Income Statement

Revenue

-32%

-16%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	18	0	18	21	0	0	0	0	0	0	0	0	0	10	29	53	71	88	96	96	98	93	88	85	83	74	64	54	48	46	71	99	129	0	0	79	158	111	136	127	144	124	125	125
Revenue	3 815 N/A	3 857 +1%	3 883 +1%	3 908 +1%	3 960 +1%	4 011 +1%	4 086 +2%	4 157 +2%	4 244 +2%	4 332 +2%	4 397 +1%	4 468 +2%	4 525 +1%	4 613 +2%	4 704 +2%	4 772 +1%	4 822 +1%	4 891 +1%	4 980 +2%	5 097 +2%	5 441 +7%	5 958 +9%	6 337 +6%	6 623 +5%	6 695 +1%	6 736 +1%	6 828 +1%	7 010 +3%	7 243 +3%	7 465 +3%	7 707 +3%	7 955 +3%	8 038 +1%	8 059 +0%	8 065 +0%	8 094 +0%	8 124 +0%	8 278 +2%	8 389 +1%	8 502 +1%	8 628 +1%	8 722 +1%	8 776 +1%	8 779 +0%	8 868 +1%	8 897 +0%	8 948 +1%	9 038 +1%	9 072 +0%	9 082 +0%	9 151 +1%	9 267 +1%	9 440 +2%	9 575 +1%	9 691 +1%	9 777 +1%	9 773 0%	9 838 +1%	9 899 +1%	9 843 -1%	9 723 -1%	9 596 -1%	9 379 -2%	9 297 -1%	9 318 +0%	9 362 +0%	9 555 +2%	9 686 +1%	9 418 -3%	9 397 0%	9 315 -1%	9 143 -2%	9 211 +1%	8 659 -6%	8 090 -7%	7 985 -1%	8 480 +6%	8 684 +2%	9 366 +8%	9 680 +3%	9 785 +1%	9 866 +1%	9 876 +0%	9 872 0%	9 955 +1%	10 071 +1%	10 135 +1%	10 229 +1%	10 334 +1%	10 424 +1%	10 532 +1%	10 661 +1%	10 701 +0%	10 720 +0%	8 731 -19%	6 707 -23%
Gross Profit
Cost of Revenue	(3 407)	(3 445)	(3 468)	(3 490)	(3 543)	(3 587)	(3 657)	(3 724)	(3 808)	(3 889)	(3 947)	(4 013)	(4 062)	(4 138)	(4 215)	(4 267)	(4 306)	(4 364)	(4 441)	(4 545)	(4 903)	(5 323)	(5 666)	(5 968)	(6 045)	(6 090)	(6 184)	(6 315)	(6 502)	(6 734)	(6 954)	(7 177)	(7 223)	(7 231)	(7 230)	(7 265)	(7 316)	(7 456)	(7 557)	(7 651)	(7 770)	(7 861)	(7 920)	(7 911)	(7 944)	(7 907)	(7 896)	(7 941)	(7 955)	(7 962)	(8 023)	(8 120)	(8 270)	(8 389)	(8 489)	(8 561)	(8 558)	(8 624)	(8 684)	(8 638)	(8 536)	(8 424)	(8 233)	(8 145)	(8 146)	(8 147)	(8 288)	(8 368)	(8 348)	(8 374)	(8 331)	(8 231)	(8 082)	(7 784)	(7 232)	(7 063)	(7 199)	(7 229)	(7 780)	(8 110)	(8 272)	(8 422)	(8 300)	(8 111)	(8 129)	(8 121)	(8 197)	(8 267)	(8 209)	(8 260)	(8 343)	(8 452)	(8 482)	(8 511)	(6 741)	(4 955)
