Avnet Inc
NASDAQ:AVT
Income Statement
Earnings Waterfall
Avnet Inc
Revenue
|
24.7B
USD
|
Cost of Revenue
|
-21.8B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-444.7m
USD
|
Net Income
|
571.4m
USD
|
Income Statement
Avnet Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
27 042
N/A
|
27 500
+2%
|
27 994
+2%
|
28 124
+0%
|
28 177
+0%
|
17 655
-37%
|
15 344
-13%
|
11 954
-22%
|
9 299
-22%
|
16 741
+80%
|
16 330
-2%
|
16 443
+1%
|
16 803
+2%
|
17 440
+4%
|
17 983
+3%
|
18 231
+1%
|
18 584
+2%
|
19 037
+2%
|
19 466
+2%
|
19 993
+3%
|
19 897
0%
|
19 519
-2%
|
19 059
-2%
|
18 545
-3%
|
18 156
-2%
|
17 634
-3%
|
17 727
+1%
|
17 861
+1%
|
18 468
+3%
|
19 535
+6%
|
20 396
+4%
|
21 593
+6%
|
23 165
+7%
|
24 311
+5%
|
25 476
+5%
|
26 328
+3%
|
26 355
+0%
|
26 537
+1%
|
26 122
-2%
|
25 610
-2%
|
24 749
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(23 882)
|
(24 274)
|
(24 708)
|
(24 849)
|
(24 933)
|
(15 445)
|
(13 374)
|
(10 315)
|
(7 914)
|
(14 663)
|
(14 286)
|
(14 317)
|
(14 568)
|
(15 071)
|
(15 524)
|
(15 755)
|
(16 085)
|
(16 510)
|
(16 915)
|
(17 414)
|
(17 347)
|
(17 032)
|
(16 666)
|
(16 256)
|
(15 972)
|
(15 571)
|
(15 692)
|
(15 839)
|
(16 397)
|
(17 294)
|
(18 012)
|
(19 007)
|
(20 334)
|
(21 345)
|
(22 402)
|
(23 184)
|
(23 211)
|
(23 355)
|
(22 960)
|
(22 526)
|
(21 807)
|
|
Gross Profit |
3 160
N/A
|
3 226
+2%
|
3 286
+2%
|
3 275
0%
|
3 244
-1%
|
2 210
-32%
|
1 971
-11%
|
1 639
-17%
|
1 385
-15%
|
2 078
+50%
|
2 045
-2%
|
2 126
+4%
|
2 235
+5%
|
2 369
+6%
|
2 459
+4%
|
2 476
+1%
|
2 499
+1%
|
2 527
+1%
|
2 551
+1%
|
2 579
+1%
|
2 550
-1%
|
2 486
-2%
|
2 393
-4%
|
2 289
-4%
|
2 183
-5%
|
2 063
-6%
|
2 036
-1%
|
2 021
-1%
|
2 071
+2%
|
2 241
+8%
|
2 384
+6%
|
2 586
+8%
|
2 831
+9%
|
2 965
+5%
|
3 074
+4%
|
3 145
+2%
|
3 144
0%
|
3 182
+1%
|
3 162
-1%
|
3 084
-2%
|
2 942
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 285)
|
(2 341)
|
(2 381)
|
(2 356)
|
(2 318)
|
(1 515)
|
(1 308)
|
(1 089)
|
(896)
|
(1 460)
|
(1 447)
|
(1 524)
|
(1 642)
|
(1 788)
|
(1 926)
|
(1 979)
|
(2 004)
|
(1 991)
|
(1 965)
|
(1 953)
|
(1 915)
|
(1 875)
|
(1 856)
|
(1 849)
|
(1 851)
|
(1 842)
|
(1 857)
|
(1 834)
|
(1 828)
|
(1 874)
|
(1 890)
|
(1 949)
|
(1 998)
|
(1 995)
|
(1 986)
|
(1 970)
|
(1 956)
|
(1 967)
|
(1 977)
|
(1 956)
|
(1 926)
|
|
Selling, General & Administrative |
(2 285)
|
(2 341)
|
(2 381)
|
(2 356)
|
(2 318)
|
(1 515)
|
(1 308)
|
(1 089)
|
(896)
|
(1 460)
|
(1 447)
|
(1 516)
|
(1 614)
|
(1 788)
|
(1 898)
|
(1 958)
|
(2 004)
|
(1 991)
|
(1 965)
|
(1 953)
|
(1 915)
|
(1 875)
|
(1 856)
|
(1 849)
|
(1 851)
|
(1 842)
|
(1 857)
|
(1 834)
|
(1 828)
|
(1 875)
|
(1 890)
|
(1 949)
|
(1 999)
|
(1 995)
|
(1 986)
|
(1 970)
|
(1 956)
|
(1 967)
|
(1 977)
|
(1 956)
|
(1 926)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(28)
|
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
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(20)
|
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
|
|
Operating Income |
875
N/A
|
885
+1%
|
905
+2%
|
919
+2%
|
927
+1%
|
695
-25%
|
663
-5%
|
549
-17%
|
489
-11%
|
618
+26%
|
598
-3%
|
602
+1%
|
593
-2%
|
581
-2%
|
533
-8%
|
497
-7%
|
495
0%
|
536
+8%
|
586
+9%
|
626
+7%
|
634
+1%
|
612
-4%
|
537
-12%
|
440
