Monro Inc
NASDAQ:MNRO
Income Statement
Earnings Waterfall
Monro Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-831.7m
USD
|
Gross Profit
|
445.9m
USD
|
Operating Expenses
|
-378.6m
USD
|
Operating Income
|
67.3m
USD
|
Other Expenses
|
-34m
USD
|
Net Income
|
33.3m
USD
|
Income Statement
Monro Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
824
N/A
|
831
+1%
|
843
+1%
|
859
+2%
|
879
+2%
|
895
+2%
|
914
+2%
|
931
+2%
|
934
+0%
|
944
+1%
|
944
+0%
|
949
+1%
|
999
+5%
|
1 022
+2%
|
1 063
+4%
|
1 097
+3%
|
1 094
0%
|
1 128
+3%
|
1 145
+2%
|
1 174
+3%
|
1 199
+2%
|
1 200
+0%
|
1 222
+2%
|
1 239
+1%
|
1 258
+2%
|
1 257
0%
|
1 187
-6%
|
1 151
-3%
|
1 106
-4%
|
1 126
+2%
|
1 221
+8%
|
1 280
+5%
|
1 337
+4%
|
1 359
+2%
|
1 367
+1%
|
1 349
-1%
|
1 343
0%
|
1 325
-1%
|
1 303
-2%
|
1 295
-1%
|
1 278
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(511)
|
(512)
|
(512)
|
(520)
|
(532)
|
(541)
|
(551)
|
(557)
|
(556)
|
(558)
|
(560)
|
(566)
|
(603)
|
(625)
|
(651)
|
(677)
|
(673)
|
(692)
|
(705)
|
(722)
|
(736)
|
(735)
|
(745)
|
(760)
|
(773)
|
(780)
|
(751)
|
(733)
|
(716)
|
(731)
|
(787)
|
(820)
|
(853)
|
(878)
|
(889)
|
(885)
|
(886)
|
(869)
|
(854)
|
(848)
|
(832)
|
|
Gross Profit |
314
N/A
|
320
+2%
|
331
+3%
|
339
+2%
|
347
+2%
|
353
+2%
|
363
+3%
|
374
+3%
|
378
+1%
|
386
+2%
|
384
0%
|
383
0%
|
396
+3%
|
397
+0%
|
412
+4%
|
420
+2%
|
421
+0%
|
436
+3%
|
440
+1%
|
452
+3%
|
463
+2%
|
465
+0%
|
476
+2%
|
478
+0%
|
485
+1%
|
477
-2%
|
436
-9%
|
419
-4%
|
390
-7%
|
395
+1%
|
434
+10%
|
460
+6%
|
484
+5%
|
482
-1%
|
478
-1%
|
464
-3%
|
457
-2%
|
456
0%
|
448
-2%
|
447
0%
|
446
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(224)
|
(225)
|
(229)
|
(232)
|
(239)
|
(244)
|
(249)
|
(255)
|
(260)
|
(265)
|
(266)
|
(267)
|
(273)
|
(280)
|
(292)
|
(298)
|
(303)
|
(308)
|
(313)
|
(324)
|
(334)
|
(338)
|
(345)
|
(348)
|
(354)
|
(374)
|
(359)
|
(351)
|
(338)
|
(323)
|
(344)
|
(360)
|
(373)
|
(380)
|
(378)
|
(375)
|
(372)
|
(376)
|
(378)
|
(377)
|
(379)
|
|
Selling, General & Administrative |
(224)
|
(225)
|
(229)
|
(232)
|
(239)
|
(244)
|
(249)
|
(255)
|
(260)
|
(265)
|
(266)
|
(267)
|
(272)
|
(280)
|
(292)
|
(298)
|
(303)
|
(308)
|
(313)
|
(324)
|
(334)
|
(338)
|
(345)
|
(348)
|
(354)
|
(374)
|
(358)
|
(350)
|
(338)
|
(323)
|
(344)
|
(360)
|
(373)
|
(380)
|
(378)
|
(375)
|
(372)
|
(377)
|
(378)
|
(377)
|
(378)
|
|
Operating Income |
89
N/A
|
95
+7%
|
102
+7%
|
107
+5%
|
108
+1%
|
110
