Steelcase Inc
NYSE:SCS
Income Statement
Earnings Waterfall
Steelcase Inc
Revenue
|
3.2B
USD
|
Cost of Revenue
|
-2.1B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-876.5m
USD
|
Operating Income
|
140.3m
USD
|
Other Expenses
|
-59.2m
USD
|
Net Income
|
81.1m
USD
|
Income Statement
Steelcase 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 |
2 989
N/A
|
3 045
+2%
|
3 074
+1%
|
3 089
+0%
|
3 060
-1%
|
3 042
-1%
|
3 074
+1%
|
3 062
0%
|
3 060
0%
|
3 073
+0%
|
3 012
-2%
|
3 011
0%
|
3 032
+1%
|
3 049
+1%
|
3 066
+1%
|
3 052
0%
|
3 056
+0%
|
3 074
+1%
|
3 175
+3%
|
3 304
+4%
|
3 443
+4%
|
3 514
+2%
|
3 636
+3%
|
3 690
+1%
|
3 724
+1%
|
3 382
-9%
|
3 203
-5%
|
2 865
-11%
|
2 596
-9%
|
2 670
+3%
|
2 576
-4%
|
2 697
+5%
|
2 773
+3%
|
2 957
+7%
|
3 095
+5%
|
3 184
+3%
|
3 233
+2%
|
3 244
+0%
|
3 235
0%
|
3 186
-2%
|
3 160
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 047)
|
(2 094)
|
(2 117)
|
(2 124)
|
(2 106)
|
(2 087)
|
(2 099)
|
(2 081)
|
(2 076)
|
(2 075)
|
(2 022)
|
(2 015)
|
(2 018)
|
(2 025)
|
(2 048)
|
(2 043)
|
(2 049)
|
(2 073)
|
(2 143)
|
(2 246)
|
(2 355)
|
(2 405)
|
(2 482)
|
(2 499)
|
(2 509)
|
(2 303)
|
(2 181)
|
(1 979)
|
(1 823)
|
(1 865)
|
(1 840)
|
(1 938)
|
(2 011)
|
(2 158)
|
(2 252)
|
(2 305)
|
(2 311)
|
(2 278)
|
(2 236)
|
(2 174)
|
(2 143)
|
|
Gross Profit |
942
N/A
|
951
+1%
|
958
+1%
|
965
+1%
|
954
-1%
|
955
+0%
|
976
+2%
|
981
+1%
|
985
+0%
|
998
+1%
|
990
-1%
|
996
+1%
|
1 015
+2%
|
1 023
+1%
|
1 019
0%
|
1 009
-1%
|
1 006
0%
|
1 001
0%
|
1 031
+3%
|
1 058
+3%
|
1 088
+3%
|
1 108
+2%
|
1 153
+4%
|
1 191
+3%
|
1 215
+2%
|
1 080
-11%
|
1 023
-5%
|
887
-13%
|
773
-13%
|
805
+4%
|
736
-9%
|
759
+3%
|
762
+0%
|
799
+5%
|
843
+6%
|
879
+4%
|
922
+5%
|
965
+5%
|
999
+4%
|
1 013
+1%
|
1 017
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(744)
|
(751)
|
(753)
|
(759)
|
(767)
|
(761)
|
(770)
|
(772)
|
(790)
|
(801)
|
(802)
|
(812)
|
(809)
|
(826)
|
(829)
|
(835)
|
(850)
|
(852)
|
(868)
|
(888)
|
(904)
|
(921)
|
(948)
|
(956)
|
(958)
|
(885)
|
(809)
|
(737)
|
(684)
|
(713)
|
(714)
|
(733)
|
(741)
|
(756)
|
(804)
|
(825)
|
(837)
|
(857)
|
(871)
|
(870)
|
(877)
|
|
Other Operating Expenses |
(744)
|
(751)
|
(753)
|
(759)
|
(767)
|
(761)
|
(770)
|
(772)
|
(790)
|
(801)
|
(802)
|
(812)
|
(809)
|
(826)
|
(829)
|
(835)
|
(850)
|
(852)
|
(868)
|
(888)
|
(904)
|
(921)
|
(948)
|
(956)
|
(958)
|
(885)
|
(809)
|
(737)
|
(684)
|
(713)
|
(714)
|
(733)
|
(741)
|
(756)
|
(804)
|
(825)
|
(837)
|
(857)
|
(871)
|
(870)
|
(877)
|
|
Operating Income |
198
N/A
|
200
+1%
|
204
+2%
|
206
+1%
|
186
-10%
|
194
+4%
|
206
+6%
|
209
+1%
|
195
-7%
|
197
+1%
|
188
-5%
|
184
-2%
|
205
+12%
|
197
-4%
|
189
-4%
|
173
-8%
|
156
-10%
|
149
-4%
|
163
+9%
|
170
+4%
|
184
+8%
|
188
+2%
|
205
+9%
|
235
+14%
|
258
+10%
|
195
-24%
|
214
+10%
|
150
-30%
|
89
-40%
|
92
+3%
|
22
-76%
|
26
+21%
|
20
