Boston Beer Company Inc
NYSE:SAM
Income Statement
Earnings Waterfall
Boston Beer Company Inc
Revenue
|
2B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
852.4m
USD
|
Operating Expenses
|
-730.5m
USD
|
Operating Income
|
121.8m
USD
|
Other Expenses
|
-45.6m
USD
|
Net Income
|
76.3m
USD
|
Income Statement
Boston Beer Company Inc
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 | Apr-2017 | Jul-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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
739
N/A
|
787
+6%
|
837
+6%
|
891
+6%
|
903
+1%
|
919
+2%
|
939
+2%
|
963
+2%
|
960
0%
|
949
-1%
|
942
-1%
|
902
-4%
|
906
+0%
|
879
-3%
|
882
+0%
|
876
-1%
|
863
-1%
|
892
+3%
|
917
+3%
|
977
+7%
|
996
+2%
|
1 057
+6%
|
1 102
+4%
|
1 174
+6%
|
1 250
+6%
|
1 329
+6%
|
1 463
+10%
|
1 577
+8%
|
1 736
+10%
|
1 951
+12%
|
2 102
+8%
|
2 170
+3%
|
2 058
-5%
|
1 943
-6%
|
1 956
+1%
|
1 991
+2%
|
2 090
+5%
|
2 070
-1%
|
2 057
-1%
|
2 062
+0%
|
2 009
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(354)
|
(379)
|
(404)
|
(429)
|
(438)
|
(445)
|
(452)
|
(461)
|
(458)
|
(456)
|
(458)
|
(441)
|
(447)
|
(435)
|
(431)
|
(427)
|
(413)
|
(422)
|
(439)
|
(473)
|
(483)
|
(516)
|
(544)
|
(585)
|
(636)
|
(688)
|
(769)
|
(828)
|
(914)
|
(1 030)
|
(1 117)
|
(1 255)
|
(1 260)
|
(1 222)
|
(1 245)
|
(1 195)
|
(1 228)
|
(1 226)
|
(1 204)
|
(1 192)
|
(1 156)
|
|
Gross Profit |
385
N/A
|
408
+6%
|
434
+6%
|
461
+6%
|
465
+1%
|
474
+2%
|
487
+3%
|
501
+3%
|
502
+0%
|
494
-2%
|
484
-2%
|
461
-5%
|
460
0%
|
445
-3%
|
452
+2%
|
450
0%
|
450
+0%
|
470
+4%
|
478
+2%
|
503
+5%
|
512
+2%
|
541
+6%
|
558
+3%
|
588
+5%
|
614
+4%
|
641
+4%
|
694
+8%
|
748
+8%
|
823
+10%
|
921
+12%
|
985
+7%
|
915
-7%
|
798
-13%
|
721
-10%
|
711
-1%
|
796
+12%
|
862
+8%
|
845
-2%
|
853
+1%
|
870
+2%
|
852
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(270)
|
(291)
|
(309)
|
(316)
|
(317)
|
(319)
|
(326)
|
(339)
|
(345)
|
(348)
|
(344)
|
(331)
|
(322)
|
(314)
|
(316)
|
(313)
|
(332)
|
(346)
|
(370)
|
(400)
|
(396)
|
(405)
|
(415)
|
(432)
|
(468)
|
(498)
|
(507)
|
(518)
|
(566)
|
(614)
|
(678)
|
(739)
|
(741)
|
(738)
|
(737)
|
(729)
|
(736)
|
(735)
|
(735)
|
(739)
|
(731)
|
|
Selling, General & Administrative |
(270)
|
(289)
|
(307)
|
(316)
|
(317)
|
(317)
|
(324)
|
(339)
|
(345)
|
(348)
|
(344)
|
(331)
|
(322)
|
(314)
|
(316)
|
(313)
|
(332)
|
(346)
|
(370)
|
(400)
|
(396)
|
(404)
|
(414)
|
(432)
|
(468)
|
(498)
|
(507)
|
(518)
|
(566)
|
(614)
|
(678)
|
(739)
|
(741)
|
(738)
|
(737)
|
(729)
|
(736)
|
(735)
|
(735)
|
(739)
|
(731)
|
|
Operating Income |
115
N/A
|
117
+2%
|
125
+7%
|
146
+16%
|