+2%
|
114
+4%
|
119
+5%
|
118
-1%
|
121
+3%
|
118
-2%
|
116
-2%
|
123
+6%
|
117
-5%
|
120
+2%
|
122
+2%
|
118
-3%
|
128
+9%
|
127
0%
|
128
+0%
|
129
+1%
|
127
-1%
|
131
+3%
|
130
-1%
|
131
+1%
|
103
-21%
|
77
-26%
|
68
-12%
|
52
-23%
|
73
+39%
|
89
+23%
|
100
+11%
|
111
+12%
|
102
-8%
|
100
-2%
|
89
-11%
|
85
-4%
|
80
-6%
|
71
-11%
|
70
-2%
|
67
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(19)
|
(20)
|
(21)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(27)
|
(26)
|
(25)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Pre-Tax Income |
80
N/A
|
87
+8%
|
93
+7%
|
97
+5%
|
98
+1%
|
99
+1%
|
102
+3%
|
106
+4%
|
104
-3%
|
105
+2%
|
102
-3%
|
99
-3%
|
105
+5%
|
97
-7%
|
98
+1%
|
99
+0%
|
94
-5%
|
104
+10%
|
102
-1%
|
102
+0%
|
103
+1%
|
100
-3%
|
103
+3%
|
102
-1%
|
102
+1%
|
74
-27%
|
49
-34%
|
40
-19%
|
24
-41%
|
44
+88%
|
61
+38%
|
72
+18%
|
85
+18%
|
77
-9%
|
77
0%
|
67
-14%
|
63
-6%
|
57
-9%
|
49
-15%
|
48
-1%
|
47
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(29)
|
(32)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(38)
|
(39)
|
(37)
|
(36)
|
(39)
|
(36)
|
(36)
|
(37)
|
(35)
|
(35)
|
(31)
|
(26)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(16)
|
(11)
|
(9)
|
(5)
|
(10)
|
(14)
|
(17)
|
(20)
|
(16)
|
(19)
|
(16)
|
(16)
|
(18)
|
(13)
|
(13)
|
(13)
|
|
Income from Continuing Operations |
51
|
55
|
58
|
60
|
61
|
62
|
64
|
66
|
66
|
67
|
65
|
63
|
66
|
62
|
62
|
62
|
59
|
69
|
72
|
76
|
82
|
80
|
82
|
80
|
79
|
58
|
38
|
31
|
19
|
34
|
47
|
55
|
65
|
62
|
58
|
51
|
47
|
39
|
35
|
35
|
34
|
|
Net Income (Common) |
50
N/A
|
54
+7%
|
57
+6%
|
60
+5%
|
61
+1%
|
61
+1%
|
63
+3%
|
66
+4%
|
65
-1%
|
66
+2%
|
64
-3%
|
63
-2%
|
65
+4%
|
61
-6%
|
62
+1%
|
62
0%
|
56
-10%
|
64
+14%
|
67
+5%
|
71
+7%
|
80
+13%
|
79
-1%
|
81
+3%
|
80
-2%
|
78
-2%
|
58
-26%
|
38
-34%
|
31
-20%
|
18
-40%
|
34
+85%
|
47
+37%
|
55
+18%
|
64
+18%
|
61
-5%
|
58
-5%
|
50
-14%
|
47
-7%
|
39
-18%
|
35
-9%
|
34
-1%
|
33
-3%
|
|
EPS (Diluted) |
1.55
N/A
|
1.66
+7%
|
1.76
+6%
|
1.84
+5%
|
1.85
+1%
|
1.86
+1%
|
1.91
+3%
|
1.98
+4%
|
1.95
-2%
|
1.99
+2%
|
1.93
-3%
|
1.88
-3%
|
1.95
+4%
|
1.83
-6%
|
1.86
+2%
|
1.86
N/A
|
1.67
-10%
|
1.9
+14%
|
1.98
+4%
|
2.11
+7%
|
2.36
+12%
|
2.36
N/A
|
2.4
+2%
|
2.35
-2%
|
2.29
-3%
|
1.7
-26%
|
1.12
-34%
|
0.89
-21%
|
0.53
-40%
|
1
+89%
|
1.37
+37%
|
1.6
+17%
|
1.88
+18%
|
1.8
-4%
|
1.69
-6%
|
1.53
-9%
|
1.46
-5%
|
1.18
-19%
|
1.08
-8%
|
1.07
-1%
|
1.04
-3%
|