HB Fuller Co
NYSE:FUL
Income Statement
Earnings Waterfall
HB Fuller Co
Revenue
|
3.5B
USD
|
Cost of Revenue
|
-2.5B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-661.5m
USD
|
Operating Income
|
387.5m
USD
|
Other Expenses
|
-233.5m
USD
|
Net Income
|
154m
USD
|
Income Statement
HB Fuller Co
Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 053
N/A
|
2 078
+1%
|
2 090
+1%
|
2 105
+1%
|
2 089
-1%
|
2 086
0%
|
2 083
0%
|
2 084
+0%
|
2 087
+0%
|
2 079
0%
|
2 068
-1%
|
2 095
+1%
|
2 124
+1%
|
2 153
+1%
|
2 203
+2%
|
2 306
+5%
|
2 516
+9%
|
2 744
+9%
|
2 951
+8%
|
3 041
+3%
|
3 001
-1%
|
2 971
-1%
|
2 926
-2%
|
2 897
-1%
|
2 871
-1%
|
2 786
-3%
|
2 752
-1%
|
2 790
+1%
|
2 870
+3%
|
3 023
+5%
|
3 158
+4%
|
3 278
+4%
|
3 409
+4%
|
3 574
+5%
|
3 688
+3%
|
3 749
+2%
|
3 702
-1%
|
3 607
-3%
|
3 566
-1%
|
3 511
-2%
|
3 512
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 483)
|
(1 512)
|
(1 544)
|
(1 571)
|
(1 573)
|
(1 563)
|
(1 539)
|
(1 516)
|
(1 498)
|
(1 480)
|
(1 470)
|
(1 489)
|
(1 513)
|
(1 549)
|
(1 594)
|
(1 707)
|
(1 864)
|
(2 022)
|
(2 163)
|
(2 207)
|
(2 172)
|
(2 145)
|
(2 109)
|
(2 088)
|
(2 072)
|
(2 021)
|
(2 006)
|
(2 033)
|
(2 090)
|
(2 210)
|
(2 340)
|
(2 433)
|
(2 543)
|
(2 673)
|
(2 732)
|
(2 786)
|
(2 734)
|
(2 633)
|
(2 575)
|
(2 487)
|
(2 463)
|
|
Gross Profit |
570
N/A
|
566
-1%
|
547
-3%
|
533
-2%
|
517
-3%
|
523
+1%
|
544
+4%
|
568
+4%
|
589
+4%
|
599
+2%
|
598
0%
|
606
+1%
|
611
+1%
|
604
-1%
|
609
+1%
|
599
-2%
|
652
+9%
|
721
+11%
|
787
+9%
|
834
+6%
|
828
-1%
|
826
0%
|
817
-1%
|
809
-1%
|
799
-1%
|
765
-4%
|
745
-3%
|
758
+2%
|
780
+3%
|
813
+4%
|
818
+1%
|
845
+3%
|
865
+2%
|
901
+4%
|
956
+6%
|
964
+1%
|
968
+0%
|
974
+1%
|
992
+2%
|
1 024
+3%
|
1 049
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(374)
|
(377)
|
(383)
|
(383)
|
(381)
|
(386)
|
(387)
|
(398)
|
(403)
|
(406)
|
(405)
|
(408)
|
(414)
|
(412)
|
(424)
|
(478)
|
(516)
|
(560)
|
(598)
|
(587)
|
(581)
|
(580)
|
(571)
|
(569)
|
(565)
|
(548)
|
(538)
|
(535)
|
(536)
|
(557)
|
(563)
|
(592)
|
(605)
|
(623)
|
(650)
|
(641)
|
(639)
|
(637)
|
(643)
|
(644)
|
(661)
|
|
Selling, General & Administrative |
(374)
|
(376)
|
(383)
|
(362)
|
(382)
|
(386)
|
(387)
|
(371)
|
(403)
|
(406)
|
(405)
|
(379)
|
(414)
|
(412)
|
(424)
|
(448)
|
(516)
|
(560)
|
(598)
|
(552)
|
(581)
|
(580)
|
(571)
|
(532)
|
(565)
|
(548)
|
(538)
|
(498)
|
(536)
|
(557)
|
(563)
|
(552)
|
(605)
|
(623)
|
(649)
|
(596)
|
(639)
|
(637)
|
(643)
|
(596)
|
(661)
|
|
Research & Development |
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(49)
|
0
|
|
Operating Income |
196
N/A
|
189
-3%
|
164
-14%
|
150
-8%
|
135
-10%
|
137
+2%
|
157
+15%
|
171
+8%
|
187
+10%
|
193
+3%
|
193
0%
|
198
+3%
|
197
-1%
|
192
-3%
|
185
-4%
|
121
-35%
|
135
+12%
|
161
+19%
|
190
+18%
|
247
+30%
|
248
+0%
|
247
0%
|
247
0%
|
241
-2%
|
234
-3%
|
217
-7%
|
207
-5%
|
223
+8%
|
244
+10%
|
256
+5%
|
256
0%
|
253
-1%
|
260
+3%
|
279
+7%
|
307
+10%
|
322
+5%
|
329
+2%
|
337
+2%
|
349
+4%
|
380
+9%
|
388
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(16)
