Graphic Packaging Holding Co
NYSE:GPK
Income Statement
Earnings Waterfall
Graphic Packaging Holding Co
Revenue
|
9.4B
USD
|
Cost of Revenue
|
-7.3B
USD
|
Gross Profit
|
2.2B
USD
|
Operating Expenses
|
-869m
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-567m
USD
|
Net Income
|
723m
USD
|
Income Statement
Graphic Packaging Holding Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-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 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 478
N/A
|
4 450
-1%
|
4 427
-1%
|
4 314
-3%
|
4 241
-2%
|
4 176
-2%
|
4 116
-1%
|
4 136
+0%
|
4 160
+1%
|
4 186
+1%
|
4 232
+1%
|
4 266
+1%
|
4 298
+1%
|
4 326
+1%
|
4 317
0%
|
4 351
+1%
|
4 404
+1%
|
4 818
+9%
|
5 233
+9%
|
5 630
+8%
|
6 029
+7%
|
6 059
+0%
|
6 103
+1%
|
6 150
+1%
|
6 160
+0%
|
6 253
+2%
|
6 312
+1%
|
6 428
+2%
|
6 560
+2%
|
6 610
+1%
|
6 736
+2%
|
6 820
+1%
|
7 156
+5%
|
7 752
+8%
|
8 373
+8%
|
9 042
+8%
|
9 440
+4%
|
9 633
+2%
|
9 667
+0%
|
9 565
-1%
|
9 428
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 751)
|
(3 719)
|
(3 672)
|
(3 538)
|
(3 455)
|
(3 388)
|
(3 343)
|
(3 364)
|
(3 358)
|
(3 365)
|
(3 405)
|
(3 449)
|
(3 497)
|
(3 570)
|
(3 592)
|
(3 629)
|
(3 696)
|
(4 060)
|
(4 413)
|
(4 737)
|
(5 077)
|
(5 063)
|
(5 055)
|
(5 097)
|
(5 068)
|
(5 106)
|
(5 190)
|
(5 317)
|
(5 460)
|
(5 581)
|
(5 715)
|
(5 774)
|
(6 085)
|
(6 539)
|
(6 971)
|
(7 409)
|
(7 603)
|
(7 625)
|
(7 567)
|
(7 419)
|
(7 269)
|
|
Gross Profit |
727
N/A
|
731
+1%
|
755
+3%
|
777
+3%
|
786
+1%
|
789
+0%
|
773
-2%
|
773
0%
|
803
+4%
|
821
+2%
|
827
+1%
|
817
-1%
|
801
-2%
|
756
-6%
|
725
-4%
|
722
0%
|
708
-2%
|
758
+7%
|
820
+8%
|
893
+9%
|
952
+7%
|
996
+5%
|
1 048
+5%
|
1 053
+0%
|
1 093
+4%
|
1 147
+5%
|
1 122
-2%
|
1 111
-1%
|
1 100
-1%
|
1 028
-7%
|
1 021
-1%
|
1 046
+2%
|
1 071
+2%
|
1 213
+13%
|
1 402
+16%
|
1 633
+16%
|
1 837
+12%
|
2 008
+9%
|
2 100
+5%
|
2 146
+2%
|
2 159
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(376)
|
(375)
|
(378)
|
(371)
|
(363)
|
(343)
|
(332)
|
(333)
|
(345)
|
(361)
|
(371)
|
(366)
|
(357)
|
(360)
|
(350)
|
(365)
|
(349)
|
(379)
|
(412)
|
(441)
|
(479)
|
(483)
|
(500)
|
(513)
|
(521)
|
(537)
|
(530)
|
(522)
|
(515)
|
(502)
|
(501)
|
(499)
|
(526)
|
(576)
|
(637)
|
(720)
|
(793)
|
(829)
|
(862)
|
(888)
|
(869)
|
|
Selling, General & Administrative |
(384)
|
(386)
|
(384)
|
(373)
|
(351)
|
(350)
|
(344)
|
(344)
|
(334)
|
(351)
|
(355)
|
(351)
|
(339)
|
(359)
|
(350)
|
(363)
|
(331)
|
(375)
|
(405)
|
(435)
|
(463)
|
(476)
|
(493)
|
(503)
|
(503)
|
(523)
|
(523)
|
(518)
|
(502)
|
(503)
|
(496)
|
(498)
|
(518)
|
(583)
|
(643)
|
(718)
|
(760)
|
(790)
|
(810)
|
(827)
|
(789)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
|
Other Operating Expenses |
8
|
11
|
6
|
1
|
3
|
7
|
10
|
10
|
2
|
(10)
|
(16)
|
(16)
|
(3)
|
(2)
|
(0)
|
(3)
|
(3)
|
(4)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(10)
|
(9)
|
(14)
|
(7)
|
(4)
|
(2)
|
2
|
(5)
|
(2)
|
2
|
7
|
6
|
(2)
|
(19)
|
(39)
|
(52)
|
(61)
|
(64)
|
|
Operating Income |
351
N/A
