Arrow Electronics Inc
NYSE:ARW
Income Statement
Earnings Waterfall
Arrow Electronics Inc
Revenue
|
33.1B
USD
|
Cost of Revenue
|
-29B
USD
|
Gross Profit
|
4.1B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
1.6B
USD
|
Other Expenses
|
-651.6m
USD
|
Net Income
|
903.5m
USD
|
Income Statement
Arrow Electronics Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
21 357
N/A
|
21 590
+1%
|
21 960
+2%
|
22 525
+3%
|
22 769
+1%
|
22 689
0%
|
22 843
+1%
|
22 928
+0%
|
23 282
+2%
|
23 754
+2%
|
23 896
+1%
|
24 134
+1%
|
23 488
-3%
|
24 088
+3%
|
24 538
+2%
|
25 458
+4%
|
26 555
+4%
|
27 693
+4%
|
28 664
+4%
|
29 298
+2%
|
29 677
+1%
|
29 957
+1%
|
29 909
0%
|
29 497
-1%
|
28 917
-2%
|
28 142
-3%
|
27 404
-3%
|
27 557
+1%
|
28 673
+4%
|
30 678
+7%
|
32 634
+6%
|
33 915
+4%
|
34 477
+2%
|
35 165
+2%
|
36 063
+3%
|
36 817
+2%
|
37 124
+1%
|
36 787
-1%
|
35 840
-3%
|
34 581
-4%
|
33 107
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(18 566)
|
(18 740)
|
(19 050)
|
(19 557)
|
(19 774)
|
(19 711)
|
(19 844)
|
(19 921)
|
(20 249)
|
(20 654)
|
(20 762)
|
(20 967)
|
(20 344)
|
(20 929)
|
(21 359)
|
(22 207)
|
(23 198)
|
(24 229)
|
(25 090)
|
(25 643)
|
(25 976)
|
(26 264)
|
(26 333)
|
(26 046)
|
(25 618)
|
(24 977)
|
(24 304)
|
(24 467)
|
(25 482)
|
(27 285)
|
(28 992)
|
(29 985)
|
(30 275)
|
(30 685)
|
(31 348)
|
(31 990)
|
(32 288)
|
(32 044)
|
(31 268)
|
(30 216)
|
(28 958)
|
|
Gross Profit |
2 791
N/A
|
2 850
+2%
|
2 911
+2%
|
2 968
+2%
|
2 995
+1%
|
2 978
-1%
|
2 998
+1%
|
3 007
+0%
|
3 033
+1%
|
3 100
+2%
|
3 134
+1%
|
3 167
+1%
|
3 144
-1%
|
3 159
+0%
|
3 179
+1%
|
3 251
+2%
|
3 357
+3%
|
3 465
+3%
|
3 574
+3%
|
3 655
+2%
|
3 701
+1%
|
3 694
0%
|
3 576
-3%
|
3 451
-3%
|
3 298
-4%
|
3 165
-4%
|
3 101
-2%
|
3 090
0%
|
3 191
+3%
|
3 393
+6%
|
3 643
+7%
|
3 930
+8%
|
4 202
+7%
|
4 480
+7%
|
4 716
+5%
|
4 827
+2%
|
4 837
+0%
|
4 743
-2%
|
4 573
-4%
|
4 365
-5%
|
4 149
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 005)
|
(2 036)
|
(2 063)
|
(2 101)
|
(2 115)
|
(2 093)
|
(2 108)
|
(2 122)
|
(2 141)
|
(2 197)
|
(2 212)
|
(2 223)
|
(2 206)
|
(2 220)
|
(2 226)
|
(2 269)
|
(2 315)
|
(2 373)
|
(2 431)
|
(2 461)
|
(2 489)
|
(2 483)
|
(2 502)
|
(2 449)
|
(2 382)
|
(2 359)
|
(2 261)
|
(2 244)
|
(2 276)
|
(2 320)
|
(2 422)
|
(2 545)
|
