Plexus Corp
NASDAQ:PLXS
Income Statement
Earnings Waterfall
Plexus Corp
Revenue
|
4B
USD
|
Cost of Revenue
|
-3.6B
USD
|
Gross Profit
|
366.5m
USD
|
Operating Expenses
|
-176.2m
USD
|
Operating Income
|
190.3m
USD
|
Other Expenses
|
-88.7m
USD
|
Net Income
|
101.6m
USD
|
Income Statement
Plexus Corp
Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-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 | Jan-2020 | Apr-2020 | Jul-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 |
2 231
N/A
|
2 280
+2%
|
2 378
+4%
|
2 509
+5%
|
2 603
+4%
|
2 652
+2%
|
2 654
+0%
|
2 606
-2%
|
2 574
-1%
|
2 572
0%
|
2 556
-1%
|
2 574
+1%
|
2 560
-1%
|
2 511
-2%
|
2 528
+1%
|
2 570
+2%
|
2 665
+4%
|
2 772
+4%
|
2 874
+4%
|
2 962
+3%
|
3 052
+3%
|
3 125
+2%
|
3 164
+1%
|
3 251
+3%
|
3 230
-1%
|
3 287
+2%
|
3 390
+3%
|
3 368
-1%
|
3 482
+3%
|
3 439
-1%
|
3 369
-2%
|
3 356
0%
|
3 364
+0%
|
3 531
+5%
|
3 811
+8%
|
4 088
+7%
|
4 270
+4%
|
4 310
+1%
|
4 210
-2%
|
4 099
-3%
|
3 995
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 017)
|
(2 062)
|
(2 153)
|
(2 274)
|
(2 360)
|
(2 409)
|
(2 415)
|
(2 378)
|
(2 352)
|
(2 347)
|
(2 329)
|
(2 333)
|
(2 308)
|
(2 260)
|
(2 272)
|
(2 315)
|
(2 420)
|
(2 521)
|
(2 616)
|
(2 695)
|
(2 768)
|
(2 838)
|
(2 873)
|
(2 953)
|
(2 940)
|
(2 986)
|
(3 078)
|
(3 056)
|
(3 140)
|
(3 105)
|
(3 046)
|
(3 042)
|
(3 064)
|
(3 212)
|
(3 464)
|
(3 709)
|
(3 865)
|
(3 905)
|
(3 816)
|
(3 717)
|
(3 629)
|
|
Gross Profit |
214
N/A
|
217
+1%
|
226
+4%
|
235
+4%
|
242
+3%
|
243
+0%
|
240
-1%
|
228
-5%
|
222
-3%
|
225
+2%
|
227
+1%
|
242
+6%
|
252
+4%
|
251
-1%
|
256
+2%
|
255
0%
|
244
-4%
|
251
+3%
|
258
+3%
|
267
+3%
|
284
+7%
|
287
+1%
|
292
+2%
|
299
+2%
|
289
-3%
|
301
+4%
|
313
+4%
|
313
+0%
|
342
+9%
|
334
-3%
|
323
-3%
|
314
-3%
|
300
-5%
|
319
+7%
|
347
+9%
|
378
+9%
|
405
+7%
|
405
N/A
|
395
-3%
|
381
-3%
|
367
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(112)
|
(111)
|
(114)
|
(119)
|
(121)
|
(122)
|
(123)
|
(119)
|
(116)
|
(116)
|
(121)
|
(124)
|
(128)
|
(130)
|
(126)
|
(128)
|
(132)
|
(135)
|
(139)
|
(143)
|
(145)
|
(146)
|
(148)
|
(154)
|
(153)
|
(153)
|
(153)
|
(153)
|
(147)
|
(146)
|
(144)
|
(149)
|
(155)
|
(161)
|
(167)
|
(174)
|
(179)
|
(177)
|
(176)
|
(198)
|
(176)
|
|
Selling, General & Administrative |
(112)
|
(111)
|
(114)
|
(119)
|
(121)
|
(122)
|
(122)
|
(119)
|
(116)
|
(116)
|
(121)
|
(124)
|
(128)
|
(130)
|
(126)
|
(127)
|
(132)
|
(136)
|
(139)
|
(143)
|
(145)
|
(146)
|
(148)
|
(152)
|
(153)
|
(153)
|
(153)
|
(146)
|
(147)
|
(146)
|
(144)
|
(149)
|
(151)
|
(159)
|
(167)
|
(174)
|
(179)
|
(177)
|
(176)
|
(175)
|
(176)
|
|
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
|
(6)
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
|