-18%
|
333
-24%
|
221
-34%
|
179
-19%
|
187
+5%
|
243
+30%
|
366
+50%
|
494
+35%
|
637
+29%
|
832
+31%
|
971
+17%
|
1 088
+12%
|
1 175
+8%
|
1 188
+1%
|
1 215
+2%
|
1 185
-2%
|
1 128
-5%
|
1 016
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(109)
|
(105)
|
(101)
|
(98)
|
(96)
|
(90)
|
(82)
|
(84)
|
(79)
|
(92)
|
(110)
|
(110)
|
(118)
|
(108)
|
(92)
|
(90)
|
(83)
|
(90)
|
(98)
|
(110)
|
(127)
|
(135)
|
(132)
|
(128)
|
(132)
|
(123)
|
(121)
|
(110)
|
(92)
|
(89)
|
(90)
|
(90)
|
(94)
|
(100)
|
(123)
|
(160)
|
(206)
|
(251)
|
(277)
|
(292)
|
(294)
|
|
Non-Reccuring Items |
(105)
|
(73)
|
(98)
|
(83)
|
(75)
|
(42)
|
(36)
|
(37)
|
(30)
|
(45)
|
(62)
|
(78)
|
(103)
|
(137)
|
(152)
|
(159)
|
(332)
|
(327)
|
(295)
|
(321)
|
(117)
|
(246)
|
(255)
|
(207)
|
(370)
|
(226)
|
(243)
|
(241)
|
(93)
|
(100)
|
(63)
|
(51)
|
(60)
|
(32)
|
(26)
|
35
|
62
|
9
|
88
|
21
|
10
|
|
Total Other Income |
(8)
|
(6)
|
(8)
|
(9)
|
(21)
|
9
|
4
|
13
|
21
|
(3)
|
(5)
|
(45)
|
(27)
|
(25)
|
(6)
|
36
|
25
|
26
|
5
|
6
|
8
|
6
|
6
|
(2)
|
(14)
|
(2)
|
(2)
|
(1)
|
7
|
(4)
|
0
|
3
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
10
|
16
|
6
|
(11)
|
|
Pre-Tax Income |
653
N/A
|
701
+7%
|
698
0%
|
729
+5%
|
735
+1%
|
572
-22%
|
549
-4%
|
442
-20%
|
401
-9%
|
478
+19%
|
421
-12%
|
369
-12%
|
345
-6%
|
310
-10%
|
283
-9%
|
285
+0%
|
106
-63%
|
145
+37%
|
198
+37%
|
201
+1%
|
399
+98%
|
237
-41%
|
156
-34%
|
103
-34%
|
(182)
N/A
|
(130)
+29%
|
(187)
-44%
|
(165)
+12%
|
65
N/A
|
173
+166%
|
341
+97%
|
499
+46%
|
677
+36%
|
833
+23%
|
934
+12%
|
1 045
+12%
|
1 041
0%
|
983
-6%
|
1 013
+3%
|
863
-15%
|
721
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(167)
|
(156)
|
(145)
|
(137)
|
(136)
|
(86)
|
(82)
|
(37)
|
(10)
|
(87)
|
(72)
|
(89)
|
(83)
|
(47)
|
(30)
|
5
|
(222)
|
(322)
|
(358)
|
(373)
|
(160)
|
(49)
|
(2)
|
0
|
60
|
99
|
95
|
87
|
95
|
20
|
(18)
|
(44)
|
(146)
|
(141)
|
(169)
|
(187)
|
(179)
|
(212)
|
(217)
|
(193)
|
(150)
|
|
Income from Continuing Operations |
486
|
546
|
553
|
592
|
599
|
485
|
466
|
405
|
391
|
391
|
350
|
280
|
262
|
263
|
254
|
289
|
(116)
|
(177)
|
(160)
|
(172)
|
239
|
187
|
154
|
103
|
(122)
|
(31)
|
(92)
|
(78)
|
160
|
193
|
323
|
455
|
531
|
692
|
765
|
858
|
862
|
771
|
796
|
670
|
571
|
|
Net Income (Common) |
486
N/A
|
546
+12%
|
553
+1%
|
592
+7%
|
599
+1%
|
572
-5%
|
574
+0%
|
567
-1%
|
569
+0%
|
507
-11%
|
445
-12%
|
392
-12%
|
541
+38%
|
525
-3%
|
515
-2%
|
458
-11%
|
(134)
N/A
|
(156)
-17%
|
(131)
+16%
|
(141)
-8%
|
267
N/A
|
176
-34%
|
134
-24%
|
102
-24%
|
(115)
N/A
|
(31)
+73%
|
(92)
-196%
|
(76)
+17%
|
160
N/A
|
193
+21%
|
323
+68%
|
455
+41%
|
531
+17%
|
692
+30%
|
765
+11%
|
858
+12%
|
862
+0%
|
771
-11%
|
796
+3%
|
670
-16%
|
571
-15%
|
|
EPS (Diluted) |
3.47
N/A
|
3.89
+12%
|
3.94
+1%
|
4.34
+10%
|
4.35
+0%
|
4.11
-6%
|
4.24
+3%
|
4.19
-1%
|
4.31
+3%
|
3.81
-12%
|
3.42
-10%
|
3.01
-12%
|
4.17
+39%
|
4.06
-3%
|
4.15
+2%
|
3.76
-9%
|
-1.11
N/A
|
-1.3
-17%
|
-1.12
+14%
|
-1.26
-13%
|
2.45
N/A
|
1.58
-36%
|
1.28
-19%
|
0.99
-23%
|
-1.18
N/A
|
-0.31
+74%
|
-0.91
-194%
|
-0.77
+15%
|
1.58
N/A
|
1.93
+22%
|
3.21
+66%
|
4.52
+41%
|
5.33
+18%
|
6.92
+30%
|
8
+16%
|
9.25
+16%
|
9.32
+1%
|
8.29
-11%
|
8.53
+3%
|
7.29
-15%
|
6.26
-14%
|