Greif Inc
NYSE:GEF
Income Statement
Earnings Waterfall
Greif Inc
Revenue
|
5.2B
USD
|
Cost of Revenue
|
-4B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-555.5m
USD
|
Operating Income
|
560.6m
USD
|
Other Expenses
|
-224.1m
USD
|
Net Income
|
336.5m
USD
|
Income Statement
Greif Inc
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 |
4 213
N/A
|
4 189
-1%
|
4 184
0%
|
4 239
+1%
|
4 035
-5%
|
3 885
-4%
|
3 691
-5%
|
3 617
-2%
|
3 486
-4%
|
3 410
-2%
|
3 325
-2%
|
3 324
0%
|
3 373
+1%
|
3 421
+1%
|
3 538
+3%
|
3 638
+3%
|
3 723
+2%
|
3 804
+2%
|
3 854
+1%
|
3 874
+1%
|
3 865
0%
|
4 110
+6%
|
4 351
+6%
|
4 595
+6%
|
4 810
+5%
|
4 755
-1%
|
4 586
-4%
|
4 515
-2%
|
4 549
+1%
|
4 731
+4%
|
5 139
+9%
|
5 556
+8%
|
5 974
+8%
|
6 301
+5%
|
6 432
+2%
|
6 350
-1%
|
6 056
-5%
|
5 698
-6%
|
5 406
-5%
|
5 219
-3%
|
5 153
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 381)
|
(3 356)
|
(3 350)
|
(3 428)
|
(3 255)
|
(3 129)
|
(2 985)
|
(2 947)
|
(2 819)
|
(2 750)
|
(2 655)
|
(2 639)
|
(2 676)
|
(2 716)
|
(2 822)
|
(2 924)
|
(3 000)
|
(3 067)
|
(3 088)
|
(3 085)
|
(3 075)
|
(3 267)
|
(3 445)
|
(3 635)
|
(3 801)
|
(3 754)
|
(3 644)
|
(3 600)
|
(3 645)
|
(3 802)
|
(4 111)
|
(4 463)
|
(4 803)
|
(5 057)
|
(5 161)
|
(5 064)
|
(4 809)
|
(4 477)
|
(4 226)
|
(4 073)
|
(4 037)
|
|
Gross Profit |
832
N/A
|
833
+0%
|
834
+0%
|
811
-3%
|
780
-4%
|
757
-3%
|
706
-7%
|
670
-5%
|
667
0%
|
660
-1%
|
670
+1%
|
685
+2%
|
697
+2%
|
705
+1%
|
716
+2%
|
715
0%
|
723
+1%
|
737
+2%
|
767
+4%
|
789
+3%
|
790
+0%
|
843
+7%
|
906
+7%
|
960
+6%
|
1 010
+5%
|
1 002
-1%
|
942
-6%
|
915
-3%
|
904
-1%
|
930
+3%
|
1 029
+11%
|
1 093
+6%
|
1 171
+7%
|
1 243
+6%
|
1 271
+2%
|
1 285
+1%
|
1 247
-3%
|
1 220
-2%
|
1 181
-3%
|
1 146
-3%
|
1 116
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(478)
|
(489)
|
(500)
|
(495)
|
(484)
|
(460)
|
(428)
|
(413)
|
(395)
|
(381)
|
(376)
|
(377)
|
(380)
|
(383)
|
(383)
|
(380)
|
(387)
|
(393)
|
(400)
|
(398)
|
(392)
|
(430)
|
(469)
|
(507)
|
(545)
|
(526)
|
(507)
|
(516)
|
(515)
|
(541)
|
(563)
|
(566)
|
(583)
|
(584)
|
(583)
|
(581)
|
(569)
|
(559)
|
(553)
|
(549)
|
(556)
|
|
Selling, General & Administrative |
(478)
|
(489)
|
(500)
|
(495)
|
(484)
|
(460)
|
(428)
|
(413)
|
(395)
|
(381)
|
(376)
|
(377)
|
(380)
|
(383)
|
(383)
|
(380)
|
(387)
|
(393)
|
(400)
|
(398)
|
(392)
|
(430)
|
(469)
|
(507)
|
(545)
|
(526)
|
(507)
|
(516)
|
(515)
|
(541)
|
(563)
|
(566)
|
(583)
|
(584)
|
(583)
|
(581)
|
(569)
|
(559)
|
(553)
|
(549)
|
(556)
|
|
Operating Income |
354
N/A
|
345
-3%
|
334
-3%
|
316
-5%
|
296
-6%
|
297
+0%
|
278
-6%
|
257
-8%
|
273
+6%
|
279
+2%
|
293
+5%
|
308
+5%
|
317
+3%
|
322
+2%
|
333
+3%
|
335
+1%
|
336
+0%
|
344
+2%
|
367
+7%
|
391
+7%
|
398
+2%
|
414
+4%
|
437
+6%
|
453
+3%
|
465
+3%
|
476
+2%
|
435
-9%
|
399
-8%
|
389
-2%
|
389
0%
|
466
+20%
|
527
+13%
|
587
+11%
|
660
+12%
|
689
+4%
|
704
+2%
|
679
-4%
|
662
-2%
|
628
-5%
|
597
-5%
|
561
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(83)
|
(82)
|
(83)
|
(82)
|
(81)
|
(79)
|
(77)
|
(75)
|
(74)
|
(75)
|
(77)
|
(75)
|
(76)
|
(70)
|
(64)
|
(62)
|
(58)
|
(57)
|
(57)
|
(58)
|
(49)
|
(72)
|
(90)
|
(107)
|
(130)
|