Gross Profit	408 N/A	412 +1%	415 +1%	417 +0%	417 +0%	424 +2%	429 +1%	433 +1%	436 +1%	444 +2%	450 +1%	455 +1%	463 +2%	475 +3%	489 +3%	505 +3%	516 +2%	527 +2%	539 +2%	553 +3%	539 -3%	635 +18%	671 +6%	655 -2%	650 -1%	646 -1%	644 0%	694 +8%	741 +7%	731 -1%	753 +3%	779 +3%	814 +5%	828 +2%	835 +1%	829 -1%	808 -3%	822 +2%	832 +1%	851 +2%	858 +1%	861 +0%	856 -1%	868 +1%	925 +7%	989 +7%	1 051 +6%	1 097 +4%	1 117 +2%	1 119 +0%	1 128 +1%	1 147 +2%	1 170 +2%	1 186 +1%	1 202 +1%	1 216 +1%	1 215 0%	1 214 0%	1 215 +0%	1 205 -1%	1 187 -1%	1 172 -1%	1 146 -2%	1 152 +0%	1 172 +2%	1 215 +4%	1 267 +4%	1 318 +4%	1 071 -19%	1 023 -4%	984 -4%	912 -7%	1 129 +24%	875 -22%	858 -2%	922 +7%	1 281 +39%	1 455 +14%	1 586 +9%	1 570 -1%	1 513 -4%	1 444 -5%	1 576 +9%	1 761 +12%	1 826 +4%	1 950 +7%	1 937 -1%	1 962 +1%	2 125 +8%	2 163 +2%	2 188 +1%	2 209 +1%	2 219 +0%	2 210 0%	1 990 -10%	1 753 -12%
Operating Income
Operating Expenses	(331)	(331)	(330)	(332)	(325)	(331)	(334)	(333)	(334)	(339)	(344)	(347)	(353)	(363)	(376)	(388)	(399)	(408)	(418)	(437)	(427)	(560)	(576)	(546)	(509)	(486)	(479)	(520)	(560)	(553)	(569)	(585)	(613)	(617)	(621)	(616)	(612)	(624)	(636)	(651)	(641)	(644)	(637)	(652)	(718)	(785)	(850)	(898)	(907)	(909)	(924)	(946)	(968)	(983)	(990)	(993)	(986)	(980)	(976)	(969)	(963)	(959)	(956)	(979)	(1 022)	(1 071)	(1 140)	(1 200)	(950)	(919)	(878)	(804)	(1 025)	(775)	(750)	(763)	(1 039)	(1 077)	(1 131)	(1 128)	(1 111)	(1 099)	(1 255)	(1 439)	(1 628)	(1 799)	(1 807)	(1 817)	(1 803)	(1 852)	(1 879)	(1 914)	(1 971)	(1 950)	(1 742)	(1 547)
Selling, General & Administrative	(297)	(300)	(301)	(306)	(303)	(309)	(313)	(315)	(320)	(326)	(332)	(336)	(341)	(351)	(363)	(374)	(381)	(388)	(398)	(415)	(416)	(513)	(541)	(522)	(495)	(475)	(470)	(505)	(545)	(538)	(553)	(567)	(593)	(596)	(598)	(591)	(586)	(595)	(605)	(622)	(611)	(615)	(609)	(622)	(683)	(745)	(807)	(853)	(864)	(871)	(885)	(905)	(927)	(951)	(957)	(957)	(934)	(942)	(954)	(963)	(970)	(965)	(959)	(979)	(1 017)	(1 064)	(1 136)	(1 200)	(953)	(924)	(879)	(803)	(1 022)	(773)	(751)	(764)	(1 040)	(1 080)	(1 132)	(1 132)	(1 116)	(1 104)	(1 262)	(1 444)	(1 631)	(1 800)	(1 803)	(1 810)	(1 781)	(1 825)	(1 843)	(1 864)	(1 906)	(1 904)	(1 699)	(1 491)
Research & Development	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	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	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	0	0	0	0	(13)	0	0	0	(13)	0	0	0