(2 630)
|
(2 697)
|
(2 748)
|
(2 754)
|
(2 754)
|
(2 751)
|
(2 714)
|
(2 641)
|
(2 594)
|
|
Selling, General & Administrative |
(1 874)
|
(1 900)
|
(1 919)
|
(1 951)
|
(1 960)
|
(1 936)
|
(1 951)
|
(1 963)
|
(1 986)
|
(2 038)
|
(2 052)
|
(2 064)
|
(2 047)
|
(2 063)
|
(2 076)
|
(2 118)
|
(2 162)
|
(2 210)
|
(2 258)
|
(2 281)
|
(2 303)
|
(2 296)
|
(2 315)
|
(2 262)
|
(2 192)
|
(2 169)
|
(2 072)
|
(2 053)
|
(2 087)
|
(2 128)
|
(2 228)
|
(2 350)
|
(2 435)
|
(2 504)
|
(2 556)
|
(2 564)
|
(2 567)
|
(2 566)
|
(2 529)
|
(2 458)
|
(2 413)
|
|
Depreciation & Amortization |
(131)
|
(136)
|
(143)
|
(150)
|
(156)
|
(157)
|
(157)
|
(159)
|
(156)
|
(160)
|
(160)
|
(159)
|
(159)
|
(155)
|
(152)
|
(151)
|
(154)
|
(164)
|
(173)
|
(180)
|
(186)
|
(187)
|
(187)
|
(187)
|
(190)
|
(189)
|
(189)
|
(191)
|
(189)
|
(192)
|
(194)
|
(195)
|
(195)
|
(193)
|
(192)
|
(190)
|
(187)
|
(186)
|
(185)
|
(184)
|
(181)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
2
|
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
|
|
Operating Income |
786
N/A
|
814
+3%
|
848
+4%
|
867
+2%
|
879
+1%
|
885
+1%
|
890
+1%
|
885
-1%
|
892
+1%
|
903
+1%
|
922
+2%
|
944
+2%
|
938
-1%
|
939
+0%
|
954
+2%
|
982
+3%
|
1 041
+6%
|
1 092
+5%
|
1 143
+5%
|
1 194
+4%
|
1 212
+2%
|
1 211
0%
|
1 074
-11%
|
1 002
-7%
|
917
-9%
|
806
-12%
|
840
+4%
|
846
+1%
|
915
+8%
|
1 073
+17%
|
1 220
+14%
|
1 384
+13%
|
1 572
+14%
|
1 782
+13%
|
1 968
+10%
|
2 073
+5%
|
2 082
+0%
|
1 992
-4%
|
1 859
-7%
|
1 724
-7%
|
1 555
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(107)
|
(105)
|
(106)
|
(77)
|
(78)
|
(79)
|
(85)
|
(117)
|
(124)
|
(135)
|
(141)
|
(146)
|
(141)
|
(145)
|
(148)
|
(164)
|
(168)
|
(181)
|
(205)
|
(207)
|
(231)
|
(231)
|
(218)
|
(214)
|
(195)
|
(206)
|
(178)
|
(155)
|
(132)
|
(103)
|
(105)
|
(108)
|
(115)
|
(116)
|
(139)
|
(161)
|
(181)
|
(219)
|
(254)
|
(289)
|
(303)
|
|
Non-Reccuring Items |
(97)
|
(83)
|
(62)
|
(43)
|
(118)
|
(125)
|
(133)
|
(147)
|
(72)
|
(76)
|
(75)
|
(82)
|
(61)
|
(68)
|
(135)
|
(128)
|
(155)
|
(162)
|
(98)
|
(94)
|
(64)
|
(54)
|
(753)
|
(798)
|
(829)
|
(826)
|
(114)
|
(55)
|
(19)
|
(15)
|
(19)
|
(16)
|
(15)
|
(15)
|
(8)
|
(15)
|
(14)
|
(11)
|
(19)
|
(47)
|
(84)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
1
|
1
|
1
|
(20)
|
(2)
|
(4)
|
(6)
|
(24)
|
