Packaging Corp of America
NYSE:PKG
Income Statement
Earnings Waterfall
Packaging Corp of America
Revenue
|
7.8B
USD
|
Cost of Revenue
|
-6.2B
USD
|
Gross Profit
|
1.6B
USD
|
Operating Expenses
|
-637.4m
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-284.2m
USD
|
Net Income
|
716.3m
USD
|
Income Statement
Packaging Corp of America
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 341
N/A
|
5 010
+15%
|
5 683
+13%
|
5 853
+3%
|
5 847
0%
|
5 833
0%
|
5 785
-1%
|
5 742
-1%
|
5 717
0%
|
5 680
-1%
|
5 693
+0%
|
5 779
+2%
|
5 915
+2%
|
6 081
+3%
|
6 237
+3%
|
6 445
+3%
|
6 599
+2%
|
6 783
+3%
|
6 952
+3%
|
7 015
+1%
|
7 058
+1%
|
7 050
0%
|
6 991
-1%
|
6 964
0%
|
6 939
0%
|
6 721
-3%
|
6 664
-1%
|
6 658
0%
|
6 757
+1%
|
7 095
+5%
|
7 401
+4%
|
7 730
+4%
|
8 060
+4%
|
8 417
+4%
|
8 543
+1%
|
8 478
-1%
|
8 318
-2%
|
8 033
-3%
|
7 843
-2%
|
7 802
-1%
|
7 806
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 358)
|
(3 910)
|
(4 491)
|
(4 623)
|
(4 642)
|
(4 615)
|
(4 559)
|
(4 534)
|
(4 481)
|
(4 448)
|
(4 460)
|
(4 503)
|
(4 599)
|
(4 721)
|
(4 810)
|
(4 973)
|
(5 109)
|
(5 237)
|
(5 361)
|
(5 369)
|
(5 347)
|
(5 332)
|
(5 305)
|
(5 320)
|
(5 351)
|
(5 229)
|
(5 238)
|
(5 272)
|
(5 342)
|
(5 564)
|
(5 705)
|
(5 857)
|
(6 057)
|
(6 274)
|
(6 393)
|
(6 387)
|
(6 329)
|
(6 188)
|
(6 104)
|
(6 104)
|
(6 168)
|
|
Gross Profit |
984
N/A
|
1 099
+12%
|
1 192
+8%
|
1 230
+3%
|
1 205
-2%
|
1 218
+1%
|
1 226
+1%
|
1 208
-1%
|
1 236
+2%
|
1 232
0%
|
1 233
+0%
|
1 276
+3%
|
1 315
+3%
|
1 360
+3%
|
1 428
+5%
|
1 472
+3%
|
1 490
+1%
|
1 546
+4%
|
1 592
+3%
|
1 645
+3%
|
1 711
+4%
|
1 718
+0%
|
1 686
-2%
|
1 644
-2%
|
1 588
-3%
|
1 492
-6%
|
1 426
-4%
|
1 386
-3%
|
1 414
+2%
|
1 531
+8%
|
1 697
+11%
|
1 873
+10%
|
2 003
+7%
|
2 143
+7%
|
2 150
+0%
|
2 091
-3%
|
1 989
-5%
|
1 845
-7%
|
1 739
-6%
|
1 699
-2%
|
1 638
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(367)
|
(415)
|
(460)
|
(472)
|
(470)
|
(467)
|
(458)
|
(445)
|
(450)
|
(447)
|
(454)
|
(469)
|
(485)
|
(499)
|
(509)
|
(527)
|
(534)
|
(543)
|
(548)
|
(543)
|
(547)
|
(551)
|
(556)
|
(564)
|
(573)
|
(566)
|
(554)
|
(545)
|
(543)
|
(556)
|
(576)
|
(590)
|
(602)
|
(612)
|
(612)
|
(619)
|
(605)
|
(597)
|
(594)
|
(582)
|
(637)
|
|
Selling, General & Administrative |
(368)
|
(416)
|
(459)
|
(470)
|
(470)
|
(469)
|
(462)
|
(451)
|
(454)
|
(447)
|
(451)
|
(471)
|
(485)
|
(501)
|
(514)
|
(523)
|
(529)
|
(537)
|
(541)
|
(536)
|
(542)
|
(548)
|
(550)
|
(558)
|
(564)
|
(556)
|
(546)
|
(540)
|
(539)
|
(549)
|
(566)
|
(577)
|
(593)
|
(603)
|
(604)
|
(609)
|
(596)
|
(585)
|
(584)
|
(581)
|
(585)
|
|
Other Operating Expenses |
1
|
1
|
(1)
|
(2)
|
0
|
2
|
5
|
6
|
4
|
0
|
(3)
|
2
|
1
|
2
|
5
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(3)
|
(6)
|
(7)
|
(9)
|
(10)
|
(8)
|
(5)
|
(5)
|
(7)
|
(10)
|
(13)
|
(9)
|
(8)
|
(8)
|
(10)
|
(9)
|
(12)
|
(10)
|
(2)
|
(53)
|
|
Operating Income |
617
N/A
|
684
+11%
|
732
+7%
|
758
+4%
|
735
-3%
|
751
+2%
|
769
+2%
|
763
-1%
|
785
+3%
|
785
N/A
|
780
-1%
|
806
+3%
|
831
+3%
|
861
+4%
|
918
+7%
|
946
+3%
|
956
+1%
|
1 002
+5%
|
1 044
+4%
|
1 102
+6%