|
356
+1%
|
378
+6%
|
406
+7%
|
423
+4%
|
445
+5%
|
441
-1%
|
440
0%
|
457
+4%
|
459
+0%
|
456
-1%
|
451
-1%
|
445
-1%
|
396
-11%
|
375
-5%
|
357
-5%
|
359
+1%
|
379
+6%
|
408
+8%
|
452
+11%
|
473
+5%
|
513
+8%
|
548
+7%
|
540
-1%
|
572
+6%
|
611
+7%
|
592
-3%
|
589
0%
|
586
-1%
|
527
-10%
|
521
-1%
|
547
+5%
|
545
0%
|
637
+17%
|
765
+20%
|
913
+19%
|
1 044
+14%
|
1 179
+13%
|
1 238
+5%
|
1 258
+2%
|
1 290
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(98)
|
(95)
|
(87)
|
(84)
|
(79)
|
(77)
|
(74)
|
(70)
|
(76)
|
(68)
|
(68)
|
(72)
|
(77)
|
(81)
|
(85)
|
(88)
|
(90)
|
(97)
|
(105)
|
(113)
|
(124)
|
(130)
|
(135)
|
(140)
|
(141)
|
(139)
|
(135)
|
(131)
|
(129)
|
(125)
|
(123)
|
(120)
|
(123)
|
(135)
|
(154)
|
(178)
|
(197)
|
(213)
|
(225)
|
(234)
|
(239)
|
|
Non-Reccuring Items |
(40)
|
(47)
|
(184)
|
(204)
|
(212)
|
(206)
|
(39)
|
(40)
|
(22)
|
(30)
|
(32)
|
(31)
|
(37)
|
(35)
|
(36)
|
(32)
|
(31)
|
(51)
|
(53)
|
(22)
|
(17)
|
5
|
4
|
(32)
|
(38)
|
(203)
|
(214)
|
(214)
|
(214)
|
(55)
|
(68)
|
(92)
|
(138)
|
(145)
|
(216)
|
(192)
|
(138)
|
(136)
|
(80)
|
(106)
|
(116)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
4
|
8
|
12
|
15
|
15
|
15
|
16
|
15
|
11
|
7
|
2
|
(40)
|
(39)
|
(38)
|
(38)
|
1
|
2
|
3
|
3
|
5
|
5
|
5
|
6
|
7
|
4
|
3
|
0
|
(3)
|
|
Pre-Tax Income |
213
N/A
|
214
+1%
|
108
-50%
|
119
+10%
|
133
+12%
|
162
+22%
|
328
+103%
|
330
+0%
|
359
+9%
|
361
+1%
|
356
-1%
|
348
-2%
|
319
-8%
|
283
-11%
|
261
-8%
|
249
-5%
|
253
+2%
|
246
-3%
|
265
+8%
|
332
+25%
|
348
+5%
|
399
+15%
|
424
+6%
|
371
-12%
|
354
-5%
|
230
-35%
|
206
-11%
|
206
+0%
|
244
+18%
|
349
+43%
|
332
-5%
|
337
+2%
|
289
-14%
|
362
+25%
|
400
+10%
|
549
+37%
|
716
+30%
|
834
+16%
|
936
+12%
|
918
-2%
|
932
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(67)
|
(69)
|
(24)
|
(27)
|
(45)
|
(54)
|
(123)
|
(117)
|
(130)
|
(130)
|
(105)
|
(99)
|
(93)
|
(78)
|
(91)
|
(89)
|
(91)
|
(78)
|
(73)
|
(76)
|
(66)
|
(82)
|
(86)
|
(74)
|
(76)
|
(50)
|
(45)
|
(37)
|
(42)
|
(65)
|
(73)
|
(84)
|
(74)
|
(102)
|
(115)
|
(144)
|
(194)
|
(212)
|
(230)
|
(235)
|
(210)
|
|
Income from Continuing Operations |
145
|
145
|
84
|
91
|
87
|
108
|
206
|
213
|
229
|
231
|
251
|
248
|
226
|
206
|
170
|
160
|
163
|
168
|
192
|
256
|
282
|
317
|
338
|
297
|
278
|
180
|
160
|
170
|
202
|
284
|
259
|
253
|
215
|
260
|
285
|
405
|
522
|
622
|
706
|
683
|
722
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(29)
|
(57)
|
(73)
|
(80)
|
(86)
|
(76)
|
(71)
|
(44)
|
(36)
|
(34)
|
(36)
|
(51)
|
(41)
|
(25)
|
(12)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Net Income (Common) |
147
N/A
|
147
+0%
|
86
-42%
|
94
+10%
|
90
-5%
|
110
+22%
|
207
+89%
|
214
+3%
|
230
+7%
|
233
+1%
|
253
+9%
|
250
-1%
|
228
-9%
|
208
-9%
|
172
-17%
|
161
-6%
|
300
+86%
|
293
-2%
|
301
+3%
|
348
+16%
|
221
-36%
|
249
+13%
|
264
+6%
|
221
-16%
|
207
-7%
|
136
-34%
|
125
-9%
|
136
+9%
|
167
+23%
|
234
+40%
|
220
-6%
|
229
+4%
|
204
-11%
|
257
+26%
|
285
+11%
|
405
+42%
|
522
+29%
|
622
+19%
|
706
+14%
|
683
-3%
|
723
+6%
|