Patterson Companies Inc
NASDAQ:PDCO
Income Statement
Earnings Waterfall
Patterson Companies Inc
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-5.2B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
270.2m
USD
|
Other Expenses
|
-76.4m
USD
|
Net Income
|
193.9m
USD
|
Income Statement
Patterson Companies Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Aug-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 |
3 927
N/A
|
3 585
-9%
|
3 644
+2%
|
3 623
-1%
|
3 499
-3%
|
3 911
+12%
|
4 115
+5%
|
4 526
+10%
|
4 968
+10%
|
5 387
+8%
|
5 576
+4%
|
5 605
+1%
|
5 602
0%
|
5 593
0%
|
5 565
-1%
|
5 532
-1%
|
5 510
0%
|
5 466
-1%
|
5 498
+1%
|
5 517
+0%
|
5 538
+0%
|
5 575
+1%
|
5 567
0%
|
5 581
+0%
|
5 640
+1%
|
5 490
-3%
|
5 407
-2%
|
5 542
+2%
|
5 637
+2%
|
5 912
+5%
|
6 281
+6%
|
6 377
+2%
|
6 423
+1%
|
6 499
+1%
|
6 408
-1%
|
6 385
0%
|
6 389
+0%
|
6 472
+1%
|
6 525
+1%
|
6 552
+0%
|
6 567
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 720)
|
(2 566)
|
(2 656)
|
(2 666)
|
(2 591)
|
(2 850)
|
(3 017)
|
(3 356)
|
(3 721)
|
(4 064)
|
(4 225)
|
(4 266)
|
(4 272)
|
(4 292)
|
(4 282)
|
(4 252)
|
(4 265)
|
(4 266)
|
(4 314)
|
(4 354)
|
(4 370)
|
(4 384)
|
(4 370)
|
(4 377)
|
(4 424)
|
(4 293)
|
(4 246)
|
(4 362)
|
(4 444)
|
(4 709)
|
(5 005)
|
(5 095)
|
(5 128)
|
(5 161)
|
(5 084)
|
(5 060)
|
(5 058)
|
(5 099)
|
(5 145)
|
(5 161)
|
(5 168)
|
|
Gross Profit |
1 207
N/A
|
1 019
-16%
|
988
-3%
|
958
-3%
|
909
-5%
|
1 061
+17%
|
1 098
+4%
|
1 170
+7%
|
1 247
+7%
|
1 323
+6%
|
1 352
+2%
|
1 340
-1%
|
1 330
-1%
|
1 301
-2%
|
1 283
-1%
|
1 280
0%
|
1 245
-3%
|
1 199
-4%
|
1 184
-1%
|
1 163
-2%
|
1 168
+0%
|
1 191
+2%
|
1 197
+1%
|
1 204
+1%
|
1 216
+1%
|
1 197
-2%
|
1 161
-3%
|
1 180
+2%
|
1 193
+1%
|
1 203
+1%
|
1 276
+6%
|
1 282
+0%
|
1 294
+1%
|
1 338
+3%
|
1 323
-1%
|
1 325
+0%
|
1 331
+0%
|
1 373
+3%
|
1 380
+1%
|
1 391
+1%
|
1 399
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(849)
|
(725)
|
(709)
|
(682)
|
(653)
|
(756)
|
(798)
|
(858)
|
(917)
|
(975)
|
(1 001)
|
(992)
|
(1 031)
|
(1 014)
|
(1 004)
|
(1 009)
|
(970)
|
(980)
|
(1 016)
|
(1 026)
|
(1 036)
|
(1 053)
|
(1 047)
|
(1 113)
|
(1 127)
|
(1 094)
|
(1 712)
|
(1 639)
|
(1 634)
|
(993)
|
(1 058)
|
(1 160)
|
(1 173)
|
(1 096)
|
(1 092)
|
(1 097)
|
(1 088)
|
(1 097)
|
(1 100)
|
(1 115)
|
(1 129)
|
|
Other Operating Expenses |
(849)
|
(725)
|
(709)
|
(682)
|
(653)
|
(756)
|
(797)
|
(858)
|
(917)
|
(975)
|
(1 001)
|
(993)
|
(1 032)
|
(1 014)
|
(1 004)
|
(1 009)
|
(970)
|
(980)
|
(1 016)
|
(1 026)
|
(1 036)
|
(1 053)
|
(1 047)
|
(1 113)
|
(1 127)
|
(1 095)
|
(1 712)
|
(1 639)
|
(1 634)
|
(993)
|
(1 058)
|
(1 160)
|
(1 173)
|
(1 096)
|
(1 092)
|
(1 097)
|
(1 088)
|
(1 097)
|
(1 101)
|
(1 115)
|
(1 129)
|
|
Operating Income |
358
N/A
|
294
-18%
|
279
-5%
|
275
-1%
|
256
-7%
|
305
+19%
|
301
-1%
|
312
+4%
|
331
+6%
|
348
+5%
|
351
+1%
|
347
-1%
|
298
-14%
|
288
-3%
|
279
-3%
|
