RR Donnelley & Sons Co
NYSE:RRD
Income Statement
Earnings Waterfall
RR Donnelley & Sons Co
Revenue
|
5B
USD
|
Cost of Revenue
|
-4B
USD
|
Gross Profit
|
968.8m
USD
|
Operating Expenses
|
-772m
USD
|
Operating Income
|
196.8m
USD
|
Other Expenses
|
-193.1m
USD
|
Net Income
|
3.7m
USD
|
Income Statement
RR Donnelley & Sons Co
Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
10 552
N/A
|
10 458
-1%
|
10 283
-2%
|
10 222
-1%
|
10 236
+0%
|
10 279
+0%
|
10 385
+1%
|
10 480
+1%
|
10 616
+1%
|
10 947
+3%
|
11 289
+3%
|
11 603
+3%
|
11 676
+1%
|
11 521
-1%
|
11 392
-1%
|
6 937
-39%
|
5 837
-16%
|
4 692
-20%
|
3 589
-23%
|
6 833
+90%
|
6 846
+0%
|
6 863
+0%
|
6 873
+0%
|
6 940
+1%
|
6 989
+1%
|
7 048
+1%
|
6 963
-1%
|
5 702
-18%
|
5 517
-3%
|
4 942
-10%
|
4 710
-5%
|
5 473
+16%
|
5 168
-6%
|
5 073
-2%
|
4 847
-4%
|
4 766
-2%
|
4 723
-1%
|
4 859
+3%
|
4 935
+2%
|
4 964
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 081)
|
(8 033)
|
(7 912)
|
(7 889)
|
(7 924)
|
(7 964)
|
(8 072)
|
(8 150)
|
(8 270)
|
(8 537)
|
(8 803)
|
(9 053)
|
(9 119)
|
(9 011)
|
(8 909)
|
(5 532)
|
(4 679)
|
(3 833)
|
(2 986)
|
(5 456)
|
(5 475)
|
(5 507)
|
(5 557)
|
(5 623)
|
(5 704)
|
(5 775)
|
(5 698)
|
(4 580)
|
(4 411)
|
(3 905)
|
(3 704)
|
(4 389)
|
(4 114)
|
(4 049)
|
(3 859)
|
(3 789)
|
(3 770)
|
(3 881)
|
(3 950)
|
(3 995)
|
|
Gross Profit |
2 472
N/A
|
2 425
-2%
|
2 371
-2%
|
2 333
-2%
|
2 311
-1%
|
2 315
+0%
|
2 312
0%
|
2 331
+1%
|
2 345
+1%
|
2 409
+3%
|
2 487
+3%
|
2 551
+3%
|
2 557
+0%
|
2 511
-2%
|
2 483
-1%
|
1 405
-43%
|
1 158
-18%
|
859
-26%
|
603
-30%
|
1 377
+128%
|
1 371
0%
|
1 357
-1%
|
1 316
-3%
|
1 316
+0%
|
1 284
-2%
|
1 273
-1%
|
1 265
-1%
|
1 122
-11%
|
1 106
-1%
|
1 037
-6%
|
1 006
-3%
|
1 084
+8%
|
1 054
-3%
|
1 024
-3%
|
988
-4%
|
977
-1%
|
953
-2%
|
978
+3%
|
985
+1%
|
969
-2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 728)
|
(1 674)
|
(1 611)
|
(1 584)
|
(1 558)
|
(1 559)
|
(1 569)
|
(1 569)
|
(1 611)
|
(1 673)
|
(1 764)
|
(1 760)
|
(1 802)
|
(1 757)
|
(1 725)
|
(1 076)
|
(875)
|
(745)
|
(571)
|
(1 075)
|
(1 074)
|
(1 056)
|
(1 046)
|
(1 052)
|
(1 039)
|
(1 029)
|
(1 015)
|
(902)
|
(883)
|
(814)
|
(786)
|
(862)
|
(824)
|