Depreciation & Amortization	(23)	(21)	(19)	(18)	(16)	(16)	(16)	(16)	(16)	(16)	(15)	(15)	(15)	(15)	(16)	(17)	(18)	(21)	(21)	(23)	(16)	(29)	(31)	(24)	(21)	(18)	(15)	(22)	(22)	(23)	(23)	(24)	(25)	(26)	(27)	(28)	(29)	(31)	(32)	(33)	(34)	(34)	(34)	(36)	(40)	(44)	(47)	(50)	(51)	(52)	(53)	(55)	(57)	0	(45)	(46)	(60)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	(0)	(1)	(1)	(3)	0	0	0	(2)	(20)	(37)	(51)	(67)	(58)	(49)	(64)
Other Operating Expenses	(11)	(10)	(10)	(9)	(5)	(7)	(5)	(2)	1	3	4	4	2	3	3	3	1	1	1	1	4	(18)	(4)	1	6	6	7	6	7	7	7	6	5	5	4	3	3	2	1	4	4	5	7	5	5	4	5	6	8	14	14	14	17	(32)	12	10	8	(38)	(22)	(6)	7	7	3	0	(5)	(7)	(4)	(1)	3	4	1	(2)	(2)	(2)	0	1	2	3	2	4	6	4	8	6	5	1	(4)	(5)	(7)	(7)	1	1	15	12	6	9
Operating Income	78 N/A	81 +5%	85 +4%	85 +0%	93 +9%	92 0%	96 +4%	101 +5%	102 +1%	104 +2%	106 +2%	108 +2%	110 +1%	112 +2%	113 +1%	117 +3%	117 +1%	118 +1%	121 +2%	116 -5%	111 -4%	76 -32%	95 +25%	109 +15%	141 +29%	159 +13%	165 +4%	174 +5%	181 +4%	178 -2%	183 +3%	194 +6%	201 +4%	211 +5%	214 +2%	213 -1%	196 -8%	198 +1%	197 -1%	200 +2%	216 +8%	217 +0%	220 +1%	216 -2%	207 -4%	205 -1%	202 -2%	199 -1%	211 +6%	210 0%	204 -3%	202 -1%	202 +0%	204 +1%	213 +4%	223 +5%	229 +3%	233 +2%	239 +2%	235 -1%	224 -5%	213 -5%	190 -11%	173 -9%	150 -13%	145 -4%	127 -12%	117 -8%	121 +3%	103 -14%	106 +3%	108 +1%	103 -4%	100 -3%	107 +7%	159 +48%	242 +52%	378 +56%	455 +20%	442 -3%	403 -9%	345 -14%	322 -7%	322 0%	198 -38%	151 -24%	130 -14%	145 +12%	322 +122%	312 -3%	310 -1%	295 -5%	249 -16%	259 +4%	248 -4%	206 -17%
Pre-Tax Income
Interest Income Expense	(13)	(13)	(12)	(11)	(14)	(11)	(12)	(13)	(14)	(14)	(13)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(11)	(11)	(13)	(7)	(14)	(19)	(23)	(19)	(16)	(16)	(16)	(16)	(16)	(13)	(13)	(13)	(13)	(14)	(14)	(15)	(14)	(14)	(14)	(13)	(14)	(14)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(14)	(18)	(22)	(25)	(28)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(29)	(32)	(35)	(47)	(62)	(71)	(88)	(96)	(96)	(98)	(93)	(89)	(85)	(83)	(74)	(64)	(54)	(48)	(46)	(71)	(99)	(129)	(159)	(164)	(162)	(158)	(151)	(147)	(145)	(144)	(142)	(132)	(125)