(23)
|
(23)
|
(22)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Pre-Tax Income |
582
N/A
|
626
+8%
|
680
+9%
|
746
+10%
|
683
-8%
|
681
0%
|
673
-1%
|
621
-8%
|
692
+11%
|
693
+0%
|
707
+2%
|
718
+2%
|
716
0%
|
724
+1%
|
667
-8%
|
685
+3%
|
694
+1%
|
725
+4%
|
817
+13%
|
871
+7%
|
909
+4%
|
919
+1%
|
96
-90%
|
(17)
N/A
|
(112)
-579%
|
(231)
-106%
|
544
N/A
|
633
+16%
|
759
+20%
|
950
+25%
|
1 091
+15%
|
1 253
+15%
|
1 436
+15%
|
1 647
+15%
|
1 817
+10%
|
1 893
+4%
|
1 884
0%
|
1 758
-7%
|
1 582
-10%
|
1 385
-12%
|
1 164
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(182)
|
(197)
|
(212)
|
(229)
|
(185)
|
(184)
|
(179)
|
(164)
|
(192)
|
(192)
|
(196)
|
(199)
|
(191)
|
(189)
|
(167)
|
(168)
|
(162)
|
(169)
|
(191)
|
(202)
|
(216)
|
(220)
|
(115)
|
(88)
|
(87)
|
(65)
|
(158)
|
(173)
|
(174)
|
(207)
|
(240)
|
(279)
|
(326)
|
(377)
|
(418)
|
(440)
|
(449)
|
(413)
|
(371)
|
(318)
|
(255)
|
|
Income from Continuing Operations |
400
|
429
|
467
|
517
|
498
|
497
|
494
|
457
|
500
|
501
|
512
|
519
|
525
|
534
|
500
|
517
|
532
|
556
|
626
|
669
|
693
|
700
|
(19)
|
(104)
|
(198)
|
(295)
|
386
|
459
|
585
|
743
|
851
|
975
|
1 110
|
1 269
|
1 400
|
1 453
|
1 435
|
1 345
|
1 211
|
1 067
|
909
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(8)
|
(9)
|
(9)
|
(9)
|
(6)
|
|
Net Income (Common) |
399
N/A
|
429
+7%
|
467
+9%
|
517
+11%
|
498
-4%
|
497
0%
|
493
-1%
|
455
-8%
|
498
+9%
|
498
0%
|
508
+2%
|
517
+2%
|
523
+1%
|
531
+2%
|
497
-7%
|
513
+3%
|
402
-22%
|
427
+6%
|
497
+16%
|
539
+9%
|
716
+33%
|
718
+0%
|
(1)
N/A
|
(86)
-7 673%
|
(204)
-139%
|
(295)
-45%
|
386
N/A
|
460
+19%
|
584
+27%
|
741
+27%
|
849
+15%
|
973
+15%
|
1 108
+14%
|
1 267
+14%
|
1 396
+10%
|
1 449
+4%
|
1 427
-1%
|
1 336
-6%
|
1 202
-10%
|
1 059
-12%
|
904
-15%
|
|
EPS (Diluted) |
3.93
N/A
|
4.22
+7%
|
4.63
+10%
|
5.17
+12%
|
4.98
-4%
|
5.11
+3%
|
5.1
0%
|
4.77
-6%
|
5.2
+9%
|
5.36
+3%
|
5.48
+2%
|
5.62
+3%
|
5.68
+1%
|
5.86
+3%
|
5.53
-6%
|
5.73
+4%
|
4.46
-22%
|
4.79
+7%
|
5.6
+17%
|
6.08
+9%
|
8.13
+34%
|
8.31
+2%
|
-0.01
N/A
|
-1.02
-10 100%
|
-2.42
-137%
|
-3.64
-50%
|
4.87
N/A
|
5.89
+21%
|
7.39
+25%
|
9.77
+32%
|
11.38
+16%
|
13.4
+18%
|
15.17
+13%
|
18.43
+21%
|
20.86
+13%
|
22.28
+7%
|
21.95
-1%
|
22.45
+2%
|
20.94
-7%
|
18.8
-10%
|
15.84
-16%
|