Silgan Holdings Inc
NASDAQ:SLGN
Income Statement
Earnings Waterfall
Silgan Holdings Inc
Revenue
|
6B
USD
|
Cost of Revenue
|
-5B
USD
|
Gross Profit
|
992.6m
USD
|
Operating Expenses
|
-388.7m
USD
|
Operating Income
|
603.8m
USD
|
Other Expenses
|
-277.9m
USD
|
Net Income
|
326m
USD
|
Income Statement
Silgan Holdings 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 |
3 708
N/A
|
3 769
+2%
|
3 806
+1%
|
3 866
+2%
|
3 912
+1%
|
3 873
-1%
|
3 869
0%
|
3 845
-1%
|
3 764
-2%
|
3 740
-1%
|
3 700
-1%
|
3 637
-2%
|
3 613
-1%
|
3 626
+0%
|
3 773
+4%
|
3 900
+3%
|
4 090
+5%
|
4 297
+5%
|
4 334
+1%
|
4 374
+1%
|
4 449
+2%
|
4 464
+0%
|
4 498
+1%
|
4 512
+0%
|
4 490
0%
|
4 493
+0%
|
4 577
+2%
|
4 744
+4%
|
4 922
+4%
|
5 130
+4%
|
5 302
+3%
|
5 465
+3%
|
5 677
+4%
|
5 881
+4%
|
6 076
+3%
|
6 395
+5%
|
6 412
+0%
|
6 388
0%
|
6 271
-2%
|
6 104
-3%
|
5 988
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 161)
|
(3 205)
|
(3 226)
|
(3 269)
|
(3 312)
|
(3 279)
|
(3 286)
|
(3 281)
|
(3 210)
|
(3 194)
|
(3 161)
|
(3 100)
|
(3 101)
|
(3 110)
|
(3 226)
|
(3 329)
|
(3 455)
|
(3 620)
|
(3 643)
|
(3 685)
|
(3 759)
|
(3 768)
|
(3 792)
|
(3 803)
|
(3 776)
|
(3 760)
|
(3 803)
|
(3 920)
|
(4 055)
|
(4 226)
|
(4 387)
|
(4 560)
|
(4 759)
|
(4 950)
|
(5 107)
|
(5 366)
|
(5 364)
|
(5 336)
|
(5 242)
|
(5 097)
|
(4 996)
|
|
Gross Profit |
547
N/A
|
564
+3%
|
580
+3%
|
597
+3%
|
600
+0%
|
594
-1%
|
584
-2%
|
564
-4%
|
554
-2%
|
546
-1%
|
540
-1%
|
537
-1%
|
512
-5%
|
516
+1%
|
547
+6%
|
571
+4%
|
635
+11%
|
677
+7%
|
691
+2%
|
690
0%
|
690
+0%
|
696
+1%
|
706
+1%
|
710
+0%
|
714
+1%
|
733
+3%
|
773
+6%
|
824
+7%
|
867
+5%
|
904
+4%
|
915
+1%
|
905
-1%
|
918
+2%
|
930
+1%
|
969
+4%
|
1 029
+6%
|
1 048
+2%
|
1 052
+0%
|
1 029
-2%
|
1 007
-2%
|
993
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(211)
|
(218)
|
(222)
|
(227)
|
(224)
|
(221)
|
(218)
|
(217)
|
(220)
|
(221)
|
(221)
|
(219)
|
(193)
|
(185)
|
(201)
|
(215)
|
(247)
|
(267)
|
(265)
|
(265)
|
(272)
|
(277)
|
(284)
|
(291)
|
(298)
|
(302)
|
(302)
|
(311)
|
(320)
|
(326)
|
(333)
|
(326)
|
(322)
|
(327)
|
(358)
|
(369)
|
(372)
|
(386)
|
(377)
|
(377)
|
(389)
|
|
Selling, General & Administrative |
(211)
|
(218)
|
(222)
|
(227)
|
(225)
|
(221)
|
(218)
|
(217)
|
(220)
|
(221)
|
(221)
|
(219)
|
(220)
|
(220)
|
(244)
|
(267)
|
(281)
|
(302)
|
(301)
|
(301)
|
(308)
|
(309)
|
(311)
|
(314)
|
(316)
|
(326)
|
(330)
|
(345)
|
(358)
|
(368)
|
(378)
|
(373)
|
(373)
|
(376)
|
(405)
|
(416)
|
(417)
|
(418)
|
(397)
|
(384)
|
(384)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
35
|
43
|
52
|
33
|
35
|
36
|
36
|
37
|
32
|
27
|
23
|
18
|
23
|
28
|
34
|
39
|
42
|
45
|
48
|
51
|
49
|
48
|
47
|
45
|
33
|
20
|
8
|
(4)
|
|
Operating Income |
336
N/A
|
346
+3%
|
358
+3%
|
370
+4%
|
375
+1%
|
374
-1%
|
366
-2%
|
347
-5%
|
334
-4%
|
325
-3%
|
318
-2%
|
318
0%
|
319
+0%
|
331
+4%
|
347
+5%
|
356
+3%
|
388
+9%
|
410
+6%
|
