)
|
(147)
|
(152)
|
(157)
|
(170)
|
(178)
|
(197)
|
(214)
|
(219)
|
(232)
|
(229)
|
(222)
|
(201)
|
(219)
|
(220)
|
(220)
|
(215)
|
(219)
|
(214)
|
(181)
|
(186)
|
(186)
|
(180)
|
(207)
|
(199)
|
(212)
|
(218)
|
(225)
|
(197)
|
(229)
|
(231)
|
(232)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(13)
|
(7)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(35)
|
0
|
0
|
(11)
|
(11)
|
|
Operating Income |
34
N/A
|
40
+17%
|
42
+4%
|
48
+15%
|
56
+16%
|
64
+14%
|
74
+16%
|
81
+9%
|
88
+9%
|
97
+11%
|
105
+8%
|
116
+10%
|
121
+5%
|
122
+1%
|
120
-2%
|
115
-4%
|
116
+1%
|
114
-2%
|
112
-2%
|
113
+1%
|
110
-3%
|
67
-39%
|
68
+1%
|
67
-2%
|
57
-15%
|
88
+53%
|
71
-19%
|
67
-6%
|
95
+42%
|
82
-14%
|
94
+15%
|
91
-4%
|
63
-31%
|
87
+39%
|
101
+16%
|
74
-27%
|
92
+23%
|
137
+50%
|
137
+0%
|
135
-2%
|
138
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
|
Non-Reccuring Items |
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
|
(57)
|
(59)
|
(82)
|
(86)
|
(65)
|
(62)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(1)
|
5
|
4
|
|
Pre-Tax Income |
33
N/A
|
40
+20%
|
43
+8%
|
50
+15%
|
57
+16%
|
65
+13%
|
74
+14%
|
81
+9%
|
88
+9%
|
97
+10%
|
106
+9%
|
117
+10%
|
122
+5%
|
123
+1%
|
120
-2%
|
113
-6%
|
113
+0%
|
110
-3%
|
106
-3%
|
107
+1%
|
102
-4%
|
59
-42%
|
59
+0%
|
57
-3%
|
49
-15%
|
80
+65%
|
63
-21%
|
61
-3%
|
90
+47%
|
23
-75%
|
33
+46%
|
6
-82%
|
(29)
N/A
|
14
N/A
|
30
+117%
|
64
+114%
|
82
+27%
|
117
+43%
|
117
+1%
|
130
+11%
|
134
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(12)
|
(13)
|
(9)
|
(13)
|
(15)
|
(18)
|
(27)
|
(29)
|
(32)
|
(35)
|
(38)
|
(39)
|
(37)
|
(36)
|
(34)
|
(33)
|
(35)
|
(32)
|
(29)
|
(26)
|
(13)
|
(13)
|
(13)
|
(11)
|
(18)
|
(14)
|
(13)
|
(20)
|
(7)
|
(10)
|
(2)
|
6
|
(10)
|
(15)
|
(10)
|
(14)
|
(13)
|
(13)
|
(30)
|
(30)
|
|
Income from Continuing Operations |
24
|
28
|
30
|
41
|
45
|
51
|
57
|
55
|
59
|
65
|
71
|
79
|
83
|
86
|
84
|
79
|
80
|
75
|
75
|
78
|
76
|
46
|
46
|
45
|
38
|
62
|
49
|
48
|
70
|
15
|
23
|
4
|
(23)
|
4
|
15
|
55
|
68
|
104
|
105
|
101
|
104
|
|
Net Income (Common) |
24
N/A
|
28
+15%
|
30
+7%
|
41
+36%
|
45
+10%
|
51
+13%
|
57
+12%
|
55
-4%
|
59
+9%
|
65
+10%
|
71
+9%
|
79
+11%
|
83
+5%
|
86
+4%
|
84
-2%
|
79
-6%
|
80
+1%
|
80
-1%
|
79
-1%
|
82
+4%
|
80
-2%
|
46
-43%
|
46
N/A
|
45
-3%
|
38
-15%
|
62
+64%
|
49
-20%
|
48
-3%
|
70
+46%
|
15
-78%
|
23
+52%
|
4
-85%
|
(23)
N/A
|
4
N/A
|
15
+340%
|
55
+256%
|
68
+23%
|
104
+54%
|
105
+1%
|
101
-4%
|
104
+3%
|
|
EPS (Diluted) |
0.83
N/A
|
0.95
+14%
|
1.02
+7%
|
1.38
+35%
|
1.52
+10%
|
1.72
+13%
|
1.92
+12%
|
1.85
-4%
|
2.01
+9%
|
2.22
+10%
|
2.47
+11%
|
2.71
+10%
|
2.86
+6%
|
2.97
+4%
|
2.91
-2%
|
2.74
-6%
|
2.78
+1%
|
2.76
-1%
|
2.77
+0%
|
2.88
+4%
|
2.84
-1%
|
1.63
-43%
|
1.7
+4%
|
1.66
-2%
|
1.42
-14%
|
2.32
+63%
|
1.87
-19%
|
1.8
-4%
|
2.65
+47%
|
0.59
-78%
|
0.9
+53%
|
0.14
-84%
|
-0.89
N/A
|
0.14
N/A
|
0.69
+393%
|
2.47
+258%
|
3.03
+23%
|
4.64
+53%
|
4.68
+1%
|
4.58
-2%
|
4.72
+3%
|