Atkore Inc
NYSE:ATKR
Income Statement
Earnings Waterfall
Atkore Inc
Revenue
|
3.5B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-458.4m
USD
|
Operating Income
|
837.4m
USD
|
Other Expenses
|
-192.7m
USD
|
Net Income
|
644.6m
USD
|
Income Statement
Atkore Inc
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 |
1 729
N/A
|
1 661
-4%
|
1 582
-5%
|
1 545
-2%
|
1 523
-1%
|
1 503
-1%
|
1 522
+1%
|
1 524
+0%
|
1 504
-1%
|
1 581
+5%
|
1 653
+5%
|
1 753
+6%
|
1 835
+5%
|
1 873
+2%
|
1 897
+1%
|
1 892
0%
|
1 917
+1%
|
1 912
0%
|
1 898
-1%
|
1 790
-6%
|
1 765
-1%
|
1 829
+4%
|
2 013
+10%
|
2 482
+23%
|
2 928
+18%
|
3 258
+11%
|
3 601
+11%
|
3 809
+6%
|
3 914
+3%
|
3 907
0%
|
3 820
-2%
|
3 678
-4%
|
3 519
-4%
|
3 483
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 456)
|
(1 372)
|
(1 268)
|
(1 199)
|
(1 156)
|
(1 116)
|
(1 139)
|
(1 160)
|
(1 143)
|
(1 215)
|
(1 265)
|
(1 338)
|
(1 397)
|
(1 421)
|
(1 438)
|
(1 427)
|
(1 419)
|
(1 408)
|
(1 380)
|
(1 302)
|
(1 274)
|
(1 266)
|
(1 341)
|
(1 566)
|
(1 802)
|
(1 967)
|
(2 133)
|
(2 226)
|
(2 274)
|
(2 288)
|
(2 264)
|
(2 225)
|
(2 179)
|
(2 188)
|
|
Gross Profit |
273
N/A
|
289
+6%
|
313
+8%
|
346
+10%
|
368
+6%
|
387
+5%
|
383
-1%
|
364
-5%
|
361
-1%
|
367
+1%
|
388
+6%
|
416
+7%
|
438
+5%
|
452
+3%
|
459
+2%
|
465
+1%
|
497
+7%
|
504
+1%
|
518
+3%
|
488
-6%
|
491
+1%
|
564
+15%
|
672
+19%
|
915
+36%
|
1 126
+23%
|
1 291
+15%
|
1 468
+14%
|
1 583
+8%
|
1 640
+4%
|
1 620
-1%
|
1 556
-4%
|
1 453
-7%
|
1 340
-8%
|
1 296
-3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(208)
|
(237)
|
(222)
|
(241)
|
(238)
|
(242)
|
(239)
|
(217)
|
(204)
|
(215)
|
(225)
|
(242)
|
(257)
|
(260)
|
(256)
|
(257)
|
(270)
|
(271)
|
(275)
|
(262)
|
(248)
|
(254)
|
(261)
|
(298)
|
(327)
|
(344)
|
(366)
|
(380)
|
(406)
|
(423)
|
(438)
|
(452)
|
(446)
|
(458)
|
|
Selling, General & Administrative |
(186)
|
(187)
|
(199)
|
(218)
|
(216)
|
(219)
|
(217)
|
(195)
|
(182)
|
(189)
|
(198)
|
(212)
|
(224)
|
(228)
|
(224)
|
(225)
|
(237)
|
(238)
|
(242)
|
(230)
|
(216)
|
(221)
|
(229)
|
(265)
|
(293)
|
(310)
|
(332)
|
(346)
|
(370)
|
(382)
|
(391)
|
(398)
|
(388)
|
(399)
|
|
Depreciation & Amortization |
(22)
|
(22)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(26)
|
(28)
|
(30)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(36)
|
(41)
|
(47)
|
(53)
|
(58)
|
(59)
|
|
Other Operating Expenses |
0
|
(28)
|
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
|
|
Operating Income |
65
N/A
|
52
-19%
|
92
+75%
|
106
+15%
|
130
+23%
|
145
+12%
|
144
-1%
|
147
+2%
|
157
+7%
|
152
-4%
|