|
1 163
+6%
|
1 167
+0%
|
1 130
-3%
|
1 080
-4%
|
1 016
-6%
|
927
-9%
|
872
-6%
|
842
-4%
|
871
+3%
|
976
+12%
|
1 121
+15%
|
1 283
+14%
|
1 401
+9%
|
1 531
+9%
|
1 538
+0%
|
1 472
-4%
|
1 384
-6%
|
1 248
-10%
|
1 145
-8%
|
1 117
-3%
|
1 001
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(70)
|
(82)
|
(93)
|
(88)
|
(87)
|
(88)
|
(86)
|
(86)
|
(88)
|
(88)
|
(90)
|
(92)
|
(94)
|
(97)
|
(99)
|
(103)
|
(104)
|
(102)
|
(100)
|
(92)
|
(90)
|
(88)
|
(85)
|
(124)
|
(121)
|
(125)
|
(129)
|
(94)
|
(97)
|
(97)
|
(96)
|
(94)
|
(90)
|
(84)
|
(77)
|
(70)
|
(66)
|
(62)
|
(57)
|
(53)
|
(48)
|
|
Non-Reccuring Items |
(80)
|
(77)
|
(79)
|
(55)
|
(36)
|
(35)
|
(21)
|
(13)
|
(12)
|
(9)
|
(16)
|
(26)
|
(28)
|
(25)
|
(46)
|
(15)
|
(15)
|
(26)
|
(11)
|
(35)
|
(33)
|
(26)
|
(25)
|
(26)
|
(29)
|
(104)
|
(103)
|
(118)
|
(118)
|
(44)
|
(47)
|
(101)
|
(100)
|
(109)
|
(108)
|
(51)
|
(49)
|
(45)
|
(44)
|
(41)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(9)
|
(5)
|
(1)
|
2
|
7
|
11
|
15
|
20
|
19
|
17
|
16
|
15
|
9
|
3
|
(2)
|
(8)
|
(5)
|
|
Pre-Tax Income |
467
N/A
|
525
+12%
|
559
+7%
|
614
+10%
|
612
0%
|
629
+3%
|
661
+5%
|
665
+1%
|
686
+3%
|
688
+0%
|
674
-2%
|
689
+2%
|
708
+3%
|
739
+4%
|
773
+5%
|
829
+7%
|
836
+1%
|
873
+4%
|
930
+7%
|
971
+4%
|
1 033
+6%
|
1 044
+1%
|
1 009
-3%
|
917
-9%
|
858
-6%
|
693
-19%
|
640
-8%
|
633
-1%
|
662
+5%
|
845
+28%
|
994
+18%
|
1 109
+12%
|
1 229
+11%
|
1 355
+10%
|
1 369
+1%
|
1 365
0%
|
1 278
-6%
|
1 145
-10%
|
1 042
-9%
|
1 014
-3%
|
948
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
(23)
|
(37)
|
(222)
|
(219)
|
(221)
|
(230)
|
(228)
|
(236)
|
(237)
|
(230)
|
(239)
|
(245)
|
(249)
|
(263)
|
(282)
|
(267)
|
(260)
|
(250)
|
(235)
|
(251)
|
(254)
|
(246)
|
(221)
|
(207)
|
(179)
|
(166)
|
(172)
|
(176)
|
(209)
|
(246)
|
(268)
|
(301)
|
(332)
|
(334)
|
(335)
|
(312)
|
(278)
|
(255)
|
(249)
|
(226)
|
|
Income from Continuing Operations |
469
|
503
|
522
|
393
|
393
|
408
|
431
|
437
|
450
|
452
|
443
|
450
|
463
|
491
|
510
|
547
|
569
|
613
|
680
|
736
|
783
|
790
|
763
|
696
|
651
|
514
|
474
|
461
|
486
|
637
|
748
|
841
|
929
|
1 023
|
1 035
|
1 030
|
966
|
867
|
788
|
765
|
722
|
|
Net Income (Common) |
468
N/A
|
500
+7%
|
518
+4%
|
387
-25%
|
388
+0%
|
402
+4%
|
426
+6%
|
432
+1%
|
445
+3%
|
447
+0%
|
439
-2%
|
445
+2%
|
459
+3%
|
486
+6%
|
506
+4%
|
663
+31%
|
686
+3%
|
729
+6%
|
796
+9%
|
732
-8%
|
779
+6%
|
786
+1%
|
759
-3%
|
691
-9%
|
646
-6%
|
510
-21%
|
470
-8%
|
457
-3%
|
482
+5%
|
632
+31%
|
742
+18%
|
835
+12%
|
922
+10%
|
1 015
+10%
|
1 027
+1%
|
1 022
0%
|
958
-6%
|
860
-10%
|
781
-9%
|
759
-3%
|
716
-6%
|
|
EPS (Diluted) |
4.81
N/A
|
5.07
+5%
|
5.33
+5%
|
3.98
-25%
|
3.99
+0%
|
4.14
+4%
|
4.39
+6%
|
4.46
+2%
|
4.71
+6%
|
4.78
+1%
|
4.68
-2%
|
4.75
+1%
|
4.9
+3%
|
5.19
+6%
|
5.4
+4%
|
7.07
+31%
|
7.31
+3%
|
7.77
+6%
|
8.46
+9%
|
7.78
-8%
|
8.28
+6%
|
8.35
+1%
|
8.04
-4%
|
7.35
-9%
|
6.86
-7%
|
5.42
-21%
|
4.99
-8%
|
4.85
-3%
|
5.11
+5%
|
6.68
+31%
|
7.85
+18%
|
8.83
+12%
|
9.87
+12%
|
10.86
+10%
|
11.01
+1%
|
11.02
+0%
|
10.71
-3%
|
9.6
-10%
|
8.72
-9%
|
8.48
-3%
|
8.01
-6%
|