Conagra Brands Inc
NYSE:CAG
Income Statement
Earnings Waterfall
Conagra Brands Inc
Revenue
|
12.1B
USD
|
Cost of Revenue
|
-8.8B
USD
|
Gross Profit
|
3.3B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
1.9B
USD
|
Other Expenses
|
-982.4m
USD
|
Net Income
|
952m
USD
|
Income Statement
Conagra Brands Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 490
N/A
|
11 838
-18%
|
10 885
-8%
|
9 801
-10%
|
8 761
-11%
|
9 034
+3%
|
8 319
-8%
|
7 542
-9%
|
6 834
-9%
|
8 664
+27%
|
8 507
-2%
|
8 236
-3%
|
8 018
-3%
|
7 827
-2%
|
7 736
-1%
|
7 821
+1%
|
7 834
+0%
|
7 938
+1%
|
7 969
+0%
|
8 179
+3%
|
8 891
+9%
|
9 538
+7%
|
10 095
+6%
|
10 532
+4%
|
10 380
-1%
|
11 054
+6%
|
11 343
+3%
|
11 517
+2%
|
11 733
+2%
|
11 185
-5%
|
11 159
0%
|
11 223
+1%
|
11 365
+1%
|
11 536
+2%
|
11 787
+2%
|
12 041
+2%
|
12 214
+1%
|
12 277
+1%
|
12 277
0%
|
12 172
-1%
|
12 118
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 951)
|
(8 932)
|
(8 137)
|
(7 225)
|
(6 401)
|
(6 667)
|
(6 015)
|
(5 349)
|
(4 776)
|
(6 228)
|
(6 075)
|
(5 817)
|
(5 589)
|
(5 468)
|
(5 398)
|
(5 476)
|
(5 517)
|
(5 578)
|
(5 604)
|
(5 798)
|
(6 353)
|
(6 878)
|
(7 272)
|
(7 579)
|
(7 482)
|
(7 938)
|
(8 082)
|
(8 163)
|
(8 313)
|
(7 968)
|
(8 084)
|
(8 281)
|
(8 485)
|
(8 666)
|
(8 870)
|
(8 959)
|
(8 992)
|
(8 991)
|
(8 884)
|
(8 860)
|
(8 793)
|
|
Gross Profit |
3 539
N/A
|
2 907
-18%
|
2 749
-5%
|
2 576
-6%
|
2 360
-8%
|
2 367
+0%
|
2 304
-3%
|
2 193
-5%
|
2 058
-6%
|
2 437
+18%
|
2 431
0%
|
2 419
0%
|
2 429
+0%
|
2 359
-3%
|
2 338
-1%
|
2 344
+0%
|
2 317
-1%
|
2 360
+2%
|
2 365
+0%
|
2 381
+1%
|
2 539
+7%
|
2 660
+5%
|
2 823
+6%
|
2 953
+5%
|
2 898
-2%
|
3 116
+8%
|
3 261
+5%
|
3 354
+3%
|
3 421
+2%
|
3 216
-6%
|
3 076
-4%
|
2 942
-4%
|
2 881
-2%
|
2 870
0%
|
2 917
+2%
|
3 082
+6%
|
3 222
+5%
|
3 286
+2%
|
3 393
+3%
|
3 312
-2%
|
3 325
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 184)
|
(1 336)
|
(1 587)
|
(1 429)
|
(1 213)
|
(1 390)
|
(1 358)
|
(1 447)
|
(1 525)
|
(1 734)
|
(1 925)
|
(1 538)
|
(1 400)
|
(710)
|
(1 013)
|
(1 214)
|
(1 183)
|
(1 081)
|
(1 256)
|
(1 237)
|
(1 291)
|
(1 225)
|
(1 254)
|
(1 286)
|
(1 238)
|
(1 278)
|
(1 256)
|
(1 240)
|
(1 267)
|
(1 199)
|
(1 213)
|
(1 225)
|
(1 199)
|
(1 144)
|
(1 178)
|
