Fresh Del Monte Produce Inc
NYSE:FDP
Income Statement
Earnings Waterfall
Fresh Del Monte Produce Inc
Revenue
|
4.3B
USD
|
Cost of Revenue
|
-4B
USD
|
Gross Profit
|
350.7m
USD
|
Operating Expenses
|
-186.7m
USD
|
Operating Income
|
164m
USD
|
Other Expenses
|
-175.4m
USD
|
Net Income
|
-11.4m
USD
|
Income Statement
Fresh Del Monte Produce Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 684
N/A
|
3 747
+2%
|
3 855
+3%
|
3 878
+1%
|
3 928
+1%
|
3 954
+1%
|
3 956
+0%
|
4 008
+1%
|
4 057
+1%
|
4 066
+0%
|
4 021
-1%
|
4 035
+0%
|
4 012
-1%
|
4 026
+0%
|
4 084
+1%
|
4 087
+0%
|
4 086
0%
|
4 160
+2%
|
4 285
+3%
|
4 402
+3%
|
4 494
+2%
|
4 542
+1%
|
4 509
-1%
|
4 510
+0%
|
4 489
0%
|
4 453
-1%
|
4 306
-3%
|
4 225
-2%
|
4 202
-1%
|
4 173
-1%
|
4 222
+1%
|
4 237
+0%
|
4 252
+0%
|
4 301
+1%
|
4 371
+2%
|
4 420
+1%
|
4 442
+1%
|
4 434
0%
|
4 402
-1%
|
4 352
-1%
|
4 321
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 393)
|
(3 449)
|
(3 541)
|
(3 543)
|
(3 563)
|
(3 595)
|
(3 605)
|
(3 648)
|
(3 714)
|
(3 684)
|
(3 607)
|
(3 585)
|
(3 550)
|
(3 606)
|
(3 687)
|
(3 750)
|
(3 754)
|
(3 821)
|
(3 991)
|
(4 113)
|
(4 214)
|
(4 274)
|
(4 223)
|
(4 201)
|
(4 188)
|
(4 169)
|
(4 037)
|
(3 962)
|
(3 928)
|
(3 869)
|
(3 890)
|
(3 926)
|
(3 948)
|
(4 012)
|
(4 112)
|
(4 121)
|
(4 102)
|
(4 086)
|
(4 019)
|
(3 982)
|
(3 970)
|
|
Gross Profit |
290
N/A
|
299
+3%
|
314
+5%
|
335
+7%
|
365
+9%
|
359
-2%
|
351
-2%
|
360
+3%
|
342
-5%
|
383
+12%
|
414
+8%
|
450
+9%
|
461
+3%
|
420
-9%
|
398
-5%
|
337
-15%
|
332
-2%
|
339
+2%
|
294
-13%
|
288
-2%
|
280
-3%
|
268
-4%
|
286
+7%
|
309
+8%
|
301
-3%
|
284
-6%
|
269
-5%
|
264
-2%
|
275
+4%
|
303
+10%
|
332
+9%
|
311
-6%
|
304
-2%
|
289
-5%
|
259
-10%
|
298
+15%
|
340
+14%
|
347
+2%
|
384
+10%
|
370
-4%
|
351
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(176)
|
(174)
|
(176)
|
(175)
|
(176)
|
(176)
|
(174)
|
(177)
|
(184)
|
(187)
|
(190)
|
(191)
|
(187)
|
(188)
|
(186)
|
(178)
|
(173)
|
(174)
|
(182)
|
(190)
|
(195)
|
(200)
|
(195)
|
(195)
|
(196)
|
(196)
|
(198)
|
(192)
|
(196)
|
(192)
|
(198)
|
(202)
|
(193)
|
(189)
|
(185)
|
(184)
|
(187)
|
(189)
|
(189)
|
(190)
|
(187)
|
|
Selling, General & Administrative |
(176)
|
(174)
|
(176)
|
(175)
|
(172)
|
(176)
|
(174)
|
(177)
|
(180)
|
(187)
|
(190)
|
(191)
|
(184)
|
(188)
|
(186)
|
(178)
|
(170)
|
(174)
|
(182)
|
(190)
|
(192)
|
(200)
|
(195)
|
(195)
|
(196)
|
(196)
|
(198)
|
(192)
|
(196)
|
(192)
|
(198)
|
(202)
|
(193)
|
(189)
|
(185)
|
(184)
|
(187)
|
(189)
|
(189)
|
(190)
|
(187)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
115
N/A
|
124
+8%
|
139
+12%
|
160
+16%
|
189
+18%
|
183
-3%
|
177
-3%
|
184
+4%
|
158
-14%
|
196
+23%
|
224
+15%
|
259
+15%
|
274
+6%
|
232
-15%
|
212
-8%
|
159
-25%
|
158
-1%
|
165
+4%
|
112
-32%
|
98
-12%
|
85
-13%
|
68
-20%
|
92
+35%
|
114
+24%
|
105
-8%
|
88
-16%
|
71
-19%
|
72
+1%
|
79
+9%
|
111
+41%
|
134
+21%
|
109
-18%
|
111
+2%
|
99
-10%
|
74
-25%
|
114
+54%
|
153
+34%
|
158
+3%
|
195
+23%
|
180
-8%
|
164
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(5)