Non-Reccuring Items	(11)	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	(11)	(11)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(13)	(13)	(13)	(21)	(10)	(12)	(12)	(7)	(12)	(14)	(21)	(47)	(58)	(64)	(62)	(40)	(28)	(29)	(30)	(27)	(25)	(23)	(19)	(26)	(61)	(67)	(254)	(253)	(473)	(463)	(278)	(275)	(29)	(27)	(28)	(30)	(38)	(78)	(81)	(81)	(75)	(62)	(61)	(63)	(55)	(59)	(103)	(154)	(214)	(204)	(192)	(177)	(457)	(478)	(527)	(482)
Total Other Income	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	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	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(5)	(5)	(6)	(5)	(9)	(4)	(4)	(11)	(7)	(12)	(12)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	0	(5)	(5)	(5)	(9)	(5)	(5)	(23)	(22)
Pre-Tax Income	53 N/A	69 +31%	72 +4%	74 +3%	78 +7%	81 +4%	84 +4%	87 +4%	88 +0%	91 +3%	93 +2%	96 +4%	98 +2%	100 +2%	101 +1%	105 +4%	106 +1%	107 +1%	99 -8%	94 -5%	87 -7%	68 -21%	81 +18%	90 +11%	118 +31%	139 +19%	150 +7%	158 +5%	165 +5%	162 -2%	167 +3%	181 +8%	188 +4%	198 +5%	201 +2%	199 -1%	182 -9%	183 +1%	182 0%	186 +2%	190 +2%	191 +1%	193 +1%	181 -6%	183 +1%	180 -2%	177 -2%	179 +1%	185 +3%	183 -1%	170 -7%	141 -17%	127 -10%	118 -7%	125 +6%	156 +24%	173 +11%	177 +2%	181 +2%	181 N/A	173 -5%	163 -5%	144 -12%	118 -18%	58 -51%	43 -26%	(174) N/A	(197) -13%	(427) -116%	(453) -6%	(273) +40%	(269) +1%	(29) +89%	(29) -1%	(13) +55%	39 N/A	110 +183%	219 +100%	299 +36%	296 -1%	277 -6%	233 -16%	187 -20%	156 -17%	11 -93%	(71) N/A	(141) -98%	(171) -22%	(55) +68%	(48) +12%	(34) +29%	(37) -8%	(357) -874%	(365) -2%	(433) -19%	(423) +2%
Net Income
Tax Provision	(30)	(36)	(36)	(29)	(31)	(32)	(33)	(34)	(34)	(35)	(36)	(37)	(37)	(38)	(38)	(40)	(41)	(42)	(39)	(37)	(33)	(25)	(30)	(34)	(46)	(55)	(59)	(61)	(64)	(62)	(64)	(69)	(71)	(75)	(77)	(78)	(71)	(72)	(71)	(73)	(75)	(75)	(76)	(73)	(74)	(74)	(72)	(71)	(74)	(73)	(69)	(60)	(60)	(58)	(61)	(70)	(70)	(69)	(69)	(68)	(64)	(60)	(48)	(41)	(19)	(15)	(1)	9	32	37	31	32	6	9	3	(6)	(22)	(53)	(66)	(65)	(55)	(42)	(33)	(34)	11	30	42	54	13	9	(9)	(12)	(5)	(0)	16	13
Income from Continuing Operations	23	33	35	44	47	49	51	54	54	55	57	59	61	62	63	64	64	65	60	57	54	43	51	56	71	85	91	97	101	100	103	112	117	122	124	121	111	112	111	113	115	116	117	108	109	106	105	108	111	110	101	81	67	60	64	85	103	109	112	114	109	103	96	77	38	28	(175)	(188)	(395)	(415)	(242)	(237)	(23)	(20)	(10)	33	88	167	232	230	222	191	154	122	22	(41)	(98)	(117)	(41)	(39)	(42)	(49)	(363)	(366)	(418)	(411)
