Brady Corp
NYSE:BRC
Income Statement
Earnings Waterfall
Brady Corp
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-658.2m
USD
|
Gross Profit
|
679.4m
USD
|
Operating Expenses
|
-440.8m
USD
|
Operating Income
|
238.6m
USD
|
Other Expenses
|
-51m
USD
|
Net Income
|
187.6m
USD
|
Income Statement
Brady Corp
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 212
N/A
|
1 219
+1%
|
1 225
+1%
|
1 228
+0%
|
1 219
-1%
|
1 200
-2%
|
1 172
-2%
|
1 145
-2%
|
1 131
-1%
|
1 127
0%
|
1 121
-1%
|
1 118
0%
|
1 117
0%
|
1 106
-1%
|
1 113
+1%
|
1 123
+1%
|
1 143
+2%
|
1 166
+2%
|
1 174
+1%
|
1 177
+0%
|
1 172
0%
|
1 163
-1%
|
1 161
0%
|
1 154
-1%
|
1 149
0%
|
1 125
-2%
|
1 081
-4%
|
1 072
-1%
|
1 061
-1%
|
1 090
+3%
|
1 145
+5%
|
1 189
+4%
|
1 241
+4%
|
1 284
+3%
|
1 302
+1%
|
1 303
+0%
|
1 311
+1%
|
1 310
0%
|
1 332
+2%
|
1 341
+1%
|
1 338
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(594)
|
(606)
|
(616)
|
(626)
|
(622)
|
(616)
|
(613)
|
(597)
|
(588)
|
(580)
|
(562)
|
(558)
|
(556)
|
(551)
|
(555)
|
(559)
|
(570)
|
(581)
|
(586)
|
(588)
|
(587)
|
(583)
|
(582)
|
(581)
|
(576)
|
(568)
|
(553)
|
(549)
|
(548)
|
(558)
|
(583)
|
(608)
|
(640)
|
(668)
|
(671)
|
(671)
|
(672)
|
(665)
|
(675)
|
(668)
|
(658)
|
|
Gross Profit |
618
N/A
|
613
-1%
|
610
-1%
|
602
-1%
|
598
-1%
|
584
-2%
|
558
-4%
|
548
-2%
|
542
-1%
|
547
+1%
|
559
+2%
|
560
+0%
|
561
+0%
|
556
-1%
|
558
+0%
|
564
+1%
|
574
+2%
|
585
+2%
|
588
+1%
|
589
+0%
|
585
-1%
|
580
-1%
|
579
0%
|
574
-1%
|
573
0%
|
557
-3%
|
529
-5%
|
523
-1%
|
513
-2%
|
532
+4%
|
561
+5%
|
581
+3%
|
601
+3%
|
616
+3%
|
632
+3%
|
632
+0%
|
639
+1%
|
645
+1%
|
657
+2%
|
674
+2%
|
679
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(477)
|
(483)
|
(487)
|
(485)
|
(481)
|
(468)
|
(459)
|
(450)
|
(443)
|
(445)
|
(441)
|
(439)
|
(434)
|
(428)
|
(427)
|
(431)
|
(436)
|
(441)
|
(436)
|
(431)
|
(426)
|
(419)
|
(416)
|
(411)
|
(405)
|
(392)
|
(377)
|
(383)
|
(378)
|
(373)
|
(391)
|
(412)
|
(426)
|
(435)
|
(439)
|
(432)
|
(433)
|
(429)
|
(432)
|
(440)
|
(441)
|
|
Selling, General & Administrative |
(443)
|
(448)
|
(452)
|
(449)
|
(445)
|
(431)
|
(423)
|
(414)
|
(407)
|
(410)
|
(405)
|
(402)
|
(397)
|
(390)
|
(388)
|
(390)
|
(393)
|
(396)
|
(390)
|
(385)
|
(380)
|
(373)
|
(371)
|
(366)
|
(361)
|
(349)
|
(336)
|
(330)
|
(324)
|
(332)
|
(347)
|
(363)
|
(374)
|
(379)
|
(380)
|
(373)
|
(373)
|
(368)
|
(371)
|
(377)
|
(376)
|
|
Research & Development |
(35)
|
(35)
|
(35)
|
(36)
|
(37)
|
(37)
|
(37)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(40)
|
(41)
|
(43)
|
(45)
|
(45)
|
(46)
|
(46)
|
(46)
|
(45)
|
(45)
|
(44)
|
(43)
|
(41)
|
(40)
|
(39)
|
(41)
|
(45)
|
(48)
|
(52)
|
(56)
|
(59)
|
(59)
|
(60)
|
(61)
|
(61)
|
(63)
|
(65)
|
|
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
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