(122)
|
(115)
|
(116)
|
(104)
|
(104)
|
(102)
|
(93)
|
(85)
|
(71)
|
(61)
|
(61)
|
(67)
|
(77)
|
(88)
|
(96)
|
(98)
|
|
Non-Reccuring Items |
(5)
|
(1)
|
(25)
|
(67)
|
(48)
|
(77)
|
(76)
|
(64)
|
(127)
|
(102)
|
(87)
|
(83)
|
(63)
|
(71)
|
(65)
|
(63)
|
(42)
|
(42)
|
(42)
|
(22)
|
(27)
|
(62)
|
(73)
|
(75)
|
(76)
|
(83)
|
(106)
|
(94)
|
(102)
|
27
|
61
|
49
|
(1)
|
(109)
|
(105)
|
(109)
|
2
|
35
|
19
|
9
|
(43)
|
|
Total Other Income |
(13)
|
(14)
|
(12)
|
(10)
|
(6)
|
(6)
|
(3)
|
(3)
|
(6)
|
(6)
|
(12)
|
(9)
|
(13)
|
(15)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(7)
|
(8)
|
(6)
|
(8)
|
(12)
|
(3)
|
(8)
|
(8)
|
(2)
|
(5)
|
(7)
|
0
|
(8)
|
(9)
|
(10)
|
(18)
|
(14)
|
(15)
|
(20)
|
|
Pre-Tax Income |
254
N/A
|
248
-2%
|
214
-14%
|
158
-26%
|
161
+2%
|
135
-16%
|
123
-9%
|
115
-7%
|
65
-43%
|
96
+47%
|
118
+23%
|
141
+20%
|
165
+17%
|
167
+1%
|
192
+15%
|
200
+4%
|
225
+12%
|
234
+4%
|
257
+10%
|
300
+17%
|
311
+4%
|
271
-13%
|
267
-2%
|
262
-2%
|
254
-3%
|
263
+4%
|
202
-23%
|
186
-8%
|
175
-6%
|
305
+74%
|
423
+39%
|
479
+13%
|
495
+3%
|
480
-3%
|
515
+7%
|
526
+2%
|
603
+15%
|
602
0%
|
545
-10%
|
495
-9%
|
400
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(102)
|
(102)
|
(104)
|
(115)
|
(116)
|
(106)
|
(97)
|
(48)
|
(37)
|
(56)
|
(41)
|
(67)
|
(72)
|
(67)
|
(90)
|
(67)
|
(69)
|
(71)
|
(70)
|
(93)
|
(97)
|
(83)
|
(84)
|
(68)
|
(62)
|
(77)
|
(57)
|
(61)
|
(55)
|
(46)
|
(73)
|
(70)
|
(99)
|
(112)
|
(119)
|
(137)
|
(139)
|
(148)
|
(140)
|
(118)
|
(42)
|
|
Income from Continuing Operations |
152
|
146
|
110
|
43
|
45
|
29
|
27
|
66
|
28
|
40
|
77
|
75
|
93
|
100
|
102
|
133
|
156
|
163
|
187
|
207
|
214
|
189
|
183
|
194
|
192
|
186
|
145
|
125
|
120
|
258
|
350
|
409
|
396
|
368
|
397
|
389
|
464
|
454
|
405
|
377
|
358
|
|
Income to Minority Interest |
(3)
|
1
|
5
|
47
|
50
|
49
|
46
|
5
|
2
|
0
|
1
|
(1)
|
(2)
|
(5)
|
(8)
|
(17)
|
(18)
|
(20)
|
(21)
|
(20)
|
(23)
|
(23)
|
(24)
|
(23)
|
(21)
|
(18)
|
(17)
|
(16)
|
(19)
|
(19)
|
(21)
|
(23)
|
(23)
|
(21)
|
(20)
|
(17)
|
(12)
|
(15)
|
(18)
|
(20)
|
(24)
|
|
Equity Earnings Affiliates |
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
3
|
4
|
3
|
3
|
2
|
4
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
2
|
2
|
|
Net Income (Common) |
152
N/A
|
150
-1%
|
117
-22%
|
92
-22%
|
96
+5%
|
79
-18%
|
74
-6%
|
72
-2%
|
31
-57%
|
41
+35%
|
79
+91%
|
75
-5%
|
91
+22%
|
96
+5%
|
94
-2%
|
119
+26%
|
170
+43%
|
179
+5%
|
203
+13%
|
209
+3%
|
183
-13%
|
151
-17%
|
146
-3%
|
171
+17%
|
174
+2%
|
171
-1%
|
129
-25%
|
109
-16%
|
100
-8%
|
238
+139%
|
331
+39%
|
391
+18%
|
378
-3%
|
353
-7%
|
382
+8%
|
377
-1%
|
456
+21%
|
442
-3%
|
391
-12%
|
359
-8%
|
337
-6%
|
|
EPS (Diluted) |
3.19
N/A
|
3.15
-1%
|
2.46
-22%
|
1.92
-22%
|
2.03
+6%
|
1.66
-18%
|
1.55
-7%
|
1.5
-3%
|
0.65
-57%
|
0.87
+34%
|
1.65
+90%
|
1.56
-5%
|
1.91
+22%
|
2
+5%
|
1.96
-2%
|
2.48
+27%
|
3.55
+43%
|
3.73
+5%
|
4.22
+13%
|
4.36
+3%
|
3.8
-13%
|
3.12
-18%
|
3.02
-3%
|
3.54
+17%
|
3.6
+2%
|
3.56
-1%
|
2.69
-24%
|
2.24
-17%
|
2.05
-8%
|
4.89
+139%
|
6.78
+39%
|
8.02
+18%
|
7.74
-3%
|
7.22
-7%
|
7.85
+9%
|
7.75
-1%
|
9.6
+24%
|
9.27
-3%
|
8.26
-11%
|
7.56
-8%
|
7.17
-5%
|