Sonoco Products Co
NYSE:SON
Income Statement
Earnings Waterfall
Sonoco Products Co
Revenue
|
6.8B
USD
|
Cost of Revenue
|
-5.3B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-720.8m
USD
|
Operating Income
|
714.8m
USD
|
Other Expenses
|
-239.9m
USD
|
Net Income
|
475m
USD
|
Income Statement
Sonoco Products Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 862
N/A
|
4 872
+0%
|
4 894
+0%
|
4 929
+1%
|
5 017
+2%
|
5 037
+0%
|
5 038
+0%
|
5 018
0%
|
4 964
-1%
|
4 985
+0%
|
4 942
-1%
|
4 908
-1%
|
4 783
-3%
|
4 729
-1%
|
4 764
+1%
|
4 880
+2%
|
5 037
+3%
|
5 169
+3%
|
5 294
+2%
|
5 334
+1%
|
5 391
+1%
|
5 439
+1%
|
5 432
0%
|
5 421
0%
|
5 374
-1%
|
5 326
-1%
|
5 212
-2%
|
5 170
-1%
|
5 237
+1%
|
5 287
+1%
|
5 425
+3%
|
5 528
+2%
|
5 590
+1%
|
6 008
+7%
|
6 539
+9%
|
7 014
+7%
|
7 251
+3%
|
7 209
-1%
|
7 001
-3%
|
6 822
-3%
|
6 781
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 000)
|
(4 007)
|
(4 022)
|
(4 058)
|
(4 109)
|
(4 129)
|
(4 118)
|
(4 091)
|
(4 035)
|
(4 030)
|
(3 986)
|
(3 946)
|
(3 837)
|
(3 814)
|
(3 852)
|
(3 951)
|
(4 078)
|
(4 182)
|
(4 270)
|
(4 303)
|
(4 350)
|
(4 378)
|
(4 372)
|
(4 356)
|
(4 316)
|
(4 272)
|
(4 185)
|
(4 152)
|
(4 191)
|
(4 230)
|
(4 352)
|
(4 455)
|
(4 529)
|
(4 853)
|
(5 259)
|
(5 624)
|
(5 811)
|
(5 767)
|
(5 588)
|
(5 412)
|
(5 346)
|
|
Gross Profit |
862
N/A
|
866
+0%
|
872
+1%
|
871
0%
|
908
+4%
|
908
+0%
|
919
+1%
|
926
+1%
|
929
+0%
|
954
+3%
|
956
+0%
|
962
+1%
|
946
-2%
|
915
-3%
|
912
0%
|
929
+2%
|
959
+3%
|
986
+3%
|
1 024
+4%
|
1 031
+1%
|
1 041
+1%
|
1 061
+2%
|
1 059
0%
|
1 065
+1%
|
1 058
-1%
|
1 054
0%
|
1 027
-3%
|
1 019
-1%
|
1 046
+3%
|
1 058
+1%
|
1 072
+1%
|
1 073
+0%
|
1 062
-1%
|
1 156
+9%
|
1 280
+11%
|
1 389
+9%
|
1 440
+4%
|
1 443
+0%
|
1 413
-2%
|
1 410
0%
|
1 436
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(487)
|
(491)
|
(495)
|
(488)
|
(507)
|
(480)
|
(485)
|
(504)
|
(496)
|
(534)
|
(527)
|
(518)
|
(498)
|
(487)
|
(486)
|
(496)
|
(492)
|
(507)
|
(521)
|
(526)
|
(549)
|
(553)
|
(549)
|
(529)
|
(523)
|
(500)
|
(493)
|
(502)
|
(524)
|
(537)
|
(543)
|
(547)
|
(540)
|
(572)
|
(620)
|
(653)
|
(670)
|
(653)
|
(644)
|
(652)
|
(721)
|
|
Selling, General & Administrative |
(487)
|
(491)
|
(496)
|
(488)
|
(483)
|
(480)
|
(485)
|
(504)
|
(474)
|
(534)
|
(528)
|
(519)
|
(476)
|
(487)
|
(486)
|
(496)
|
(471)
|
(507)
|
(521)
|
(526)
|
(526)
|
(554)
|
(549)
|
(529)
|
(500)
|
(500)
|
(489)
|
(497)
|
(502)
|
(537)
|
(543)
|
(547)
|
(516)
|
(572)
|
(620)
|
(653)
|
(642)
|
(653)
|
(644)
|
(652)
|
(692)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(29)
|
|
Other Operating Expenses |
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
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
375
N/A
|
375
+0%
|
377
+1%
|
382
+1%
|
401
+5%
|
428
+7%
|
435
+2%
|
422
-3%
|
433
+3%
|
420
-3%
|
429
+2%
|
444
+4%
|
448
+1%
|
428
-4%
|
426
0%
|
434
+2%
|
467
+8%
|
479
+3%
|
503
+5%
|
505
+0%
|
492
-3%
|
507
+3%
|
511
+1%
|
537
+5%
|
535
0%
|
555
+4%
|
534
-4%
