RPM International Inc
NYSE:RPM
Income Statement
Earnings Waterfall
RPM International Inc
Revenue
|
7.3B
USD
|
Cost of Revenue
|
-4.4B
USD
|
Gross Profit
|
3B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
854.4m
USD
|
Other Expenses
|
-297.7m
USD
|
Net Income
|
556.7m
USD
|
Income Statement
RPM International 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 |
4 270
N/A
|
4 376
+2%
|
4 416
+1%
|
4 415
0%
|
4 498
+2%
|
4 595
+2%
|
4 633
+1%
|
4 718
+2%
|
4 760
+1%
|
4 814
+1%
|
4 823
+0%
|
4 858
+1%
|
4 892
+1%
|
4 958
+1%
|
5 052
+2%
|
5 176
+2%
|
5 256
+2%
|
5 322
+1%
|
5 436
+2%
|
5 483
+1%
|
5 521
+1%
|
5 565
+1%
|
5 577
+0%
|
5 616
+1%
|
5 650
+1%
|
5 507
-3%
|
5 641
+2%
|
5 726
+1%
|
5 821
+2%
|
6 106
+5%
|
6 150
+1%
|
6 304
+2%
|
6 468
+3%
|
6 708
+4%
|
6 990
+4%
|
9 074
+30%
|
9 156
+1%
|
7 256
-21%
|
9 268
+28%
|
7 337
-21%
|
7 343
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 455)
|
(2 501)
|
(2 531)
|
(2 534)
|
(2 595)
|
(2 653)
|
(2 667)
|
(2 712)
|
(2 721)
|
(2 727)
|
(2 717)
|
(2 724)
|
(2 742)
|
(2 793)
|
(2 866)
|
(2 961)
|
(3 031)
|
(3 305)
|
(3 442)
|
(3 547)
|
(3 615)
|
(3 476)
|
(3 464)
|
(3 467)
|
(3 475)
|
(3 414)
|
(3 469)
|
(3 497)
|
(3 555)
|
(3 701)
|
(3 785)
|
(3 942)
|
(4 080)
|
(4 275)
|
(4 425)
|
(5 658)
|
(5 701)
|
(4 508)
|
(5 692)
|
(4 446)
|
(4 384)
|
|
Gross Profit |
1 815
N/A
|
1 876
+3%
|
1 885
+0%
|
1 881
0%
|
1 903
+1%
|
1 941
+2%
|
1 966
+1%
|
2 006
+2%
|
2 039
+2%
|
2 087
+2%
|
2 106
+1%
|
2 134
+1%
|
2 150
+1%
|
2 166
+1%
|
2 186
+1%
|
2 215
+1%
|
2 226
+0%
|
2 017
-9%
|
1 994
-1%
|
1 937
-3%
|
1 907
-2%
|
2 088
+10%
|
2 114
+1%
|
2 149
+2%
|
2 175
+1%
|
2 093
-4%
|
2 172
+4%
|
2 229
+3%
|
2 266
+2%
|
2 405
+6%
|
2 365
-2%
|
2 361
0%
|
2 388
+1%
|
2 433
+2%
|
2 564
+5%
|
3 416
+33%
|
3 456
+1%
|
2 748
-20%
|
3 577
+30%
|
2 890
-19%
|
2 959
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 353)
|
(1 389)
|
(1 398)
|
(1 391)
|
(1 416)
|
(1 423)
|
(1 451)
|
(1 467)
|
(1 492)
|
(1 521)
|
(1 532)
|
(1 599)
|
(1 614)
|
(1 644)
|
(1 654)
|
(1 654)
|
(1 651)
|
(1 499)
|
(1 519)
|
(1 485)
|
(1 477)
|
(1 596)
|
(1 582)
|
(1 599)
|
(1 607)
|
(1 549)
|
(1 544)
|
(1 540)
|
(1 561)
|
(1 664)
|
(1 687)
|
(1 725)
|