148
+2%
|
155
+5%
|
162
+4%
|
162
+0%
|
157
-4%
|
145
-7%
|
140
-3%
|
130
-8%
|
138
+6%
|
130
-5%
|
135
+4%
|
136
+1%
|
118
-13%
|
123
+4%
|
108
-12%
|
103
-4%
|
117
+13%
|
136
+17%
|
143
+5%
|
156
+9%
|
146
-7%
|
143
-2%
|
186
+31%
|
231
+24%
|
257
+11%
|
307
+20%
|
307
0%
|
176
-42%
|
57
-68%
|
(17)
N/A
|
(26)
-53%
|
67
N/A
|
126
+88%
|
110
-13%
|
118
+7%
|
131
+11%
|
122
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
3
|
4
|
6
|
9
|
11
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(6)
|
(9)
|
(11)
|
(13)
|
(8)
|
(6)
|
(53)
|
(49)
|
(54)
|
(54)
|
(32)
|
(35)
|
(31)
|
(32)
|
(22)
|
(22)
|
|
Total Other Income |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
113
N/A
|
116
+3%
|
125
+8%
|
143
+14%
|
146
+2%
|
154
+6%
|
160
+4%
|
160
+0%
|
155
-3%
|
144
-7%
|
139
-4%
|
129
-7%
|
137
+6%
|
130
-5%
|
134
+3%
|
136
+1%
|
116
-14%
|
121
+4%
|
107
-12%
|
102
-5%
|
116
+14%
|
137
+18%
|
144
+5%
|
156
+8%
|
144
-7%
|
136
-6%
|
176
+30%
|
219
+24%
|
244
+11%
|
300
+23%
|
301
+1%
|
123
-59%
|
7
-94%
|
(72)
N/A
|
(81)
-13%
|
34
N/A
|
91
+173%
|
81
-11%
|
91
+11%
|
116
+29%
|
110
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
(44)
|
(48)
|
(54)
|
(55)
|
(58)
|
(60)
|
(59)
|
(57)
|
(53)
|
(51)
|
(47)
|
(50)
|
(44)
|
(46)
|
(45)
|
(37)
|
(40)
|
(33)
|
(26)
|
(30)
|
(37)
|
(32)
|
(32)
|
(43)
|
(41)
|
(58)
|
(72)
|
(64)
|
(70)
|
(69)
|
(26)
|
8
|
19
|
22
|
(7)
|
(24)
|
(21)
|
(26)
|
(34)
|
(33)
|
|
Income from Continuing Operations |
70
|
72
|
78
|
90
|
91
|
96
|
101
|
101
|
98
|
92
|
88
|
81
|
87
|
86
|
89
|
91
|
79
|
81
|
74
|
76
|
87
|
100
|
112
|
123
|
101
|
95
|
118
|
148
|
180
|
230
|
232
|
97
|
15
|
(53)
|
(59)
|
27
|
67
|
60
|
65
|
83
|
76
|
|
Net Income (Common) |
70
N/A
|
71
+2%
|
77
+8%
|
89
+16%
|
90
+1%
|
96
+6%
|
100
+5%
|
101
+1%
|
98
-3%
|
91
-7%
|
88
-4%
|
81
-8%
|
87
+7%
|
86
-1%
|
88
+3%
|
90
+2%
|
99
+9%
|
102
+4%
|
97
-5%
|
101
+4%
|
92
-9%
|
106
+16%
|
110
+4%
|
117
+6%
|
109
-7%
|
104
-5%
|
136
+31%
|
172
+26%
|
191
+11%
|
238
+25%
|
238
0%
|
99
-58%
|
15
-85%
|
(53)
N/A
|
(59)
-11%
|
27
N/A
|
67
+151%
|
60
-11%
|
65
+8%
|
83
+28%
|
76
-8%
|
|
EPS (Diluted) |
5.14
N/A
|
5.32
+4%
|
5.71
+7%
|
6.61
+16%
|
6.69
+1%
|
7.03
+5%
|
7.31
+4%
|
7.47
+2%
|
7.25
-3%
|
6.96
-4%
|
6.86
-1%
|
6.42
-6%
|
6.79
+6%
|
6.85
+1%
|
7.17
+5%
|
7.52
+5%
|
8.07
+7%
|
8.66
+7%
|
8.25
-5%
|
8.6
+4%
|
7.84
-9%
|
9.14
+17%
|
8.96
-2%
|
9.59
+7%
|
9.16
-4%
|
8.5
-7%
|
11.32
+33%
|
13.96
+23%
|
15.51
+11%
|
19.06
+23%
|
19.33
+1%
|
8.05
-58%
|
1.17
-85%
|
-4.31
N/A
|
-4.75
-10%
|
2.17
N/A
|
5.45
+151%
|
4.89
-10%
|
5.28
+8%
|
6.79
+29%
|
6.22
-8%
|