271
-3%
|
275
+1%
|
220
-20%
|
168
-24%
|
137
-18%
|
132
-3%
|
138
+4%
|
150
+9%
|
91
-40%
|
89
-2%
|
103
+16%
|
(551)
N/A
|
(459)
+17%
|
(441)
+4%
|
211
N/A
|
218
+4%
|
122
-44%
|
122
-1%
|
242
+99%
|
231
-5%
|
229
-1%
|
244
+7%
|
276
+13%
|
279
+1%
|
276
-1%
|
270
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(35)
|
(36)
|
(36)
|
(36)
|
(35)
|
(34)
|
(37)
|
(46)
|
(48)
|
(50)
|
(48)
|
(41)
|
(42)
|
(43)
|
(44)
|
(46)
|
(46)
|
(47)
|
(47)
|
(45)
|
(41)
|
(32)
|
(4)
|
(4)
|
(10)
|
(18)
|
(46)
|
(41)
|
(28)
|
(11)
|
78
|
83
|
98
|
109
|
21
|
31
|
10
|
(6)
|
0
|
(21)
|
(22)
|
|
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
|
(675)
|
0
|
0
|
0
|
0
|
(85)
|
0
|
0
|
(85)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
3
|
5
|
5
|
5
|
3
|
3
|
3
|
3
|
4
|
6
|
6
|
7
|
6
|
5
|
5
|
6
|
6
|
6
|
11
|
8
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|
Pre-Tax Income |
324
N/A
|
261
-19%
|
248
-5%
|
244
-1%
|
226
-8%
|
274
+21%
|
266
-3%
|
269
+1%
|
286
+6%
|
302
+6%
|
309
+2%
|
313
+1%
|
263
-16%
|
251
-5%
|
240
-4%
|
231
-4%
|
235
+2%
|
179
-24%
|
127
-29%
|
103
-19%
|
100
-3%
|
106
+6%
|
152
+43%
|
87
-43%
|
79
-9%
|
(590)
N/A
|
(597)
-1%
|
(500)
+16%
|
(469)
+6%
|
200
N/A
|
211
+6%
|
205
-3%
|
220
+7%
|
266
+21%
|
253
-5%
|
260
+3%
|
254
-2%
|
270
+7%
|
280
+4%
|
262
-6%
|
255
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(116)
|
(90)
|
(84)
|
(81)
|
(73)
|
(94)
|
(104)
|
(107)
|
(112)
|
(116)
|
(104)
|
(105)
|
(85)
|
(77)
|
(75)
|
(70)
|
(71)
|
(55)
|
(38)
|
(26)
|
(26)
|
(26)
|
(37)
|
(35)
|
(32)
|
1
|
2
|
(8)
|
(14)
|
(45)
|
(47)
|
(46)
|
(53)
|
(65)
|
(61)
|
(62)
|
(58)
|
(64)
|
(66)
|
(63)
|
(62)
|
|
Income from Continuing Operations |
209
|
171
|
164
|
164
|
153
|
180
|
162
|
163
|
174
|
186
|
204
|
208
|
178
|
174
|
166
|
160
|
164
|
124
|
89
|
77
|
74
|
80
|
115
|
53
|
47
|
(589)
|
(595)
|
(508)
|
(482)
|
155
|
165
|
159
|
167
|
202
|
192
|
198
|
195
|
207
|
213
|
200
|
193
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
209
N/A
|
201
-4%
|
205
+2%
|
217
+6%
|
215
-1%
|
223
+4%
|
203
-9%
|
184
-9%
|
186
+1%
|
187
+1%
|
196
+5%
|
207
+5%
|
175
-15%
|
171
-2%
|
163
-5%
|
157
-3%
|
242
+54%
|
201
-17%
|
166
-18%
|
154
-7%
|
77
-50%
|
84
+9%
|
118
+41%
|
56
-52%
|
48
-14%
|
(588)
N/A
|
(594)
-1%
|
(507)
+15%
|
(481)
+5%
|
156
N/A
|
166
+6%
|
160
-4%
|
168
+5%
|
203
+21%
|
194
-5%
|
200
+3%
|
197
-2%
|
208
+6%
|
214
+3%
|
200
-7%
|
194
-3%
|
|
EPS (Diluted) |
2.04
N/A
|
1.97
-3%
|
2.04
+4%
|
2.18
+7%
|
2.15
-1%
|
2.23
+4%
|
2.02
-9%
|
1.85
-8%
|
1.93
+4%
|
1.9
-2%
|
2.04
+7%
|
2.16
+6%
|
1.85
-14%
|
1.78
-4%
|
1.75
-2%
|
1.7
-3%
|
2.61
+54%
|
2.15
-18%
|
1.79
-17%
|
1.65
-8%
|
0.81
-51%
|
0.89
+10%
|
1.23
+38%
|
0.59
-52%
|
0.51
-14%
|
-6.25
N/A
|
-6.2
+1%
|
-5.25
+15%
|
-4.96
+6%
|
1.61
N/A
|
1.7
+6%
|
1.63
-4%
|
1.71
+5%
|
2.06
+20%
|
1.97
-4%
|
2.03
+3%
|
2
-1%
|
2.12
+6%
|
2.22
+5%
|
2.1
-5%
|
2.09
0%
|