(1 757)
|
(1 788)
|
(1 855)
|
(2 393)
|
(2 409)
|
(1 956)
|
(2 502)
|
(2 050)
|
(2 105)
|
|
Selling, General & Administrative |
(1 355)
|
(1 336)
|
(1 401)
|
(1 393)
|
(1 417)
|
(1 366)
|
(1 446)
|
(1 460)
|
(1 476)
|
(1 440)
|
(1 511)
|
(1 576)
|
(1 592)
|
(1 555)
|
(1 629)
|
(1 631)
|
(1 633)
|
(1 411)
|
(1 501)
|
(1 466)
|
(1 456)
|
(1 504)
|
(1 561)
|
(1 578)
|
(1 585)
|
(1 451)
|
(1 520)
|
(1 516)
|
(1 535)
|
(1 559)
|
(1 661)
|
(1 701)
|
(1 733)
|
(1 684)
|
(1 829)
|
(2 357)
|
(2 373)
|
(1 841)
|
(2 473)
|
(2 036)
|
(2 097)
|
|
Research & Development |
0
|
(55)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
1
|
3
|
2
|
0
|
0
|
(3)
|
(7)
|
(16)
|
(20)
|
(21)
|
(23)
|
(22)
|
(24)
|
(25)
|
(23)
|
(18)
|
(18)
|
(18)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(24)
|
(25)
|
(25)
|
(28)
|
(26)
|
(25)
|
(24)
|
(24)
|
(26)
|
(36)
|
(37)
|
(29)
|
(29)
|
(14)
|
(8)
|
|
Operating Income |
462
N/A
|
487
+5%
|
487
0%
|
490
+1%
|
487
-1%
|
518
+7%
|
515
-1%
|
539
+5%
|
547
+2%
|
566
+3%
|
574
+1%
|
535
-7%
|
535
+0%
|
522
-2%
|
532
+2%
|
561
+5%
|
575
+2%
|
518
-10%
|
475
-8%
|
451
-5%
|
430
-5%
|
492
+14%
|
532
+8%
|
550
+3%
|
568
+3%
|
544
-4%
|
628
+15%
|
688
+10%
|
705
+2%
|
741
+5%
|
678
-9%
|
636
-6%
|
631
-1%
|
645
+2%
|
710
+10%
|
1 024
+44%
|
1 047
+2%
|
792
-24%
|
1 075
+36%
|
840
-22%
|
854
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(65)
|
(62)
|
(61)
|
(58)
|
(60)
|
(67)
|
(69)
|
(75)
|
(80)
|
(68)
|
(68)
|
(70)
|
(71)
|
(82)
|
(85)
|
(88)
|
(89)
|
(83)
|
(83)
|
(91)
|
(91)
|
(101)
|
(103)
|
(90)
|
(96)
|
(91)
|
(77)
|
(71)
|
(53)
|
(40)
|
(46)
|
(58)
|
(75)
|
(95)
|
(111)
|
(138)
|
(140)
|
(109)
|
(128)
|
(102)
|
(84)
|
|
Non-Reccuring Items |
(30)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(13)
|
(13)
|
(199)
|
(203)
|
(194)
|
(193)
|
(5)
|
0
|
(18)
|
(38)
|
(48)
|
(57)
|
(50)
|
(36)
|
(31)
|
(30)
|
(34)
|
(32)
|
(31)
|
(27)
|
(18)
|
(15)
|
(13)
|
(11)
|
(6)
|
(7)
|
(6)
|
(46)
|
(52)
|
(44)
|
(42)
|
(7)
|
|
Gain/Loss on Disposition of Assets |
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
|
42
|
42
|
52
|
52
|
10
|
35
|
29
|
0
|
0
|
3
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(11)
|
(13)
|
(15)
|
(15)
|
(14)
