Stepan Co
NYSE:SCL
Income Statement
Earnings Waterfall
Stepan Co
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-2B
USD
|
Gross Profit
|
277.6m
USD
|
Operating Expenses
|
-205m
USD
|
Operating Income
|
72.6m
USD
|
Other Expenses
|
-32.4m
USD
|
Net Income
|
40.2m
USD
|
Income Statement
Stepan Co
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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 881
N/A
|
1 902
+1%
|
1 931
+2%
|
1 947
+1%
|
1 927
-1%
|
1 910
-1%
|
1 859
-3%
|
1 811
-3%
|
1 776
-2%
|
1 762
-1%
|
1 764
+0%
|
1 765
+0%
|
1 766
+0%
|
1 789
+1%
|
1 829
+2%
|
1 872
+2%
|
1 925
+3%
|
1 956
+2%
|
1 981
+1%
|
2 001
+1%
|
1 994
0%
|
1 984
-1%
|
1 937
-2%
|
1 881
-3%
|
1 859
-1%
|
1 820
-2%
|
1 807
-1%
|
1 820
+1%
|
1 870
+3%
|
1 957
+5%
|
2 092
+7%
|
2 231
+7%
|
2 346
+5%
|
2 484
+6%
|
2 640
+6%
|
2 756
+4%
|
2 773
+1%
|
2 749
-1%
|
2 578
-6%
|
2 421
-6%
|
2 326
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 599)
|
(1 630)
|
(1 661)
|
(1 687)
|
(1 678)
|
(1 647)
|
(1 588)
|
(1 528)
|
(1 468)
|
(1 436)
|
(1 425)
|
(1 420)
|
(1 427)
|
(1 451)
|
(1 495)
|
(1 545)
|
(1 579)
|
(1 611)
|
(1 636)
|
(1 648)
|
(1 655)
|
(1 651)
|
(1 601)
|
(1 551)
|
(1 519)
|
(1 485)
|
(1 467)
|
(1 460)
|
(1 486)
|
(1 544)
|
(1 666)
|
(1 809)
|
(1 950)
|
(2 088)
|
(2 224)
|
(2 314)
|
(2 346)
|
(2 358)
|
(2 252)
|
(2 142)
|
(2 048)
|
|
Gross Profit |
282
N/A
|
272
-3%
|
270
-1%
|
261
-3%
|
250
-4%
|
263
+5%
|
271
+3%
|
283
+5%
|
308
+9%
|
325
+6%
|
339
+4%
|
345
+2%
|
339
-2%
|
337
-1%
|
334
-1%
|
326
-2%
|
346
+6%
|
345
0%
|
345
N/A
|
353
+2%
|
339
-4%
|
333
-2%
|
336
+1%
|
330
-2%
|
340
+3%
|
334
-2%
|
340
+2%
|
360
+6%
|
384
+7%
|
413
+8%
|
427
+3%
|
421
-1%
|
396
-6%
|
396
+0%
|
416
+5%
|
443
+6%
|
427
-4%
|
392
-8%
|
326
-17%
|
279
-14%
|
278
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(172)
|
(169)
|
(166)
|
(165)
|
(155)
|
(159)
|
(175)
|
(171)
|
(188)
|
(193)
|
(191)
|
(207)
|
(204)
|
(202)
|
(203)
|
(193)
|
(188)
|
(193)
|
(187)
|
(197)
|
(188)
|
(192)
|
(199)
|
(193)
|
(210)
|
(194)
|
(197)
|
(202)
|
(211)
|
(227)
|
(228)
|
(225)
|
(222)
|
(213)
|
(210)
|
(223)
|
(218)
|
(225)
|
(221)
|
(203)
|
(205)
|
|
Selling, General & Administrative |
(125)
|
(120)
|
(117)
|
(117)
|
(109)
|
(113)
|
(129)
|
(123)
|
(138)
|
(138)
|
(132)
|
(139)
|
(132)
|
(132)
|
(130)
|
(130)
|
(130)
|
(133)
|
(133)
|
(138)
|
(136)
|
(135)
|
(139)
|
(136)
|
(140)
|
(139)
|
(137)
|
(137)
|
(143)
|
(148)
|
(153)
|
(156)
|
(152)
|
(152)
|
(152)
|
(164)
|
(161)
|
(160)
|
(154)
|
(140)
|
(142)
|
|
Research & Development |
(47)
|
(47)
|
(48)
|
(47)
|
(46)
|
(45)
|
(46)
|
(47)
|
(50)
|
(52)
|
(54)
|
(56)
|
(56)
|
(56)
|
(56)
|
(54)
|
(54)
|
(54)
|
(53)
|
(55)
|
(54)
|
(54)
|
(54)
|
(53)
|
(55)
|
(56)
|
(56)
|
(56)
|
(58)
|
(59)
|
(61)
|
(62)
|
(63)
|
(64)
|
(66)
|
(67)
|
(67)
|
(65)
|
(63)
|
(60)
|
(59)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(13)
|
(17)
|
(14)
|
(17)
|
(10)
|
(5)
|
(6)
|
(0)
|
(5)
|
2
|
(4)
|
(7)
|
(4)
|
(15)
|
(0)
|
(5)
|
(9)
|
(10)
|
(20)
|
(15)
|
(7)