Net Income (Common)	23 N/A	26 +13%	28 +8%	44 +57%	47 +7%	49 +4%	51 +4%	54 +4%	54 +0%	55 +3%	57 +3%	59 +4%	61 +2%	62 +2%	63 +1%	64 +3%	64 +0%	65 +1%	60 -8%	57 -4%	49 -15%	43 -12%	51 +18%	58 +13%	72 +26%	86 +19%	91 +6%	95 +4%	93 -3%	82 -12%	82 N/A	91 +11%	103 +14%	117 +13%	123 +5%	120 -3%	109 -9%	110 +1%	110 0%	112 +2%	114 +2%	115 +1%	116 +1%	107 -8%	108 +1%	105 -3%	104 -1%	107 +3%	110 +3%	110 0%	101 -8%	80 -21%	66 -18%	59 -10%	64 +7%	85 +33%	103 +21%	108 +5%	111 +3%	113 +1%	108 -4%	102 -5%	95 -7%	76 -20%	72 -5%	61 -14%	(141) N/A	(153) -8%	(437) -187%	(459) -5%	(287) +38%	(285) +1%	(62) +78%	(60) +4%	(105) -76%	(60) +43%	30 N/A	111 +271%	232 +110%	230 -1%	222 -4%	191 -14%	154 -19%	122 -21%	22 -82%	(41) N/A	(98) -138%	(117) -19%	(41) +65%	(39) +6%	(42) -9%	(49) -15%	(363) -643%	(366) -1%	(1 203) -229%	(1 340) -11%
EPS (Diluted)	0.37 N/A	0.42 +14%	0.46 +10%	0.72 +57%	0.77 +7%	0.83 +8%	0.87 +5%	0.9 +3%	0.9 N/A	0.93 +3%	0.95 +2%	1.01 +6%	1.02 +1%	1.05 +3%	1.06 +1%	1.08 +2%	1.07 -1%	1.08 +1%	0.98 -9%	0.94 -4%	0.8 -15%	0.71 -11%	0.84 +18%	0.96 +14%	1.19 +24%	1.39 +17%	1.45 +4%	1.52 +5%	1.49 -2%	1.32 -11%	1.31 -1%	1.46 +11%	1.66 +14%	1.87 +13%	1.94 +4%	1.92 -1%	1.75 -9%	1.76 +1%	1.72 -2%	1.78 +3%	1.81 +2%	1.83 +1%	1.85 +1%	1.71 -8%	1.72 +1%	1.68 -2%	1.62 -4%	1.71 +6%	1.76 +3%	1.75 -1%	1.61 -8%	1.28 -20%	1.06 -17%	0.95 -10%	1.02 +7%	1.36 +33%	1.65 +21%	1.74 +5%	1.8 +3%	1.83 +2%	1.76 -4%	1.69 -4%	1.57 -7%	1.27 -19%	1.19 -6%	1.02 -14%	-2.36 N/A	-2.55 -8%	-7.28 -185%	-7.6 -4%	-4.79 +37%	-4.75 +1%	-1.02 +79%	-0.98 +4%	-1.71 -74%	-0.98 +43%	0.47 N/A	1.56 +232%	3.06 +96%	3.03 -1%	2.94 -3%	2.52 -14%	2.03 -19%	1.61 -21%	0.29 -82%	-0.56 N/A	-1.31 -134%	-1.53 -17%	-0.55 +64%	-0.51 +7%	-0.55 -8%	-0.63 -15%	-4.73 -651%	-4.75 0%	-15.63 -229%	-17.34 -11%

Income Statement Balance Sheet Cash Flow Statement

Owens & Minor Inc
NYSE:ACH

Income Statement

Earnings Waterfall
Owens & Minor Inc

Income Statement
Owens & Minor Inc

See Also

Company

Help

Tools

Stocks

Owens & Minor Inc NYSE:ACH

Income Statement

Earnings Waterfall Owens & Minor Inc

Income Statement Owens & Minor Inc

See Also

Company

Help

Tools

Stocks

Owens & Minor Inc
NYSE:ACH

Earnings Waterfall
Owens & Minor Inc

Income Statement
Owens & Minor Inc