First Time Loading...

Scotts Miracle-Gro Co
NYSE:SMG

Watchlist Manager
Scotts Miracle-Gro Co Logo
Scotts Miracle-Gro Co
NYSE:SMG
Watchlist
Price: 67.71 USD 0.07% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

3.4B
-3%
Revenue
Growth Rates:
1 Year
-12%
3 Years
-24%
5 Years
+25%
7 Years
+36%
10 Years
+24%
254.5m
-13%
Operating Income
Growth Rates:
1 Year
-41%
3 Years
-64%
5 Years
-22%
7 Years
-41%
10 Years
-24%
-395.8m
-4%
Net Income
Growth Rates:
1 Year
+12%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Scotts Miracle-Gro Co

Revenue
3.4B USD
Cost of Revenue
-2.6B USD
Gross Profit
793.3m USD
Operating Expenses
-538.8m USD
Operating Income
254.5m USD
Other Expenses
-650.3m USD
Net Income
-395.8m USD

Income Statement
Scotts Miracle-Gro Co

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Jan-2016 Apr-2016 Jul-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 Jan-2021 Apr-2021 Jul-2021 Sep-2021 Jan-2022 Apr-2022 Jul-2022 Sep-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023
Revenue
Revenue
2 768
N/A
2 841
+3%
2 821
-1%
2 578
-9%
2 558
-1%
2 549
0%
2 544
0%
2 371
-7%
2 396
+1%
2 570
+7%
2 452
-5%
2 506
+2%
2 519
+1%
2 359
-6%
2 338
-1%
2 642
+13%
2 656
+1%
2 585
-3%
2 606
+1%
2 663
+2%
2 740
+3%
2 917
+6%
3 092
+6%
3 156
+2%
3 224
+2%
3 417
+6%
3 739
+9%
4 132
+11%
4 514
+9%
4 960
+10%
5 077
+2%
4 925
-3%
4 742
-4%
4 592
-3%
4 168
-9%
3 924
-6%
3 885
-1%
3 738
-4%
3 671
-2%
3 551
-3%
3 435
-3%
Gross Profit
Cost of Revenue
(1 785)
(1 801)
(1 799)
(1 688)
(1 695)
(1 695)
(1 724)
(1 557)
(1 567)
(1 644)
(1 558)
(1 600)
(1 598)
(1 495)
(1 448)
(1 670)
(1 687)
(1 670)
(1 716)
(1 778)
(1 852)
(1 965)
(2 076)
(2 131)
(2 181)
(2 293)
(2 501)
(2 769)
(3 006)
(3 336)
(3 496)
(3 431)
(3 330)
(3 255)
(3 025)
(2 891)
(2 865)
(2 780)
(2 776)
(2 708)
(2 642)
Gross Profit
984
N/A
1 040
+6%
1 022
-2%
890
-13%
863
-3%
854
-1%
820
-4%
814
-1%
829
+2%
926
+12%
894
-3%
906
+1%
921
+2%
864
-6%
890
+3%
973
+9%
970
0%
915
-6%
890
-3%
885
-1%
888
+0%
952
+7%
1 017
+7%
1 026
+1%
1 043
+2%
1 123
+8%
1 239
+10%
1 363
+10%
1 508
+11%
1 625
+8%
1 582
-3%
1 494
-6%
1 413
-5%
1 337
-5%
1 144
-14%
1 033
-10%
1 020
-1%
958
-6%
894
-7%
843
-6%
793
-6%
Operating Income
Operating Expenses
(649)
(655)
(654)
(561)
(535)
(511)
(480)
(485)
(492)
(506)
(500)
(516)
(490)
(466)
(464)
(543)
(535)
(523)
(533)
(544)
(561)
(578)
(589)
(612)
(607)
(627)
(694)
(761)
(798)
(833)
(787)
(742)
(738)
(708)
(656)
(614)
(590)
(575)
(561)
(551)
(539)
Selling, General & Administrative
(604)
(610)
(609)
(512)
(501)
(481)
(447)
(444)
(453)
(461)
(456)
(468)
(459)
(436)
(439)
(489)
(491)
(477)
(465)
(469)
(475)
(489)
(510)
(529)
(533)
(549)
(622)
(687)
(723)
(759)
(713)
(669)
(664)
(634)
(576)
(537)
(515)
(504)
(500)
(493)
(484)
Research & Development
(47)
(46)
(47)
(46)
(37)
(33)
(33)
(37)
(35)
(38)
(39)
(36)
(34)
(34)
(31)
(40)
(40)
(41)
(42)
(43)
(42)
(41)
(41)
(40)
(40)
(40)
(39)
(40)
(41)
(41)
(44)
(45)
(48)
(50)
(49)
(45)
(42)
(38)
(36)
(36)
(35)
Depreciation & Amortization
(9)
(9)
(10)
(10)
(10)
(10)
(11)
(9)
(10)
(11)
(11)
(14)
(15)
(17)
(18)
(22)
(23)
(24)
(27)
(29)
(31)
(32)
(33)
(33)
(32)
(32)
(31)
(32)
(31)
(31)
(30)
(29)
(29)
(31)
(31)
(31)
(31)
(28)
(26)
(23)
