Avery Dennison Corp
NYSE:AVY
Income Statement
Earnings Waterfall
Avery Dennison Corp
Revenue
|
8.5B
USD
|
Cost of Revenue
|
-6.1B
USD
|
Gross Profit
|
2.4B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
848.7m
USD
|
Other Expenses
|
-294.5m
USD
|
Net Income
|
554.2m
USD
|
Income Statement
Avery Dennison 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 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-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 |
6 191
N/A
|
6 255
+1%
|
6 309
+1%
|
6 330
+0%
|
6 308
0%
|
6 208
-2%
|
6 117
-1%
|
5 967
-2%
|
5 924
-1%
|
5 950
+0%
|
5 991
+1%
|
6 087
+2%
|
6 173
+1%
|
6 259
+1%
|
6 429
+3%
|
6 614
+3%
|
6 818
+3%
|
7 045
+3%
|
7 126
+1%
|
7 159
+0%
|
7 123
-1%
|
7 064
-1%
|
7 066
+0%
|
7 070
+0%
|
7 053
0%
|
6 786
-4%
|
6 754
0%
|
6 972
+3%
|
7 300
+5%
|
7 873
+8%
|
8 216
+4%
|
8 408
+2%
|
8 706
+4%
|
8 951
+3%
|
9 197
+3%
|
9 039
-2%
|
8 755
-3%
|
8 499
-3%
|
8 280
-3%
|
8 364
+1%
|
8 451
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 548)
|
(4 601)
|
(4 657)
|
(4 679)
|
(4 634)
|
(4 545)
|
(4 448)
|
(4 321)
|
(4 286)
|
(4 295)
|
(4 324)
|
(4 387)
|
(4 454)
|
(4 521)
|
(4 657)
|
(4 802)
|
(4 965)
|
(5 143)
|
(5 216)
|
(5 244)
|
(5 225)
|
(5 186)
|
(5 175)
|
(5 166)
|
(5 129)
|
(4 961)
|
(4 917)
|
(5 048)
|
(5 265)
|
(5 645)
|
(5 917)
|
(6 096)
|
(6 349)
|
(6 527)
|
(6 708)
|
(6 635)
|
(6 450)
|
(6 283)
|
(6 098)
|
(6 087)
|
(6 083)
|
|
Gross Profit |
1 643
N/A
|
1 654
+1%
|
1 652
0%
|
1 651
0%
|
1 674
+1%
|
1 663
-1%
|
1 669
+0%
|
1 646
-1%
|
1 638
0%
|
1 655
+1%
|
1 667
+1%
|
1 700
+2%
|
1 720
+1%
|
1 738
+1%
|
1 772
+2%
|
1 812
+2%
|
1 853
+2%
|
1 902
+3%
|
1 910
+0%
|
1 916
+0%
|
1 898
-1%
|
1 878
-1%
|
1 891
+1%
|
1 904
+1%
|
1 924
+1%
|
1 824
-5%
|
1 837
+1%
|
1 923
+5%
|
2 035
+6%
|
2 229
+10%
|
2 299
+3%
|
2 313
+1%
|
2 357
+2%
|
2 424
+3%
|
2 489
+3%
|
2 404
-3%
|
2 305
-4%
|
2 215
-4%
|
2 182
-2%
|
2 278
+4%
|
2 367
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 149)
|
(1 159)
|
(1 136)
|
(1 159)
|
(1 144)
|
(1 132)
|
(1 128)
|
(1 108)
|
(1 070)
|
(1 064)
|
(1 084)
|
(1 093)
|
(1 102)
|
(1 079)
|
(1 069)
|
(1 080)
|
(1 100)
|
(1 142)
|
(1 151)
|
(1 155)
|
(1 126)
|
(1 099)
|
(1 096)
|
(1 077)
|
(1 084)
|
(1 037)
|
(1 030)
|
(1 061)
|
(1 092)
|
(1 179)
|
(1 218)
|
(1 249)
|
(1 291)
|
(1 317)
|
(1 351)
|
(1 331)
|
(1 310)
|
(1 297)
|
(1 299)
|
(1 314)
|
(1 519)
|
|
Selling, General & Administrative |
(1 051)
|
(1 060)
|
(1 034)
|
(1 056)
|
(1 041)
|
(1 033)
|
(1 032)
|
(1 016)
|
(981)
|
(976)
|
(995)
|
(1 004)
|
(1 012)
|
(987)
|
(977)
|
(987)
|
(1 005)
|
(1 045)
|
(1 053)
|
(1 056)
|
(1 028)
|
(1 001)
|
(1 001)
|
(984)
|
(1 016)
|
(994)
|
(1 009)
|
(948)
|
(1 092)
|
(1 179)
|
(1 218)
|
(1 112)
|
(1 291)
|
(1 317)
|
(1 351)
|
(1 195)
|
(1 310)
|
(1 297)
|
(1 299)
|
(1 178)
|
(1 345)
|
|
Research & Development |
(97)
|
(99)
|
(102)
|
(103)
|
(103)
|
(99)
|
(96)
|
(92)
|
(89)
|
(89)
|
(89)
|
(90)
|
(90)
|
(91)
|
(92)
|
(93)
|
(95)
|
(97)
|
(98)
|
(98)
|
(98)
|
(98)
|
(95)
|
(93)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(136)
|
0
|
|
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
|
(68)
|
(43)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(174)
|
|
Operating Income |
494
N/A
|
495
+0%
|
516
+4%
|
492
-5%
|
530
+8%
|
