McCormick & Company Inc
NYSE:MKC
Income Statement
Earnings Waterfall
McCormick & Company Inc
Revenue
|
6.7B
USD
|
Cost of Revenue
|
-4.2B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-327.6m
USD
|
Net Income
|
707.5m
USD
|
Income Statement
McCormick & Company 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 |
4 182
N/A
|
4 213
+1%
|
4 240
+1%
|
4 243
+0%
|
4 260
+0%
|
4 251
0%
|
4 268
+0%
|
4 296
+1%
|
4 316
+0%
|
4 355
+1%
|
4 386
+1%
|
4 412
+1%
|
4 425
+0%
|
4 476
+1%
|
4 570
+2%
|
4 730
+4%
|
5 006
+6%
|
5 193
+4%
|
5 326
+3%
|
5 303
0%
|
5 319
+0%
|
5 320
+0%
|
5 331
+0%
|
5 347
+0%
|
5 328
0%
|
5 427
+2%
|
5 528
+2%
|
5 601
+1%
|
5 871
+5%
|
6 026
+3%
|
6 146
+2%
|
6 318
+3%
|
6 359
+1%
|
6 339
0%
|
6 385
+1%
|
6 351
-1%
|
6 394
+1%
|
6 516
+2%
|
6 605
+1%
|
6 662
+1%
|
6 699
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 487)
|
(2 499)
|
(2 513)
|
(2 513)
|
(2 532)
|
(2 531)
|
(2 546)
|
(2 559)
|
(2 564)
|
(2 574)
|
(2 573)
|
(2 580)
|
(2 585)
|
(2 625)
|
(2 688)
|
(2 936)
|
(2 948)
|
(3 074)
|
(3 169)
|
(3 210)
|
(3 219)
|
(3 217)
|
(3 210)
|
(3 202)
|
(3 180)
|
(3 208)
|
(3 259)
|
(3 301)
|
(3 457)
|
(3 577)
|
(3 687)
|
(3 812)
|
(3 877)
|
(3 948)
|
(4 027)
|
(4 076)
|
(4 117)
|
(4 147)
|
(4 180)
|
(4 160)
|
(4 161)
|
|
Gross Profit |
1 696
N/A
|
1 714
+1%
|
1 726
+1%
|
1 730
+0%
|
1 728
0%
|
1 720
0%
|
1 722
+0%
|
1 737
+1%
|
1 753
+1%
|
1 781
+2%
|
1 813
+2%
|
1 832
+1%
|
1 840
+0%
|
1 852
+1%
|
1 882
+2%
|
1 794
-5%
|
2 058
+15%
|
2 118
+3%
|
2 157
+2%
|
2 093
-3%
|
2 100
+0%
|
2 103
+0%
|
2 120
+1%
|
2 145
+1%
|
2 148
+0%
|
2 219
+3%
|
2 270
+2%
|
2 300
+1%
|
2 414
+5%
|
2 449
+1%
|
2 459
+0%
|
2 506
+2%
|
2 482
-1%
|
2 391
-4%
|
2 358
-1%
|
2 275
-4%
|
2 277
+0%
|
2 370
+4%
|
2 426
+2%
|
2 503
+3%
|
2 539
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 133)
|
(1 145)
|
(1 106)
|
(1 122)
|
(1 122)
|
(1 111)
|
(1 121)
|
(1 124)
|
(1 131)
|
(1 153)
|
(1 163)
|
(1 170)
|
(1 169)
|
(1 173)
|
(1 178)
|
(1 031)
|
(1 236)
|
(1 231)
|
(1 228)
|
(1 163)
|
(1 163)
|
(1 156)
|
(1 151)
|
(1 167)
|
(1 174)
|
(1 200)
|
(1 238)
|
(1 282)
|
(1 328)
|
(1 366)
|
(1 376)
|
(1 404)