|
(7)
|
3
|
8
|
8
|
9
|
0
|
(4)
|
(3)
|
(4)
|
|
Operating Income |
110
N/A
|
103
-6%
|
104
+1%
|
96
-8%
|
95
-1%
|
105
+10%
|
96
-8%
|
113
+17%
|
120
+6%
|
132
+10%
|
148
+12%
|
138
-7%
|
135
-2%
|
136
+0%
|
131
-3%
|
133
+2%
|
158
+18%
|
153
-3%
|
159
+4%
|
157
-1%
|
152
-3%
|
141
-7%
|
137
-3%
|
136
0%
|
130
-5%
|
140
+8%
|
143
+2%
|
157
+10%
|
173
+10%
|
186
+8%
|
198
+6%
|
196
-1%
|
174
-11%
|
184
+5%
|
206
+12%
|
220
+7%
|
209
-5%
|
167
-20%
|
106
-37%
|
76
-28%
|
73
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(15)
|
(15)
|
(16)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(19)
|
(19)
|
(15)
|
(12)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(7)
|
(7)
|
(6)
|
(1)
|
(7)
|
(2)
|
1
|
1
|
4
|
2
|
(0)
|
(0)
|
(3)
|
(13)
|
(16)
|
(19)
|
(16)
|
(10)
|
(9)
|
(11)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(4)
|
(1)
|
(1)
|
(1)
|
3
|
0
|
(1)
|
(1)
|
(7)
|
(8)
|
(7)
|
(8)
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(0)
|
(6)
|
(14)
|
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
96
N/A
|
88
-8%
|
89
+1%
|
80
-11%
|
76
-5%
|
88
+16%
|
79
-10%
|
94
+19%
|
103
+10%
|
113
+10%
|
128
+13%
|
122
-5%
|
114
-7%
|
118
+3%
|
116
-2%
|
118
+2%
|
147
+25%
|
142
-3%
|
148
+4%
|
143
-3%
|
138
-4%
|
130
-6%
|
126
-3%
|
129
+2%
|
126
-2%
|
130
+3%
|
139
+6%
|
155
+12%
|
171
+11%
|
189
+10%
|
199
+5%
|
195
-2%
|
173
-11%
|
179
+4%
|
190
+7%
|
202
+6%
|
189
-6%
|
149
-21%
|
96
-36%
|
61
-36%
|
48
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(22)
|
(21)
|
(18)
|
(19)
|
(23)
|
(21)
|
(25)
|
(27)
|
(30)
|
(34)
|
(31)
|
(28)
|
(28)
|
(26)
|
(28)
|
(36)
|
(31)
|
(31)
|
(27)
|
(27)
|
(26)
|
(25)
|
(24)
|
(23)
|
(25)
|
(28)
|
(36)
|
(43)
|
(48)
|
(51)
|
(43)
|
(35)
|
(37)
|
(40)
|
(48)
|
(42)
|
(31)
|
(17)
|
(9)
|
(8)
|
|
Income from Continuing Operations |
72
|
66
|
68
|
61
|
57
|
65
|
58
|
69
|
76
|
83
|
94
|
91
|
86
|
90
|
90
|
90
|
111
|
111
|
117
|
117
|
111
|
104
|
101
|
105
|
103
|
106
|
111
|
119
|
128
|
141
|
148
|
152
|
138
|
142
|
151
|
153
|
147
|
118
|
79
|
52
|
40
|
|
Income to Minority Interest |
1
|
1
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
73
N/A
|
67
-8%
|
69
+3%
|
62
-10%
|
57
-7%
|
65
+15%
|
58
-11%
|
69
+20%
|
76
+10%
|
83
+9%
|
94
+14%
|
91
-4%
|
86
-5%
|
90
+5%
|
90
-1%
|
90
+1%
|
101
+12%
|
101
+0%
|
107
+6%
|
106
0%
|
111
+4%
|
104
-6%
|
101
-3%
|
105
+4%
|
103
-2%
|
106
+2%
|
111
+5%
|
118
+7%
|
127
+7%
|
140
+10%
|
148
+5%
|
151
+3%
|
138
-9%
|
142
+3%
|
151
+6%
|
153
+2%
|
147
-4%
|
118
-20%
|
79
-33%
|
52
-34%
|
40
-23%
|
|
EPS (Diluted) |
3.18
N/A
|
2.92
-8%
|
2.99
+2%
|
2.69
-10%
|
2.49
-7%
|
2.85
+14%
|
2.53
-11%
|
3.03
+20%
|
3.32
+10%
|
3.61
+9%
|
4.11
+14%
|
3.94
-4%
|
3.73
-5%
|
3.89
+4%
|
3.84
-1%
|
3.86
+1%
|
4.3
+11%
|
4.31
+0%
|
4.57
+6%
|
4.56
0%
|
4.75
+4%
|
4.47
-6%
|
4.33
-3%
|
4.51
+4%
|
4.42
-2%
|
4.54
+3%
|
4.78
+5%
|
5.1
+7%
|
5.45
+7%
|
6.01
+10%
|
6.32
+5%
|
6.51
+3%
|
5.92
-9%
|
6.12
+3%
|
6.51
+6%
|
6.66
+2%
|
6.38
-4%
|
5.14
-19%
|
3.43
-33%
|
2.27
-34%
|
1.75
-23%
|