426
+4%
|
425
0%
|
418
-2%
|
418
N/A
|
422
+1%
|
419
-1%
|
416
-1%
|
430
+4%
|
472
+10%
|
513
+9%
|
548
+7%
|
577
+5%
|
582
+1%
|
579
0%
|
596
+3%
|
604
+1%
|
612
+1%
|
660
+8%
|
676
+2%
|
666
-1%
|
652
-2%
|
630
-3%
|
604
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(67)
|
(71)
|
(74)
|
(77)
|
(75)
|
(73)
|
(70)
|
(68)
|
(67)
|
(67)
|
(67)
|
(67)
|
(68)
|
(72)
|
(84)
|
(97)
|
(110)
|
(120)
|
(121)
|
(119)
|
(116)
|
(113)
|
(111)
|
(110)
|
(106)
|
(102)
|
(100)
|
(100)
|
(104)
|
(107)
|
(107)
|
(107)
|
(108)
|
(111)
|
(114)
|
(120)
|
(126)
|
(134)
|
(152)
|
(166)
|
(173)
|
|
Non-Reccuring Items |
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(14)
|
(14)
|
(20)
|
(14)
|
(15)
|
(19)
|
(18)
|
(19)
|
(35)
|
(47)
|
(41)
|
(38)
|
(22)
|
(7)
|
(6)
|
(9)
|
(14)
|
(51)
|
(55)
|
(58)
|
(59)
|
(37)
|
(36)
|
(37)
|
(42)
|
(24)
|
(27)
|
(21)
|
(13)
|
(16)
|
(12)
|
(76)
|
(77)
|
(76)
|
(80)
|
(8)
|
|
Pre-Tax Income |
255
N/A
|
262
+3%
|
270
+3%
|
279
+4%
|
285
+2%
|
287
+1%
|
282
-2%
|
258
-8%
|
253
-2%
|
243
-4%
|
233
-4%
|
233
+0%
|
232
0%
|
225
-3%
|
216
-4%
|
219
+1%
|
240
+10%
|
268
+12%
|
298
+11%
|
300
+1%
|
293
-2%
|
291
-1%
|
260
-11%
|
254
-2%
|
252
-1%
|
270
+7%
|
335
+24%
|
377
+13%
|
407
+8%
|
429
+5%
|
450
+5%
|
445
-1%
|
466
+5%
|
480
+3%
|
483
+1%
|
527
+9%
|
474
-10%
|
456
-4%
|
424
-7%
|
385
-9%
|
422
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(69)
|
(70)
|
(94)
|
(97)
|
(102)
|
(103)
|
(99)
|
(89)
|
(81)
|
(78)
|
(76)
|
(77)
|
(79)
|
(75)
|
(71)
|
(71)
|
(82)
|
(87)
|
(90)
|
(80)
|
(69)
|
(66)
|
(59)
|
(57)
|
(58)
|
(65)
|
(83)
|
(94)
|
(98)
|
(105)
|
(110)
|
(111)
|
(107)
|
(109)
|
(114)
|
(126)
|
(133)
|
(128)
|
(110)
|
(99)
|
(96)
|
|
Income from Continuing Operations |
185
|
192
|
176
|
182
|
182
|
184
|
182
|
169
|
172
|
166
|
157
|
156
|
153
|
150
|
145
|
147
|
158
|
181
|
208
|
220
|
224
|
225
|
201
|
197
|
194
|
205
|
252
|
284
|
309
|
325
|
341
|
334
|
359
|
371
|
369
|
401
|
341
|
328
|
314
|
286
|
326
|
|
Net Income (Common) |
185
N/A
|
192
+3%
|
176
-8%
|
182
+3%
|
182
+0%
|
184
+1%
|
182
-1%
|
169
-7%
|
172
+2%
|
166
-4%
|
157
-5%
|
156
0%
|
153
-2%
|
150
-2%
|
145
-4%
|
147
+2%
|
270
+83%
|
292
+8%
|
320
+9%
|
332
+4%
|
224
-32%
|
225
+0%
|
201
-11%
|
197
-2%
|
194
-2%
|
205
+6%
|
252
+23%
|
284
+13%
|
309
+9%
|
325
+5%
|
341
+5%
|
334
-2%
|
359
+7%
|
371
+3%
|
369
0%
|
401
+9%
|
341
-15%
|
328
-4%
|
314
-4%
|
286
-9%
|
326
+14%
|
|
EPS (Diluted) |
1.45
N/A
|
1.49
+3%
|
1.37
-8%
|
1.42
+4%
|
1.43
+1%
|
1.44
+1%
|
1.5
+4%
|
1.38
-8%
|
1.41
+2%
|
1.37
-3%
|
1.29
-6%
|
1.28
-1%
|
1.27
-1%
|
1.34
+6%
|
1.29
-4%
|
1.31
+2%
|
2.42
+85%
|
2.61
+8%
|
2.82
+8%
|
2.97
+5%
|
2.01
-32%
|
2.02
+0%
|
1.8
-11%
|
1.77
-2%
|
1.74
-2%
|
1.84
+6%
|
2.26
+23%
|
2.54
+12%
|
2.77
+9%
|
2.91
+5%
|
3.06
+5%
|
3.01
-2%
|
3.23
+7%
|
3.33
+3%
|
3.31
-1%
|
3.62
+9%
|
3.07
-15%
|
2.95
-4%
|
2.83
-4%
|
2.62
-7%
|
2.98
+14%
|