(812)
|
(774)
|
(760)
|
(749)
|
(755)
|
(755)
|
(772)
|
|
Selling, General & Administrative |
(1 193)
|
(1 160)
|
(1 116)
|
(1 103)
|
(1 088)
|
(1 098)
|
(1 121)
|
(1 133)
|
(1 173)
|
(1 224)
|
(1 302)
|
(1 286)
|
(1 330)
|
(1 294)
|
(1 266)
|
(844)
|
(716)
|
(649)
|
(538)
|
(883)
|
(884)
|
(867)
|
(861)
|
(860)
|
(849)
|
(841)
|
(834)
|
(730)
|
(715)
|
(661)
|
(626)
|
(688)
|
(648)
|
(632)
|
(602)
|
(598)
|
(591)
|
(596)
|
(599)
|
(601)
|
|
Depreciation & Amortization |
(535)
|
(515)
|
(495)
|
(482)
|
(470)
|
(460)
|
(448)
|
(436)
|
(438)
|
(449)
|
(462)
|
(474)
|
(472)
|
(463)
|
(459)
|
(233)
|
(172)
|
(109)
|
(45)
|
(204)
|
(200)
|
(198)
|
(194)
|
(191)
|
(190)
|
(189)
|
(186)
|
(173)
|
(168)
|
(159)
|
(157)
|
(163)
|
(159)
|
(159)
|
(153)
|
(146)
|
(140)
|
(136)
|
(132)
|
(131)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
11
|
8
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
6
|
(4)
|
(12)
|
(17)
|
(21)
|
(19)
|
(17)
|
(18)
|
(23)
|
(24)
|
(41)
|
|
Operating Income |
744
N/A
|
750
+1%
|
760
+1%
|
749
-1%
|
754
+1%
|
756
+0%
|
744
-2%
|
762
+2%
|
735
-4%
|
737
+0%
|
723
-2%
|
790
+9%
|
755
-4%
|
754
0%
|
758
+1%
|
329
-57%
|
283
-14%
|
114
-60%
|
32
-72%
|
302
+843%
|
297
-2%
|
300
+1%
|
270
-10%
|
264
-2%
|
245
-7%
|
243
-1%
|
250
+3%
|
220
-12%
|
223
+1%
|
223
0%
|
220
-1%
|
222
+1%
|
230
+4%
|
212
-8%
|
214
+1%
|
217
+2%
|
204
-6%
|
223
+10%
|
230
+3%
|
197
-15%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(234)
|
(251)
|
(253)
|
(254)
|
(274)
|
(284)
|
(300)
|
(331)
|
(328)
|
(324)
|
(298)
|
(328)
|
(318)
|
(333)
|
(353)
|
(276)
|
(266)
|
(226)
|
(202)
|
(191)
|
(239)
|
(135)
|
(124)
|
(116)
|
(59)
|
(149)
|
(149)
|
(148)
|
(147)
|
(145)
|
(141)
|
(134)
|
(128)
|
(124)
|
(122)
|
(121)
|
(117)
|
(119)
|
(112)
|
(108)
|
|
Non-Reccuring Items |
(749)
|
(639)
|
(617)
|
(1 135)
|
(1 132)
|
(1 118)
|
(1 189)
|
(221)
|
(292)
|
(295)
|
(230)
|
(315)
|
(215)
|
(228)
|
(261)
|
(63)
|
(38)
|
(13)
|
29
|
(608)
|
(612)
|
(619)
|
(648)
|
(73)
|
(65)
|
(59)
|
(29)
|
(71)
|
(83)
|
(96)
|
(83)
|
(37)
|
(36)
|
(49)
|
(105)
|
(112)
|
(107)
|
(85)
|
(35)
|
(40)
|
|
Pre-Tax Income |
(239)
N/A
|
(140)
+42%
|
(110)
+21%
|
(640)
-481%