|
(6)
|
(13)
|
(14)
|
(14)
|
(14)
|
(23)
|
(23)
|
(23)
|
(22)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(12)
|
(18)
|
(23)
|
(26)
|
(27)
|
(26)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(22)
|
(24)
|
(26)
|
(27)
|
(26)
|
(33)
|
|
Non-Reccuring Items |
(143)
|
(141)
|
(131)
|
(131)
|
(16)
|
(18)
|
(15)
|
(16)
|
(67)
|
(70)
|
(66)
|
(91)
|
(30)
|
(24)
|
(32)
|
(6)
|
(6)
|
(10)
|
(23)
|
(37)
|
(47)
|
(45)
|
(25)
|
(8)
|
9
|
3
|
(5)
|
(6)
|
(2)
|
8
|
11
|
10
|
0
|
(8)
|
(8)
|
2
|
3
|
33
|
34
|
23
|
(106)
|
|
Total Other Income |
16
|
19
|
(3)
|
(7)
|
(1)
|
(8)
|
(4)
|
1
|
12
|
21
|
22
|
18
|
(3)
|
(6)
|
(7)
|
(6)
|
(3)
|
(6)
|
(13)
|
(15)
|
(16)
|
(1)
|
3
|
5
|
1
|
(10)
|
(12)
|
(12)
|
(5)
|
(7)
|
(4)
|
(5)
|
(9)
|
(11)
|
(12)
|
(20)
|
(15)
|
(20)
|
(24)
|
(22)
|
(9)
|
|
Pre-Tax Income |
(17)
N/A
|
(3)
+81%
|
(0)
+90%
|
17
N/A
|
159
+813%
|
143
-10%
|
145
+1%
|
155
+7%
|
80
-48%
|
123
+54%
|
157
+28%
|
164
+4%
|
237
+45%
|
198
-17%
|
169
-15%
|
142
-16%
|
144
+2%
|
141
-2%
|
64
-54%
|
29
-55%
|
0
-99%
|
(4)
N/A
|
43
N/A
|
85
+96%
|
91
+7%
|
58
-36%
|
33
-43%
|
33
N/A
|
51
+55%
|
90
+76%
|
121
+33%
|
94
-22%
|
82
-13%
|
60
-27%
|
34
-44%
|
75
+122%
|
118
+58%
|
145
+23%
|
178
+23%
|
155
-13%
|
17
-89%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(14)
|
(13)
|
(16)
|
(14)
|
(13)
|
(14)
|
(16)
|
(14)
|
(20)
|
(22)
|
(22)
|
(12)
|
(8)
|
(7)
|
(5)
|
(23)
|
(22)
|
(21)
|
(17)
|
(16)
|
(18)
|
(21)
|
(23)
|
(21)
|
(13)
|
(9)
|
(11)
|
(5)
|
(16)
|
(16)
|
(5)
|
(2)
|
3
|
3
|
(7)
|
(20)
|
(24)
|
(30)
|
(31)
|
(18)
|
|
Income from Continuing Operations |
(34)
|
(17)
|
(13)
|
2
|
145
|
130
|
130
|
140
|
66
|
103
|
135
|
142
|
226
|
190
|
162
|
136
|
121
|
119
|
44
|
12
|
(16)
|
(22)
|
23
|
62
|
69
|
45
|
24
|
22
|
46
|
75
|
104
|
90
|
80
|
63
|
37
|
68
|
98
|
121
|
148
|
124
|
(2)
|
|
Income to Minority Interest |
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
3
|
2
|
(1)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
3
|
4
|
4
|
3
|
0
|
(0)
|
1
|
1
|
1
|
(9)
|
(10)
|
(11)
|
(10)
|
|
Net Income (Common) |
(34)
N/A
|
(17)
+51%
|
(15)
+14%
|
(1)
+92%
|
142
N/A
|
126
-11%
|
127
+0%
|
135
+7%
|
62
-54%
|
102
+63%
|
133
+31%
|
140
+5%
|
225
+61%
|
190
-16%
|
163
-14%
|
139
-15%
|
121
-13%
|
116
-4%
|
39
-67%
|
6
-85%
|
(22)
N/A
|
(27)
-25%
|
19
N/A
|
58
+212%
|
67
+14%
|
43
-35%
|
23
-47%
|
23
-3%
|
49
+119%
|
79
+60%
|
108
+37%
|
92
-15%
|
80
-13%
|
63
-21%
|
37
-41%
|
69
+86%
|
99
+43%
|
112
+13%
|
138
+24%
|
113
-18%
|
(11)
N/A
|
|
EPS (Diluted) |
-0.61
N/A
|
-0.31
+49%
|
-0.26
+16%
|
-0.02
+92%
|
2.53
N/A
|
2.36
-7%
|
2.38
+1%
|
2.54
+7%
|
1.17
-54%
|
1.95
+67%
|
2.58
+32%
|
2.69
+4%
|
4.33
+61%
|
3.67
-15%
|
3.19
-13%
|
2.76
-13%
|
2.38
-14%
|
2.35
-1%
|
0.79
-66%
|
0.11
-86%
|
-0.45
N/A
|
-0.56
-24%
|
0.38
N/A
|
1.2
+216%
|
1.37
+14%
|
0.89
-35%
|
0.49
-45%
|
0.48
-2%
|
1.03
+115%
|
1.67
+62%
|
2.28
+37%
|
1.94
-15%
|
1.68
-13%
|
1.32
-21%
|
0.77
-42%
|
1.44
+87%
|
2.06
+43%
|
2.33
+13%
|
2.87
+23%
|
2.35
-18%
|
-0.24
N/A
|