531
+0%
|
541
+2%
|
538
-1%
|
569
+6%
|
591
+4%
|
583
-1%
|
606
+4%
|
618
+2%
|
660
+7%
|
703
+7%
|
732
+4%
|
753
+3%
|
760
+1%
|
759
0%
|
761
+0%
|
771
+1%
|
780
+1%
|
795
+2%
|
827
+4%
|
840
+2%
|
787
-6%
|
807
+2%
|
863
+7%
|
943
+9%
|
1 049
+11%
|
1 081
+3%
|
1 064
-2%
|
1 066
+0%
|
1 107
+4%
|
1 138
+3%
|
1 073
-6%
|
995
-7%
|
918
-8%
|
883
-4%
|
964
+9%
|
849
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(85)
|
(79)
|
(95)
|
(63)
|
(81)
|
(69)
|
(63)
|
(61)
|
(77)
|
(78)
|
(61)
|
(64)
|
(62)
|
(94)
|
(112)
|
(106)
|
(94)
|
(62)
|
(43)
|
(32)
|
(47)
|
(58)
|
(60)
|
(79)
|
(76)
|
(77)
|
(75)
|
(65)
|
(62)
|
(58)
|
(54)
|
(47)
|
(47)
|
(52)
|
(51)
|
(71)
|
(81)
|
(92)
|
(111)
|
(121)
|
(123)
|
|
Non-Reccuring Items |
(36)
|
(75)
|
(57)
|
(68)
|
(75)
|
(64)
|
(64)
|
(68)
|
(60)
|
(82)
|
(80)
|
(65)
|
(66)
|
(26)
|
(32)
|
(37)
|
(43)
|
(90)
|
(76)
|
(70)
|
(512)
|
(462)
|
(472)
|
(497)
|
(48)
|
(80)
|
(84)
|
(59)
|
(55)
|
(14)
|
(24)
|
(29)
|
(30)
|
(34)
|
(18)
|
(13)
|
(29)
|
(94)
|
(135)
|
(179)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(15)
|
(105)
|
(101)
|
(99)
|
(91)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(1)
|
1
|
2
|
4
|
4
|
4
|
5
|
9
|
13
|
18
|
25
|
31
|
35
|
|
Pre-Tax Income |
373
N/A
|
340
-9%
|
365
+7%
|
361
-1%
|
374
+4%
|
398
+6%
|
415
+4%
|
409
-1%
|
432
+6%
|
430
0%
|
442
+3%
|
477
+8%
|
490
+3%
|
540
+10%
|
559
+3%
|
590
+6%
|
613
+4%
|
603
-2%
|
624
+4%
|
555
-11%
|
111
-80%
|
160
+44%
|
172
+7%
|
250
+45%
|
715
+186%
|
629
-12%
|
647
+3%
|
737
+14%
|
825
+12%
|
977
+18%
|
1 004
+3%
|
993
-1%
|
993
+0%
|
1 026
+3%
|
1 074
+5%
|
999
-7%
|
898
-10%
|
750
-16%
|
662
-12%
|
695
+5%
|
761
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(126)
|
(120)
|
(146)
|
(114)
|
(127)
|
(131)
|
(127)
|
(135)
|
(140)
|
(123)
|
(127)
|
(156)
|
(146)
|
(156)
|
(155)
|
(136)
|
(147)
|
(159)
|
(137)
|
(82)
|
91
|
88
|
69
|
57
|
(128)
|
(105)
|
(117)
|
(178)
|
(190)
|
(238)
|
(251)
|
(249)
|
(262)
|
(265)
|
(257)
|
(242)
|
(218)
|
(184)
|
(180)
|
(192)
|
(207)
|
|
Income from Continuing Operations |
247
|
220
|
219
|
247
|
247
|
267
|
287
|
274
|
292
|
307
|
315
|
321
|
343
|
384
|
403
|
454
|
466
|
444
|
487
|
473
|
202
|
248
|
241
|
306
|
587
|
524
|
530
|
560
|
636
|
740
|
753
|
744
|
731
|
761
|
817
|
757
|
680
|
566
|
483
|
503
|
554
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
227
N/A
|
200
-12%
|
214
+7%
|
245
+15%
|
245
+0%
|
266
+8%
|
288
+8%
|
274
-5%
|
292
+6%
|
308
+6%
|
316
+2%
|
321
+2%
|
343
+7%
|
384
+12%
|
403
+5%
|
282
-30%
|
295
+5%
|
270
-9%
|
311
+15%
|
467
+50%
|
195
-58%
|
243
+24%
|
238
-2%
|
304
+27%
|
585
+93%
|
521
-11%
|
527
+1%
|
556
+6%
|
631
+14%
|
735
+16%
|
749
+2%
|
740
-1%
|
729
-2%
|
760
+4%
|
817
+8%
|
757
-7%
|
680
-10%
|
566
-17%
|
483
-15%
|
503
+4%
|
554
+10%
|
|
EPS (Diluted) |
2.31
N/A
|
2.07
-10%
|
2.26
+9%
|
2.58
+14%
|
2.65
+3%
|
2.86
+8%
|
3.09
+8%
|
2.95
-5%
|
3.2
+8%
|
3.39
+6%
|
3.48
+3%
|
3.54
+2%
|
3.8
+7%
|
4.26
+12%
|
4.48
+5%
|
3.12
-30%
|
3.29
+5%
|
3.02
-8%
|
3.51
+16%
|
5.27
+50%
|
2.31
-56%
|
2.85
+23%
|
2.79
-2%
|
3.57
+28%
|
6.95
+95%
|
6.21
-11%
|
6.26
+1%
|
6.61
+6%
|
7.51
+14%
|
8.77
+17%
|
8.94
+2%
|
8.83
-1%
|
8.78
-1%
|
9.25
+5%
|
9.97
+8%
|
9.21
-8%
|
8.34
-9%
|
6.98
-16%
|
5.95
-15%
|
6.2
+4%
|
6.85
+10%
|