|
(18)
|
(19)
|
(22)
|
(22)
|
(23)
|
(24)
|
(28)
|
(25)
|
(28)
|
(28)
|
(30)
|
(31)
|
(31)
|
(31)
|
(46)
|
(69)
|
(73)
|
(76)
|
(101)
|
(77)
|
(89)
|
(103)
|
(93)
|
(90)
|
(92)
|
(85)
|
(78)
|
(88)
|
(80)
|
(81)
|
(75)
|
(79)
|
(83)
|
(89)
|
(97)
|
(115)
|
(128)
|
(141)
|
(142)
|
(138)
|
|
Non-Reccuring Items |
(51)
|
(54)
|
(54)
|
(52)
|
(42)
|
(30)
|
(19)
|
(5)
|
(3)
|
(2)
|
2
|
0
|
(10)
|
(15)
|
(20)
|
(1)
|
(9)
|
(5)
|
(6)
|
(9)
|
(9)
|
(9)
|
8
|
4
|
6
|
7
|
(8)
|
(5)
|
(6)
|
(6)
|
(5)
|
(1)
|
1
|
(2)
|
(2)
|
(3)
|
(6)
|
(8)
|
(17)
|
(25)
|
(26)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
(1)
|
19
|
24
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
(7)
|
(4)
|
(3)
|
0
|
2
|
2
|
1
|
0
|
(8)
|
(7)
|
(7)
|
(4)
|
(0)
|
(1)
|
(1)
|
(13)
|
(2)
|
(8)
|
(19)
|
18
|
(5)
|
4
|
4
|
(3)
|
23
|
31
|
27
|
19
|
33
|
35
|
39
|
40
|
43
|
39
|
41
|
28
|
27
|
22
|
18
|
21
|
18
|
|
Pre-Tax Income |
121
N/A
|
114
-6%
|
89
-22%
|
79
-11%
|
73
-8%
|
86
+17%
|
115
+34%
|
138
+20%
|
151
+9%
|
157
+4%
|
160
+2%
|
163
+2%
|
156
-5%
|
145
-7%
|
133
-8%
|
61
-55%
|
55
-9%
|
76
+38%
|
89
+17%
|
157
+76%
|
157
+0%
|
153
-3%
|
175
+15%
|
173
-1%
|
173
+0%
|
163
-6%
|
141
-13%
|
158
+12%
|
183
+16%
|
205
+12%
|
209
+2%
|
217
+4%
|
225
+4%
|
231
+3%
|
256
+11%
|
252
-2%
|
236
-6%
|
224
-5%
|
210
-6%
|
234
+11%
|
242
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(39)
|
(37)
|
(35)
|
(34)
|
(33)
|
(39)
|
(46)
|
(56)
|
(60)
|
(59)
|
(57)
|
(49)
|
(46)
|
(43)
|
(40)
|
(10)
|
(7)
|
(9)
|
(9)
|
48
|
(29)
|
(32)
|
(42)
|
(49)
|
(52)
|
(47)
|
(33)
|
(42)
|
(47)
|
(52)
|
(66)
|
(63)
|
(63)
|
(70)
|
(79)
|
(77)
|
(77)
|
(73)
|
(66)
|
(94)
|
(92)
|
|
Income from Continuing Operations |
82
|
77
|
54
|
45
|
41
|
47
|
70
|
83
|
91
|
98
|
104
|
115
|
110
|
102
|
94
|
51
|
49
|
67
|
79
|
205
|
128
|
121
|
133
|
123
|
121
|
116
|
108
|
116
|
136
|
153
|
143
|
154
|
163
|
162
|
177
|
175
|
159
|
152
|
144
|
141
|
150
|
|
Income to Minority Interest |
(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)
|
|
Equity Earnings Affiliates |
8
|
8
|
8
|
5
|
5
|
4
|
4
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
|
Net Income (Common) |
91
N/A
|
85
-6%
|
61
-28%
|
50
-18%
|
45
-10%
|
50
+10%
|
72
+46%
|
87
+20%
|
96
+11%
|
104
+8%
|
110
+6%
|
122
+11%
|
118
-3%
|
110
-6%
|
103
-7%
|
59
-42%
|
92
+55%
|
111
+20%
|
124
+11%
|
171
+39%
|
136
-21%
|
128
-6%
|
140
+9%
|
131
-6%
|
128
-2%
|
123
-4%
|
115
-7%
|
124
+7%
|
144
+16%
|
161
+12%
|
151
-6%
|
161
+7%
|
170
+5%
|
168
-1%
|
183
+9%
|
180
-1%
|
164
-9%
|
157
-4%
|
148
-6%
|
145
-2%
|
154
+6%
|
|
EPS (Diluted) |
1.75
N/A
|
1.66
-5%
|
1.19
-28%
|
0.97
-18%
|
0.88
-9%
|
0.96
+9%
|
1.4
+46%
|
1.68
+20%
|
1.89
+13%
|
2.03
+7%
|
2.15
+6%
|
2.37
+10%
|
2.29
-3%
|
2.14
-7%
|
1.99
-7%
|
1.15
-42%
|
1.77
+54%
|
2.14
+21%
|
2.37
+11%
|
3.29
+39%
|
2.61
-21%
|
2.45
-6%
|
2.7
+10%
|
2.52
-7%
|
2.44
-3%
|
2.38
-2%
|
2.2
-8%
|
2.36
+7%
|
2.69
+14%
|
2.96
+10%
|
2.76
-7%
|
2.97
+8%
|
3.06
+3%
|
3.06
N/A
|
3.32
+8%
|
3.26
-2%
|
2.93
-10%
|
2.83
-3%
|
2.66
-6%
|
2.59
-3%
|
2.72
+5%
|