140
N/A
|
130
-7%
|
122
-6%
|
117
-4%
|
116
-1%
|
116
-1%
|
99
-14%
|
98
-1%
|
100
+2%
|
101
+2%
|
118
+16%
|
121
+3%
|
127
+5%
|
128
+1%
|
131
+2%
|
133
+2%
|
138
+4%
|
144
+4%
|
153
+6%
|
158
+3%
|
159
+1%
|
161
+1%
|
162
+1%
|
163
+0%
|
168
+3%
|
165
-2%
|
152
-8%
|
139
-8%
|
136
-3%
|
160
+18%
|
170
+7%
|
169
-1%
|
175
+3%
|
181
+4%
|
193
+7%
|
200
+4%
|
206
+3%
|
216
+5%
|
225
+4%
|
234
+4%
|
239
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
4
|
4
|
2
|
3
|
2
|
3
|
5
|
4
|
4
|
2
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
3
|
|
Non-Reccuring Items |
(240)
|
(234)
|
(164)
|
(161)
|
(162)
|
(163)
|
(64)
|
(59)
|
(55)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(112)
N/A
|
(115)
-3%
|
(53)
+54%
|
(55)
-4%
|
(56)
-2%
|
(58)
-4%
|
25
N/A
|
28
+11%
|
34
+23%
|
42
+22%
|
109
+161%
|
113
+4%
|
122
+8%
|
123
+1%
|
127
+3%
|
130
+3%
|
136
+5%
|
143
+5%
|
152
+7%
|
157
+3%
|
159
+1%
|
163
+3%
|
165
+1%
|
166
+1%
|
172
+3%
|
153
-11%
|
141
-8%
|
142
+1%
|
139
-2%
|
164
+18%
|
171
+4%
|
174
+1%
|
176
+1%
|
180
+2%
|
192
+7%
|
198
+3%
|
204
+3%
|
216
+6%
|
226
+5%
|
235
+4%
|
242
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(11)
|
5
|
5
|
7
|
6
|
(20)
|
(20)
|
(22)
|
(26)
|
(29)
|
(29)
|
(28)
|
(27)
|
(31)
|
(32)
|
(37)
|
(40)
|
(40)
|
(40)
|
(38)
|
(33)
|
(33)
|
(28)
|
(30)
|
(32)
|
(28)
|
(33)
|
(32)
|
(34)
|
(36)
|
(37)
|
(37)
|
(38)
|
(42)
|
(43)
|
(46)
|
(49)
|
(51)
|
(52)
|
(54)
|
|
Income from Continuing Operations |
(125)
|
(127)
|
(48)
|
(51)
|
(50)
|
(53)
|
5
|
8
|
12
|
16
|
80
|
84
|
94
|
96
|
96
|
99
|
99
|
102
|
112
|
117
|
121
|
130
|
131
|
138
|
143
|
121
|
113
|
109
|
106
|
130
|
135
|
137
|
139
|
142
|
150
|
154
|
159
|
167
|
175
|
183
|
188
|
|
Equity Earnings Affiliates |
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)
|
(1)
|
(1)
|
(6)
|
(6)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(134)
N/A
|
(114)
+15%
|
(47)
+59%
|
(57)
-22%
|
(62)
-8%
|
(69)
-11%
|
2
N/A
|
7
+232%
|
11
+51%
|
15
+35%
|
79
+436%
|
83
+5%
|
93
+12%
|
95
+2%
|
95
N/A
|
98
+3%
|
77
-21%
|
81
+4%
|
90
+12%
|
95
+5%
|
120
+26%
|
129
+7%
|
130
+1%
|
137
+5%
|
142
+3%
|
121
-15%
|
112
-7%
|
108
-3%
|
105
-3%
|
129
+23%
|
129
+0%
|
130
+1%
|
133
+2%
|
136
+2%
|
149
+10%
|
154
+3%
|
158
+3%
|
166
+5%
|
174
+5%
|
182
+5%
|
188
+3%
|
|
EPS (Diluted) |
-2.54
N/A
|
-2.25
+11%
|
-0.9
+60%
|
-1.11
-23%
|
-1.18
-6%
|
-1.33
-13%
|
0.04
N/A
|
0.13
+225%
|
0.21
+62%
|
0.3
+43%
|
1.56
+420%
|
1.63
+4%
|
1.79
+10%
|
1.83
+2%
|
1.83
N/A
|
1.88
+3%
|
1.46
-22%
|
1.52
+4%
|
1.71
+13%
|
1.79
+5%
|
2.27
+27%
|
2.4
+6%
|
2.45
+2%
|
2.56
+4%
|
2.63
+3%
|
2.27
-14%
|
2.1
-7%
|
2.05
-2%
|
2
-2%
|
2.45
+23%
|
2.46
+0%
|
2.48
+1%
|
2.54
+2%
|
2.63
+4%
|
2.89
+10%
|
3.06
+6%
|
3.15
+3%
|
3.3
+5%
|
3.49
+6%
|
3.72
+7%
|
3.85
+3%
|