|
(652)
-2%
|
(646)
+1%
|
(746)
-16%
|
209
N/A
|
114
-45%
|
118
+3%
|
195
+66%
|
147
-25%
|
222
+51%
|
194
-13%
|
144
-25%
|
(11)
N/A
|
(22)
-103%
|
(126)
-479%
|
(141)
-12%
|
(497)
-253%
|
(554)
-11%
|
(454)
+18%
|
(502)
-10%
|
76
N/A
|
121
+60%
|
36
-71%
|
71
+100%
|
1
-98%
|
(7)
N/A
|
(18)
-156%
|
(5)
+73%
|
51
N/A
|
66
+31%
|
39
-40%
|
(13)
N/A
|
(16)
-22%
|
(20)
-24%
|
19
N/A
|
83
+334%
|
49
-42%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
121
|
99
|
(18)
|
(14)
|
(14)
|
(43)
|
4
|
9
|
45
|
41
|
10
|
(26)
|
(56)
|
(50)
|
(54)
|
(21)
|
(18)
|
19
|
45
|
12
|
16
|
15
|
33
|
2
|
(1)
|
(5)
|
(18)
|
(39)
|
(32)
|
(1)
|
(36)
|
(55)
|
(55)
|
(93)
|
(43)
|
(10)
|
(15)
|
(6)
|
(33)
|
(45)
|
|
Income from Continuing Operations |
(118)
|
(41)
|
(129)
|
(654)
|
(666)
|
(689)
|
(742)
|
218
|
160
|
159
|
206
|
121
|
166
|
144
|
91
|
(32)
|
(40)
|
(106)
|
(96)
|
(485)
|
(539)
|
(439)
|
(469)
|
77
|
120
|
31
|
54
|
(37)
|
(39)
|
(19)
|
(41)
|
(4)
|
11
|
(54)
|
(56)
|
(26)
|
(35)
|
13
|
51
|
4
|
|
Income to Minority Interest |
(2)
|
(2)
|
(1)
|
2
|
5
|
4
|
0
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
3
|
4
|
9
|
13
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Net Income (Common) |
(119)
N/A
|
(43)
+64%
|
(129)
-204%
|
(651)
-405%
|
(662)
-2%
|
(685)
-4%
|
(742)
-8%
|
211
N/A
|
155
-27%
|
154
0%
|
202
+31%
|
117
-42%
|
169
+44%
|
148
-13%
|
100
-32%
|
151
+52%
|
169
+12%
|
111
-34%
|
89
-19%
|
(496)
N/A
|
(586)
-18%
|
(495)
+16%
|
(496)
0%
|
(34)
+93%
|
6
N/A
|
(83)
N/A
|
(41)
+51%
|
(11)
+73%
|
(10)
+7%
|
(4)
+59%
|
(26)
-517%
|
(93)
-260%
|
(97)
-5%
|
(148)
-52%
|
(169)
-15%
|
99
N/A
|
110
+12%
|
158
+43%
|
195
+24%
|
4
-98%
|
|
EPS (Diluted) |
-1.98
N/A
|
-0.7
+65%
|
-2.12
-203%
|
-10.8
-409%
|
-10.85
0%
|
-11.21
-3%
|
-12.1
-8%
|
3.44
N/A
|
2.41
-30%
|
2.3
-5%
|
3
+30%
|
1.74
-42%
|
2.5
+44%
|
2.17
-13%
|
1.42
-35%
|
2.16
+52%
|
2.4
+11%
|
1.57
-35%
|
1.27
-19%
|
-7.08
N/A
|
-8.36
-18%
|
-6.95
+17%
|
-7.06
-2%
|
-0.49
+93%
|
0.09
N/A
|
-1.18
N/A
|
-0.58
+51%
|
-0.16
+72%
|
-0.14
+13%
|
-0.06
+57%
|
-0.36
-500%
|
-1.31
-264%
|
-1.36
-4%
|
-2
-47%
|
-2.34
-17%
|
1.35
N/A
|
1.52
+13%
|
2.16
+42%
|
2.63
+22%
|
0.05
-98%
|