|
(1 416)
|
(1 409)
|
(1 410)
|
(1 357)
|
(1 360)
|
(1 391)
|
(1 435)
|
(1 478)
|
(1 504)
|
|
Selling, General & Administrative |
(1 092)
|
(1 105)
|
(1 106)
|
(1 060)
|
(1 122)
|
(1 111)
|
(1 121)
|
(1 063)
|
(1 131)
|
(1 153)
|
(1 163)
|
(1 109)
|
(1 169)
|
(1 173)
|
(1 178)
|
(965)
|
(1 236)
|
(1 231)
|
(1 228)
|
(1 094)
|
(1 163)
|
(1 156)
|
(1 151)
|
(1 100)
|
(1 174)
|
(1 200)
|
(1 238)
|
(1 213)
|
(1 328)
|
(1 366)
|
(1 376)
|
(1 317)
|
(1 416)
|
(1 409)
|
(1 410)
|
(1 270)
|
(1 360)
|
(1 391)
|
(1 435)
|
(1 383)
|
(1 504)
|
|
Research & Development |
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(95)
|
0
|
|
Other Operating Expenses |
(40)
|
(40)
|
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
|
|
Operating Income |
563
N/A
|
569
+1%
|
620
+9%
|
608
-2%
|
607
0%
|
609
+0%
|
600
-1%
|
614
+2%
|
622
+1%
|
629
+1%
|
651
+3%
|
662
+2%
|
670
+1%
|
679
+1%
|
704
+4%
|
763
+8%
|
822
+8%
|
888
+8%
|
928
+5%
|
930
+0%
|
937
+1%
|
947
+1%
|
970
+2%
|
979
+1%
|
975
0%
|
1 020
+5%
|
1 032
+1%
|
1 019
-1%
|
1 086
+7%
|
1 084
0%
|
1 083
0%
|
1 102
+2%
|
1 066
-3%
|
982
-8%
|
948
-3%
|
917
-3%
|
917
0%
|
978
+7%
|
991
+1%
|
1 024
+3%
|
1 035
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(52)
|
(51)
|
(49)
|
(50)
|
(50)
|
(51)
|
(52)
|
(53)
|
(54)
|
(55)
|
(56)
|
(56)
|
(57)
|
(58)
|
(66)
|
(91)
|
(124)
|
(153)
|
(177)
|
(168)
|
(176)
|
(174)
|
(170)
|
(156)
|
(156)
|
(148)
|
(140)
|
(128)
|
(135)
|
(135)
|
(136)
|
(127)
|
(136)
|
(134)
|
(115)
|
(113)
|
(137)
|
(156)
|
(184)
|
(172)
|
(188)
|
|
Non-Reccuring Items |
0
|
0
|
(43)
|
(5)
|
(35)
|
(55)
|
(65)
|
(65)
|
(38)
|
(24)
|
(17)
|
(21)
|
(24)
|
(25)
|
(50)
|
(63)
|
(73)
|
(83)
|
(62)
|
(39)
|
(30)
|
(21)
|
(20)
|
(21)
|
(20)
|
(16)
|
(8)
|
(19)
|
(45)
|
(62)
|
(69)
|
(86)
|
(80)
|
(76)
|
(23)
|
(4)
|
(12)
|
(8)
|
(61)
|
(62)
|
(39)
|
|
Total Other Income |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
4
|
(10)
|
(14)
|
(7)
|
(3)
|
16
|
18
|
27
|
29
|
30
|
17
|
25
|
22
|
19
|
10
|
17
|
18
|
17
|
8
|
19
|
21
|
22
|
12
|
24
|
30
|
24
|
9
|
26
|
|
Pre-Tax Income |
513
N/A
|
519
+1%
|
530
+2%
|
554
+5%
|
523
-6%
|
505
-3%
|
485