-24%
|
44
+116%
|
39
-10%
|
54
+39%
|
85
+56%
|
109
+28%
|
128
+18%
|
143
+12%
|
140
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(6)
|
(10)
|
(14)
|
18
|
(17)
|
(11)
|
(7)
|
(4)
|
(6)
|
(6)
|
(6)
|
(2)
|
(5)
|
(5)
|
(6)
|
(13)
|
(5)
|
(4)
|
(5)
|
(18)
|
(24)
|
(25)
|
(26)
|
(7)
|
(11)
|
(14)
|
(17)
|
(19)
|
(19)
|
(19)
|
(19)
|
(16)
|
(13)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(19)
|
|
Non-Reccuring Items |
(32)
|
(18)
|
(21)
|
(44)
|
(42)
|
(52)
|
(57)
|
(23)
|
(20)
|
(23)
|
(12)
|
(8)
|
(5)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(33)
|
(45)
|
(46)
|
(29)
|
(13)
|
(2)
|
0
|
(4)
|
(5)
|
(15)
|
(19)
|
(23)
|
(31)
|
(22)
|
(23)
|
|
Total Other Income |
(11)
|
(10)
|
(1)
|
1
|
(26)
|
8
|
1
|
(2)
|
4
|
7
|
6
|
6
|
(2)
|
1
|
(0)
|
(0)
|
18
|
12
|
14
|
15
|
(2)
|
1
|
(0)
|
(1)
|
(6)
|
0
|
1
|
1
|
2
|
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
9
|
|
Pre-Tax Income |
147
N/A
|
165
+12%
|
171
+4%
|
149
-13%
|
137
-8%
|
133
-3%
|
139
+5%
|
177
+27%
|
175
-1%
|
175
+0%
|
176
+1%
|
176
+0%
|
196
+11%
|
193
-2%
|
184
-5%
|
167
-9%
|
162
-3%
|
156
-3%
|
173
+11%
|
180
+4%
|
164
-9%
|
165
+1%
|
180
+9%
|
208
+16%
|
245
+18%
|
166
-32%
|
167
+0%
|
89
-47%
|
26
-71%
|
42
+62%
|
(12)
N/A
|
5
N/A
|
2
-66%
|
25
+1 438%
|
22
-12%
|
26
+21%
|
52
+97%
|
70
+36%
|
81
+15%
|
105
+30%
|
107
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(60)
|
(70)
|
(73)
|
(62)
|
(51)
|
(48)
|
(47)
|
(61)
|
(5)
|
(5)
|
(5)
|
0
|
(72)
|
(70)
|
(62)
|
(61)
|
(53)
|
(49)
|
(53)
|
(49)
|
(38)
|
(38)
|
(42)
|
(53)
|
(46)
|
(23)
|
(28)
|
(3)
|
0
|
(6)
|
17
|
8
|
2
|
(4)
|
(6)
|
(9)
|
(16)
|
(22)
|
(25)
|
(29)
|
(26)
|
|
Income from Continuing Operations |
88
|
96
|
98
|
87
|
86
|
85
|
92
|
116
|
170
|
170
|
171
|
176
|
125
|
123
|
122
|
107
|
109
|
108
|
120
|
131
|
126
|
127
|
138
|
156
|
200
|
144
|
139
|
86
|
26
|
36
|
5
|
13
|
4
|
21
|
16
|
17
|
35
|
48
|
56
|
76
|
81
|
|
Net Income (Common) |
86
N/A
|
94
+9%
|
97
+3%
|
86
-11%
|
85
-1%
|
84
-1%
|
90
+8%
|
113
+26%
|
167
+47%
|
166
0%
|
167
+1%
|
173
+3%
|
122
-29%
|
121
-1%
|
120
-1%
|
104
-13%
|
79
-24%
|
78
-1%
|
90
+15%
|
101
+13%
|
124
+22%
|
124
+1%
|
135
+9%
|
153
+13%
|
196
+28%
|
141
-28%
|
136
-4%
|
84
-38%
|
26
-70%
|
35
+38%
|
5
-86%
|
12
+141%
|
4
-68%
|
20
+421%
|
15
-26%
|
17
+11%
|
34
+102%
|
47
+37%
|
54
+16%
|
73
+34%
|
81
+12%
|
|
EPS (Diluted) |
0.68
N/A
|
0.75
+10%
|
0.77
+3%
|
0.68
-12%
|
0.68
N/A
|
0.66
-3%
|
0.72
+9%
|
0.91
+26%
|
1.36
+49%
|
1.37
+1%
|
1.4
+2%
|
1.46
+4%
|
1.03
-29%
|
1.01
-2%
|
1.01
N/A
|
0.89
-12%
|
0.67
-25%
|
0.66
-1%
|
0.77
+17%
|
0.86
+12%
|
1.05
+22%
|
1.06
+1%
|
1.16
+9%
|
1.31
+13%
|
1.66
+27%
|
1.22
-27%
|
1.18
-3%
|
0.72
-39%
|
0.22
-69%
|
0.31
+41%
|
0.05
-84%
|
0.11
+120%
|
0.03
-73%
|
0.17
+467%
|
0.13
-24%
|
0.15
+15%
|
0.3
+100%
|
0.41
+37%
|
0.47
+15%
|
0.63
+34%
|
0.68
+8%
|