163
+7%
|
174
+7%
|
182
+4%
|
192
+6%
|
204
+6%
|
208
+2%
|
227
+9%
|
233
+2%
|
243
+4%
|
226
-7%
|
243
+8%
|
310
+28%
|
411
+32%
|
617
+50%
|
799
+29%
|
948
+19%
|
1 102
+16%
|
1 203
+9%
|
1 234
+3%
|
1 197
-3%
|
1 118
-7%
|
1 001
-10%
|
894
-11%
|
837
-6%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(45)
|
(44)
|
(43)
|
(42)
|
(42)
|
(42)
|
(36)
|
(32)
|
(27)
|
(25)
|
(29)
|
(36)
|
(42)
|
(46)
|
(52)
|
(53)
|
(48)
|
(48)
|
(41)
|
(37)
|
(39)
|
(37)
|
(36)
|
(35)
|
(34)
|
(32)
|
(31)
|
(31)
|
(32)
|
(34)
|
(35)
|
(36)
|
(35)
|
(33)
|
|
Non-Reccuring Items |
(28)
|
0
|
(26)
|
(26)
|
(2)
|
(9)
|
(5)
|
(5)
|
(5)
|
5
|
25
|
26
|
26
|
25
|
(3)
|
(4)
|
4
|
5
|
3
|
3
|
(4)
|
(3)
|
6
|
2
|
12
|
12
|
5
|
10
|
0
|
0
|
(4)
|
(8)
|
(8)
|
(7)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
5
|
6
|
2
|
2
|
(1)
|
(3)
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(8)
N/A
|
9
N/A
|
23
+167%
|
38
+66%
|
87
+130%
|
97
+11%
|
105
+9%
|
113
+7%
|
126
+12%
|
133
+5%
|
160
+20%
|
165
+4%
|
166
+1%
|
172
+3%
|
154
-11%
|
157
+2%
|
185
+18%
|
192
+4%
|
204
+7%
|
189
-7%
|
202
+7%
|
272
+35%
|
383
+41%
|
587
+53%
|
780
+33%
|
930
+19%
|
1 079
+16%
|
1 184
+10%
|
1 204
+2%
|
1 164
-3%
|
1 080
-7%
|
957
-11%
|
850
-11%
|
796
-6%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
3
|
(2)
|
(8)
|
(21)
|
(28)
|
(29)
|
(33)
|
(33)
|
(42)
|
(43)
|
(46)
|
(45)
|
(35)
|
(35)
|
(30)
|
(31)
|
(46)
|
(45)
|
(48)
|
(45)
|
(50)
|
(69)
|
(95)
|
(148)
|
(192)
|
(222)
|
(263)
|
(289)
|
(290)
|
(282)
|
(257)
|
(188)
|
(160)
|
(141)
|
|
Income from Continuing Operations |
(5)
|
6
|
15
|
16
|
59
|
68
|
73
|
79
|
85
|
90
|
113
|
120
|
132
|
136
|
123
|
126
|
139
|
147
|
157
|
144
|
152
|
203
|
288
|
440
|
588
|
708
|
816
|
895
|
913
|
882
|
823
|
770
|
690
|
655
|
|
Net Income (Common) |
(5)
N/A
|
6
N/A
|
15
+128%
|
16
+10%
|
59
+265%
|
68
+15%
|
73
+7%
|
79
+10%
|
85
+7%
|
94
+11%
|
118
+25%
|
125
+6%
|
137
+10%
|
136
-1%
|
122
-10%
|
123
+1%
|
135
+10%
|
143
+6%
|
153
+7%
|
141
-8%
|
149
+6%
|
199
+33%
|
283
+42%
|
431
+52%
|
577
+34%
|
694
+20%
|
802
+15%
|
880
+10%
|
899
+2%
|
869
-3%
|
810
-7%
|
758
-6%
|
679
-10%
|
645
-5%
|
|
EPS (Diluted) |
-0.08
N/A
|
0.1
N/A
|
0.23
+130%
|
0.26
+13%
|
0.94
+262%
|
1.02
+9%
|
1.08
+6%
|
1.19
+10%
|
1.27
+7%
|
1.43
+13%
|
2.18
+52%
|
2.57
+18%
|
2.52
-2%
|
2.81
+12%
|
2.59
-8%
|
2.58
0%
|
2.83
+10%
|
2.96
+5%
|
3.2
+8%
|
2.94
-8%
|
3.1
+5%
|
4.17
+35%
|
5.93
+42%
|
9.1
+53%
|
12.19
+34%
|
15.22
+25%
|
18.34
+20%
|
20.19
+10%
|
20.3
+1%
|
21.71
+7%
|
20.87
-4%
|
19.58
-6%
|
17.27
-12%
|
17.07
-1%
|