(19)
Other Operating Expenses
11
11
12
6
13
14
11
4
5
4
6
2
19
21
24
8
20
19
0
(4)
(13)
(16)
(6)
(10)
(2)
(7)
(2)
(3)
(3)
(2)
1
2
3
7
(0)
(1)
(3)
(6)
1
0
(1)
Operating Income
335
N/A
385
+15%
367
-5%
329
-10%
328
0%
343
+5%
340
-1%
329
-3%
337
+2%
420
+25%
394
-6%
390
-1%
431
+10%
398
-8%
425
+7%
429
+1%
435
+1%
392
-10%
357
-9%
341
-5%
327
-4%
374
+14%
427
+14%
414
-3%
436
+5%
496
+14%
545
+10%
602
+11%
711
+18%
792
+11%
795
+0%
752
-5%
675
-10%
629
-7%
487
-23%
419
-14%
430
+3%
383
-11%
333
-13%
292
-12%
255
-13%
Pre-Tax Income
Interest Income Expense
(61)
(54)
(50)
(43)
(46)
(51)
(54)
(50)
(58)
(59)
(64)
(44)
(67)
(96)
(93)
(96)
(101)
(77)
(70)
(71)
(71)
(74)
(89)
(89)
(94)
(84)
(85)
(80)
(76)
(74)
(54)
(65)
(80)
(94)
(109)
(131)
(154)
(175)
(184)
(279)
(290)
Non-Reccuring Items
(21)
(27)
(58)
(50)
(58)
(57)
(62)
(73)
(71)
(19)
30
46
52
4
(2)
(5)
(5)
(14)
(44)
(153)
(159)
(150)
(120)
(13)
(5)
(8)
(23)
(17)
(29)
(40)
(25)
(29)
(21)
(12)
(735)
(853)
(870)
(1 005)
(316)
(466)
(434)
Total Other Income
0
(11)
(11)
(11)
(11)
0
0
0
(9)
(9)
(9)
(9)
0
0
0
(13)
(11)
(20)
(18)
(2)
(1)
268
271
271
255
(2)
(6)
5
33
31
30
19
5
6
7
7
7
4
2
0
(3)
Pre-Tax Income
253
N/A
293
+16%
249
-15%
226
-9%
213
-6%
235
+10%
224
-5%
205
-8%
199
-3%
332
+67%
352
+6%
384
+9%
416
+8%
306
-27%
331
+8%
315
-5%
319
+1%
281
-12%
226
-20%
116
-49%
96
-17%
418
+333%
489
+17%
582
+19%
592
+2%
403
-32%
431
+7%
511
+18%
639
+25%
709
+11%
746
+5%
677
-9%
579
-14%
530
-8%
(350)
N/A
(558)
-60%
(588)
-5%
(793)
-35%
(164)
+79%
(453)
-176%
(473)
-4%
Net Income
Tax Provision
(91)
(105)
(88)
(80)
(76)
(85)
(80)
(76)
(76)
(122)
(130)
(138)
(149)
(110)
(118)
(117)
(128)
(92)
(56)
(30)
(27)
(104)
(123)
(145)
(144)
(102)
(104)
(124)
(155)
(165)
(176)
(160)
(137)
(123)
83
121
136
174
33
73
77
Income from Continuing Operations
162
189
162
146
137
150
144
129
123
210
222
246
267
196
213
198
191
189
170
86
69
313
366
437
448
301
327
387
483
545
570
517
442
408
(266)
(438)
(452)
(619)
(132)
(380)
(396)
Income to Minority Interest
0
0
0
0
(0)
0
0
1
1
1
1
1
1
0
(0)
(1)
(0)
(0)
0
0
0
0
0
1
0
0
(1)
(1)
(2)
(2)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
Net Income (Common)
163
N/A
189
+16%
162
-14%
167
+3%
158
-5%
157
-1%
168
+7%
160
-5%
153
-4%
239
+56%
318
+33%
315
-1%
331
+5%
286
-14%
225
-21%
218
-3%
262
+20%
246
-6%
177
-28%
64
-64%
5
-92%
253
+4 762%
372
+47%
461
+24%
469
+2%
325
-31%
326
+0%
387
+19%
483
+25%
541
+12%
564
+4%
513
-9%
438
-15%
405
-8%
(265)
N/A
(438)
-65%
(452)
-3%
(619)
-37%
(132)
+79%
(380)
-189%
(396)
-4%
EPS (Diluted)
2.62
N/A
2.99
+14%
2.6
-13%
2.65
+2%
2.58
-3%
2.52
-2%
2.69
+7%
2.56
-5%
2.48
-3%
3.83
+54%
5.14
+34%
5.08
-1%
5.51
+8%
4.72
-14%
3.75
-21%
3.62
-3%
4.55
+26%
4.28
-6%
3.14
-27%
1.11
-65%
0.09
-92%
4.52
+4 922%
6.56
+45%
8.18
+25%
8.4
+3%
5.75
-32%
5.7
-1%
6.8
+19%
8.46
+24%
9.47
+12%
9.82
+4%
8.95
-9%
7.9
-12%
7.22
-9%
-4.78
N/A
-7.88
-65%
-8.14
-3%
-10.95
-35%
-2.32
+79%
-6.79
-193%
-6.98
-3%

See Also

Summary
SMG intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMG stock valuation using valuation multiples.
Wall Street Estimates
SMG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SMG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.