(1 237)
|
(1 294)
|
(1 387)
|
(1 371)
|
(1 359)
|
(1 391)
|
|
Selling, General & Administrative |
(2 184)
|
(1 336)
|
(1 587)
|
(1 429)
|
(1 213)
|
(1 390)
|
(1 358)
|
(1 447)
|
(1 525)
|
(1 735)
|
(1 925)
|
(1 538)
|
(1 400)
|
(710)
|
(1 013)
|
(1 214)
|
(1 183)
|
(1 081)
|
(1 266)
|
(1 257)
|
(1 320)
|
(1 260)
|
(1 289)
|
(1 322)
|
(1 280)
|
(1 287)
|
(1 270)
|
(1 257)
|
(1 281)
|
(1 253)
|
(1 269)
|
(1 284)
|
(1 261)
|
(1 211)
|
(1 235)
|
(1 284)
|
(1 331)
|
(1 411)
|
(1 389)
|
(1 370)
|
(1 395)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
19
|
29
|
35
|
34
|
36
|
43
|
10
|
14
|
17
|
14
|
55
|
57
|
59
|
62
|
67
|
57
|
47
|
37
|
24
|
18
|
11
|
4
|
|
Operating Income |
1 355
N/A
|
1 570
+16%
|
1 162
-26%
|
1 147
-1%
|
1 147
N/A
|
977
-15%
|
946
-3%
|
746
-21%
|
532
-29%
|
702
+32%
|
506
-28%
|
882
+74%
|
1 029
+17%
|
1 649
+60%
|
1 325
-20%
|
1 131
-15%
|
1 134
+0%
|
1 280
+13%
|
1 109
-13%
|
1 143
+3%
|
1 248
+9%
|
1 436
+15%
|
1 569
+9%
|
1 667
+6%
|
1 660
0%
|
1 839
+11%
|
2 004
+9%
|
2 114
+5%
|
2 154
+2%
|
2 018
-6%
|
1 863
-8%
|
1 717
-8%
|
1 682
-2%
|
1 726
+3%
|
1 739
+1%
|
1 846
+6%
|
1 928
+4%
|
1 900
-1%
|
2 022
+6%
|
1 953
-3%
|
1 934
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(441)
|
(404)
|
(435)
|
(445)
|
(458)
|
(392)
|
(358)
|
(339)
|
(309)
|
(305)
|
(281)
|
(265)
|
(236)
|
(196)
|
(181)
|
(157)
|
(152)
|
(161)
|
(180)
|
(223)
|
(297)
|
(382)
|
(463)
|
(505)
|
(516)
|
(500)
|
(484)
|
(471)
|
(448)
|
(420)
|
(401)
|
(385)
|
(379)
|
(377)
|
(380)
|
(388)
|
(398)
|
(410)
|
(419)
|
(432)
|
(434)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(288)
|
21
|
(302)
|
(349)
|
(723)
|
(425)
|
(118)
|
(123)
|
(244)
|
(78)
|
(264)
|
(227)
|
(230)
|
(352)
|
(208)
|
(225)
|
(369)
|
(291)
|
(295)
|
(259)
|
(187)
|
(177)
|
(153)
|
(205)
|
(316)
|
(724)
|
(697)
|
(659)
|
(800)
|
(419)
|
(458)
|
(465)
|
|
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
|
|
Pre-Tax Income |
914
N/A
|
1 167
+28%
|
727
-38%
|
702
-3%
|
689
-2%
|
585
-15%
|
588
+1%
|
407
-31%
|
224
-45%
|
109
-51%
|
245
+125%
|
315
+29%
|
444
+41%
|
730
+64%
|
718
-2%
|
856
+19%
|
859
+0%
|
875
+2%
|
851
-3%
|
657
-23%
|
725
+10%
|
823
+14%
|
754
-8%
|
953
+26%
|
920
-4%
|
970
+5%
|
1 229
+27%
|
1 349