-4%
|
496
+2%
|
532
+7%
|
553
+4%
|
581
+5%
|
589
+1%
|
593
+1%
|
600
+1%
|
579
-3%
|
595
+3%
|
618
+4%
|
649
+5%
|
706
+9%
|
741
+5%
|
758
+2%
|
781
+3%
|
810
+4%
|
819
+1%
|
824
+1%
|
878
+7%
|
902
+3%
|
882
-2%
|
924
+5%
|
904
-2%
|
895
-1%
|
896
+0%
|
869
-3%
|
793
-9%
|
833
+5%
|
813
-2%
|
792
-3%
|
845
+7%
|
769
-9%
|
799
+4%
|
834
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(141)
|
(141)
|
(137)
|
(146)
|
(131)
|
(114)
|
(121)
|
(131)
|
(143)
|
(154)
|
(151)
|
(153)
|
(155)
|
(156)
|
(155)
|
(151)
|
(145)
|
(151)
|
(153)
|
(144)
|
(140)
|
(139)
|
(142)
|
(159)
|
(167)
|
(175)
|
(184)
|
(175)
|
(203)
|
(208)
|
(193)
|
(193)
|
(169)
|
(145)
|
(173)
|
(169)
|
(169)
|
(187)
|
(171)
|
(175)
|
(190)
|
|
Income from Continuing Operations |
373
|
378
|
393
|
409
|
392
|
390
|
364
|
365
|
389
|
399
|
430
|
436
|
438
|
443
|
424
|
444
|
474
|
498
|
553
|
597
|
618
|
642
|
668
|
660
|
657
|
703
|
718
|
707
|
721
|
695
|
702
|
703
|
700
|
648
|
660
|
644
|
624
|
657
|
599
|
624
|
644
|
|
Equity Earnings Affiliates |
23
|
23
|
27
|
29
|
34
|
35
|
36
|
37
|
35
|
36
|
34
|
36
|
35
|
35
|
36
|
34
|
35
|
34
|
34
|
35
|
37
|
39
|
40
|
41
|
41
|
42
|
42
|
41
|
44
|
57
|
56
|
52
|
48
|
35
|
34
|
38
|
43
|
42
|
48
|
56
|
64
|
|
Net Income (Common) |
396
N/A
|
401
+1%
|
420
+5%
|
438
+4%
|
426
-3%
|
426
0%
|
400
-6%
|
402
+0%
|
425
+6%
|
434
+2%
|
464
+7%
|
472
+2%
|
472
+0%
|
479
+1%
|
459
-4%
|
477
+4%
|
807
+69%
|
830
+3%
|
895
+8%
|
933
+4%
|
659
-29%
|
685
+4%
|
703
+3%
|
703
0%
|
699
0%
|
746
+7%
|
760
+2%
|
747
-2%
|
765
+2%
|
752
-2%
|
759
+1%
|
755
0%
|
748
-1%
|
683
-9%
|
694
+2%
|
682
-2%
|
666
-2%
|
700
+5%
|
647
-8%
|
681
+5%
|
708
+4%
|
|
EPS (Diluted) |
1.48
N/A
|
1.51
+2%
|
1.59
+5%
|
1.67
+5%
|
1.63
-2%
|
1.64
+1%
|
1.55
-5%
|
1.56
+1%
|
1.65
+6%
|
1.69
+2%
|
1.81
+7%
|
1.84
+2%
|
1.86
+1%
|
1.89
+2%
|
1.81
-4%
|
1.86
+3%
|
3.03
+63%
|
3.12
+3%
|
3.35
+7%
|
3.5
+4%
|
2.45
-30%
|
2.54
+4%
|
2.64
+4%
|
2.61
-1%
|
2.6
0%
|
2.77
+7%
|
2.82
+2%
|
2.78
-1%
|
2.83
+2%
|
2.78
-2%
|
2.81
+1%
|
2.8
0%
|
2.77
-1%
|
2.53
-9%
|
2.56
+1%
|
2.52
-2%
|
2.47
-2%
|
2.59
+5%
|
2.4
-7%
|
2.52
+5%
|
2.62
+4%
|