Operating Income |
102
N/A
|
107
+4%
|
112
+5%
|
117
+4%
|
121
+4%
|
121
-1%
|
117
-3%
|
110
-6%
|
105
-4%
|
110
+4%
|
106
-3%
|
117
+10%
|
125
+6%
|
122
-3%
|
130
+7%
|
128
-2%
|
112
-12%
|
115
+3%
|
118
+3%
|
124
+5%
|
140
+13%
|
142
+1%
|
144
+2%
|
145
+1%
|
137
-6%
|
148
+8%
|
159
+8%
|
160
+1%
|
196
+22%
|
188
-4%
|
180
-4%
|
165
-8%
|
145
-12%
|
158
+9%
|
180
+14%
|
205
+14%
|
226
+10%
|
228
+1%
|
219
-4%
|
184
-16%
|
190
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(15)
|
(18)
|
(22)
|
(26)
|
(30)
|
(29)
|
(29)
|
|
Non-Reccuring Items |
(10)
|
(11)
|
(11)
|
(9)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(8)
|
(8)
|
(6)
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
0
|
0
|
(2)
|
0
|
0
|
(23)
|
(23)
|
0
|
(34)
|
|
Total Other Income |
1
|
2
|
2
|
2
|
1
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(8)
|
(9)
|
|
Pre-Tax Income |
84
N/A
|
89
+5%
|
93
+5%
|
100
+7%
|
109
+10%
|
109
0%
|
106
-2%
|
98
-8%
|
90
-7%
|
92
+2%
|
87
-5%
|
101
+16%
|
114
+13%
|
113
-1%
|
122
+8%
|
120
-2%
|
102
-15%
|
104
+2%
|
108
+3%
|
113
+5%
|
127
+12%
|
127
+0%
|
126
-1%
|
126
+0%
|
112
-12%
|
123
+11%
|
135
+10%
|
143
+5%
|
175
+23%
|
166
-5%
|
160
-4%
|
146
-9%
|
130
-10%
|
141
+8%
|
158
+12%
|
181
+14%
|
197
+9%
|
172
-13%
|
161
-6%
|
146
-9%
|
118
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(4)
|
(6)
|
(7)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(10)
|
(10)
|
(7)
|
(8)
|
(19)
|
(20)
|
(24)
|
(23)
|
(22)
|
(20)
|
(19)
|
(20)
|
(20)
|
(24)
|
(27)
|
(22)
|
(22)
|
(20)
|
(16)
|
|
Income from Continuing Operations |
84
|
85
|
87
|
93
|
98
|
97
|
94
|
86
|
79
|
81
|
76
|
90
|
103
|
102
|
112
|
110
|
93
|
94
|
96
|
100
|
112
|
110
|
116
|
117
|
105
|
116
|
116
|
122
|
151
|
143
|
139
|
126
|
111
|
121
|
138
|
157
|
171
|
149
|
139
|
126
|
102
|
|
Net Income (Common) |
84
N/A
|
85
+2%
|
87
+2%
|
93
+6%
|
98
+6%
|
97
-1%
|
94
-3%
|
86
-9%
|
79
-8%
|
81
+3%
|
76
-6%
|
90
+18%
|
103
+14%
|
102
0%
|
112
+10%
|
(15)
N/A
|
(32)
-116%
|
(31)
+3%
|
13
N/A
|
134
+928%
|
146
+9%
|
145
-1%
|
109
-25%
|
117
+8%
|
106
-10%
|
117
+10%
|
118
+1%
|
123
+4%
|
152
+24%
|
143
-5%
|
139
-3%
|
126
-9%
|
111
-12%
|
121
+9%
|
138
+14%
|
157
+14%
|
171
+9%
|
149
-13%
|
139
-7%
|
126
-9%
|
102
-19%
|
|
EPS (Diluted) |
2.41
N/A
|
2.45
+2%
|
2.52
+3%
|
2.68
+6%
|
2.84
+6%
|
2.82
-1%
|
2.74
-3%
|
2.5
-9%
|
2.33
-7%
|
2.38
+2%
|
2.24
-6%
|
2.61
+17%
|
2.95
+13%
|
2.96
+0%
|
3.24
+9%
|
-0.43
N/A
|
-0.91
-112%
|
-0.91
N/A
|
0.38
N/A
|
4.13
+987%
|
4.65
+13%
|
4.72
+2%
|
3.49
-26%
|
3.9
+12%
|
3.52
-10%
|
3.9
+11%
|
3.92
+1%
|
4.15
+6%
|
5.17
+25%
|
4.92
-5%
|
4.76
-3%
|
4.39
-8%
|
3.91
-11%
|
4.29
+10%
|
4.86
+13%
|
5.55
+14%
|
6.05
+9%
|
5.33
-12%
|
4.95
-7%
|
4.49
-9%
|
3.62
-19%
|