|
(8)
|
(2)
|
2
|
11
|
6
|
(1)
|
(7)
|
(10)
|
15
|
18
|
(11)
|
|
Pre-Tax Income |
367
N/A
|
425
+16%
|
425
+0%
|
434
+2%
|
429
-1%
|
453
+6%
|
447
-1%
|
462
+3%
|
463
+0%
|
484
+4%
|
490
+1%
|
263
-46%
|
258
-2%
|
244
-5%
|
251
+3%
|
467
+86%
|
485
+4%
|
417
-14%
|
354
-15%
|
311
-12%
|
281
-10%
|
340
+21%
|
391
+15%
|
426
+9%
|
438
+3%
|
408
-7%
|
506
+24%
|
572
+13%
|
611
+7%
|
668
+9%
|
609
-9%
|
605
-1%
|
590
-3%
|
607
+3%
|
650
+7%
|
888
+36%
|
890
+0%
|
649
-27%
|
919
+41%
|
714
-22%
|
755
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(106)
|
(119)
|
(121)
|
(124)
|
(215)
|
(225)
|
(224)
|
(228)
|
(131)
|
(126)
|
(119)
|
(47)
|
(48)
|
(60)
|
(63)
|
(113)
|
(104)
|
(71)
|
(54)
|
(58)
|
(61)
|
(80)
|
(95)
|
(102)
|
(108)
|
(103)
|
(127)
|
(142)
|
(155)
|
(165)
|
(151)
|
(150)
|
(140)
|
(114)
|
(123)
|
(185)
|
(193)
|
(170)
|
(237)
|
(188)
|
(195)
|
|
Income from Continuing Operations |
260
|
306
|
304
|
309
|
214
|
228
|
224
|
234
|
332
|
358
|
371
|
216
|
210
|
185
|
188
|
354
|
381
|
347
|
300
|
253
|
220
|
260
|
296
|
324
|
330
|
305
|
379
|
430
|
456
|
504
|
458
|
455
|
450
|
492
|
527
|
703
|
697
|
480
|
681
|
526
|
560
|
|
Income to Minority Interest |
(12)
|
(14)
|
(16)
|
(16)
|
7
|
11
|
16
|
20
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
243
N/A
|
285
+17%
|
281
-1%
|
289
+3%
|
216
-25%
|
235
+9%
|
236
+1%
|
248
+5%
|
324
+30%
|
349
+8%
|
363
+4%
|
210
-42%
|
203
-3%
|
179
-12%
|
182
+2%
|
347
+91%
|
375
+8%
|
334
-11%
|
288
-14%
|
243
-16%
|
217
-11%
|
265
+22%
|
301
+14%
|
329
+9%
|
327
-1%
|
302
-7%
|
376
+24%
|
426
+13%
|
452
+6%
|
499
+10%
|
453
-9%
|
450
-1%
|
445
-1%
|
488
+10%
|
522
+7%
|
697
+34%
|
691
-1%
|
477
-31%
|
677
+42%
|
522
-23%
|
557
+7%
|
|
EPS (Diluted) |
1.86
N/A
|
2.15
+16%
|
2.08
-3%
|
2.21
+6%
|
1.65
-25%
|
1.73
+5%
|
1.72
-1%
|
1.91
+11%
|
2.49
+30%
|
2.55
+2%
|
2.77
+9%
|
1.59
-43%
|
1.54
-3%
|
1.32
-14%
|
1.34
+2%
|
2.61
+95%
|
2.85
+9%
|
2.43
-15%
|
2.17
-11%
|
1.81
-17%
|
1.65
-9%
|
1.97
+19%
|
2.33
+18%
|
2.5
+7%
|
2.51
+0%
|
2.34
-7%
|
2.91
+24%
|
3.24
+11%
|
3.49
+8%
|
3.87
+11%
|
3.52
-9%
|
3.4
-3%
|
3.45
+1%
|
3.76
+9%
|
4.06
+8%
|
5.44
+34%
|
5.4
-1%
|
3.72
-31%
|
5.28
+42%
|
4.07
-23%
|
4.34
+7%
|