+10%
|
1 447
+7%
|
1 410
-3%
|
1 286
-9%
|
1 179
-8%
|
1 098
-7%
|
1 033
-6%
|
636
-38%
|
761
+20%
|
872
+15%
|
690
-21%
|
1 185
+72%
|
1 064
-10%
|
1 036
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(264)
|
(178)
|
(193)
|
(188)
|
(211)
|
(213)
|
(217)
|
(158)
|
(91)
|
(46)
|
(166)
|
(202)
|
(236)
|
(255)
|
(206)
|
(237)
|
(314)
|
(408)
|
(345)
|
(258)
|
(180)
|
(219)
|
(150)
|
(212)
|
(213)
|
(201)
|
(300)
|
(296)
|
(329)
|
(194)
|
(177)
|
(180)
|
(189)
|
(291)
|
(235)
|
(274)
|
(264)
|
(219)
|
(303)
|
(283)
|
(279)
|
|
Income from Continuing Operations |
650
|
988
|
534
|
514
|
478
|
372
|
372
|
250
|
133
|
62
|
79
|
113
|
208
|
475
|
513
|
619
|
545
|
467
|
505
|
398
|
545
|
605
|
605
|
742
|
706
|
769
|
930
|
1 053
|
1 118
|
1 217
|
1 109
|
999
|
909
|
743
|
401
|
487
|
608
|
471
|
882
|
781
|
757
|
|
Income to Minority Interest |
(11)
|
(12)
|
(11)
|
(14)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(11)
|
(9)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Equity Earnings Affiliates |
26
|
33
|
54
|
83
|
105
|
79
|
78
|
62
|
38
|
66
|
55
|
54
|
68
|
71
|
88
|
92
|
99
|
97
|
84
|
101
|
84
|
76
|
72
|
62
|
60
|
73
|
67
|
63
|
74
|
84
|
98
|
105
|
131
|
145
|
174
|
194
|
197
|
212
|
198
|
203
|
194
|
|
Net Income (Common) |
818
N/A
|
697
-15%
|
639
-8%
|
401
-37%
|
(788)
N/A
|
(254)
+68%
|
(1 891)
-644%
|
(1 746)
+8%
|
(590)
+66%
|
(682)
-16%
|
658
N/A
|
626
-5%
|
604
-3%
|
639
+6%
|
605
-5%
|
707
+17%
|
890
+26%
|
808
-9%
|
834
+3%
|
742
-11%
|
621
-16%
|
678
+9%
|
674
-1%
|
803
+19%
|
765
-5%
|
840
+10%
|
995
+18%
|
1 114
+12%
|
1 191
+7%
|
1 299
+9%
|
1 205
-7%
|
1 102
-9%
|
1 039
-6%
|
888
-15%
|
575
-35%
|
682
+18%
|
805
+18%
|
684
-15%
|
1 081
+58%
|
985
-9%
|
952
-3%
|
|
EPS (Diluted) |
1.91
N/A
|
1.62
-15%
|
1.48
-9%
|
0.92
-38%
|
-1.84
N/A
|
-0.59
+68%
|
-4.36
-639%
|
-3.98
+9%
|
-1.34
+66%
|
-1.57
-17%
|
1.48
N/A
|
1.41
-5%
|
1.38
-2%
|
1.46
+6%
|
1.44
-1%
|
1.72
+19%
|
2.21
+28%
|
1.98
-10%
|
2.11
+7%
|
1.75
-17%
|
1.27
-27%
|
1.53
+20%
|
1.38
-10%
|
1.65
+20%
|
1.57
-5%
|
1.72
+10%
|
2.03
+18%
|
2.27
+12%
|
2.43
+7%
|
2.66
+9%
|
2.48
-7%
|
2.28
-8%
|
2.15
-6%
|
1.84
-14%
|
1.19
-35%
|
1.41
+18%
|
1.67
+18%
|
1.42
-15%
|
2.25
+58%
|
2.06
-8%
|
1.99
-3%
|