|
517
-3%
|
523
+1%
|
521
0%
|
529
+2%
|
526
-1%
|
521
-1%
|
583
+12%
|
660
+13%
|
737
+12%
|
769
+4%
|
790
+3%
|
769
-3%
|
758
-1%
|
715
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(57)
|
(55)
|
(54)
|
(52)
|
(52)
|
(53)
|
(53)
|
(54)
|
(55)
|
(55)
|
(56)
|
(54)
|
(52)
|
(51)
|
(51)
|
(49)
|
(55)
|
(56)
|
(58)
|
(61)
|
(58)
|
(61)
|
(60)
|
(61)
|
(61)
|
(66)
|
(65)
|
(69)
|
(72)
|
(74)
|
(70)
|
(66)
|
(59)
|
(61)
|
(69)
|
(80)
|
(97)
|
(111)
|
(120)
|
(124)
|
(126)
|
|
Non-Reccuring Items |
(25)
|
(23)
|
(18)
|
(18)
|
(23)
|
(20)
|
(27)
|
(41)
|
(51)
|
(61)
|
(74)
|
(65)
|
57
|
58
|
73
|
82
|
(52)
|
(48)
|
(46)
|
(67)
|
(55)
|
(62)
|
(70)
|
(58)
|
(68)
|
(71)
|
(80)
|
(94)
|
(165)
|
(173)
|
(170)
|
(146)
|
(55)
|
(68)
|
(62)
|
(83)
|
(94)
|
(54)
|
(42)
|
(51)
|
1
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(4)
|
(38)
|
(41)
|
(45)
|
(41)
|
(7)
|
(4)
|
(1)
|
(7)
|
(12)
|
(20)
|
(25)
|
(26)
|
(28)
|
(29)
|
(30)
|
(30)
|
(577)
|
(570)
|
(568)
|
(562)
|
(9)
|
(10)
|
(7)
|
(9)
|
(11)
|
24
|
25
|
|
Pre-Tax Income |
293
N/A
|
297
+1%
|
305
+3%
|
312
+2%
|
326
+4%
|
355
+9%
|
354
0%
|
327
-8%
|
328
+0%
|
305
-7%
|
298
-2%
|
325
+9%
|
441
+36%
|
431
-2%
|
411
-5%
|
425
+3%
|
315
-26%
|
334
+6%
|
392
+17%
|
373
-5%
|
379
+2%
|
377
0%
|
369
-2%
|
399
+8%
|
381
-4%
|
392
+3%
|
361
-8%
|
325
-10%
|
256
-21%
|
244
-4%
|
(288)
N/A
|
(257)
+11%
|
(161)
+37%
|
(108)
+33%
|
520
N/A
|
563
+8%
|
571
+1%
|
616
+8%
|
595
-3%
|
607
+2%
|
615
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(94)
|
(95)
|
(98)
|
(98)
|
(109)
|
(110)
|
(104)
|
(102)
|
(88)
|
(91)
|
(92)
|
(96)
|
(165)
|
(161)
|
(153)
|
(159)
|
(95)
|
(93)
|
(106)
|
(89)
|
(71)
|
(71)
|
(69)
|
(77)
|
(93)
|
(98)
|
(92)
|
(66)
|
(53)
|
(50)
|
91
|
88
|
67
|
56
|
(107)
|
(141)
|
(119)
|
(130)
|
(126)
|
(129)
|
(149)
|
|
Income from Continuing Operations |
199
|
202
|
207
|
214
|
217
|
245
|
250
|
225
|
240
|
215
|
207
|
229
|
277
|
270
|
257
|
265
|
219
|
241
|
286
|
284
|
307
|
306
|
300
|
322
|
288
|
294
|
269
|
260
|
203
|
194
|
(197)
|
(169)
|
(94)
|
(51)
|
413
|
422
|
453
|
486
|
469
|
478
|
466
|
|
Income to Minority Interest |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Equity Earnings Affiliates |
12
|
12
|
11
|
11
|
10
|
9
|
10
|
10
|
10
|
11
|
10
|
11
|
11
|
12
|
12
|
11
|
10
|
9
|
10
|
11
|
11
|
11
|
9
|
6
|
5
|
5
|
4
|
4
|
5
|
5
|
7
|
7
|
11
|
12
|
13
|
15
|
14
|
14
|
13
|
13
|
10
|
|
Net Income (Common) |
210
N/A
|
212
+1%
|
217
+2%
|
222
+3%
|
226
+2%
|
254
+12%
|
259
+2%
|
235
-9%
|
250
+6%
|
224
-10%
|
216
-4%
|
238
+10%
|
286
+20%
|
280
-2%
|
267
-5%
|
275
+3%
|
175
-36%
|
196
+12%
|
242
+24%
|
242
0%
|
314
+30%
|
313
0%
|
305
-3%
|
325
+6%
|
292
-10%
|
299
+2%
|
273
-9%
|
264
-3%
|
208
-21%
|
199
-4%
|
(190)
N/A
|
(162)
+15%
|
(85)
+47%
|
(42)
+50%
|
423
N/A
|
434
+3%
|
466
+7%
|
499
+7%
|
482
-3%
|
491
+2%
|
475
-3%
|
|
EPS (Diluted) |
2.03
N/A
|
2.05
+1%
|
2.09
+2%
|
2.15
+3%
|
2.19
+2%
|
2.48
+13%
|
2.52
+2%
|
2.3
-9%
|
2.44
+6%
|
2.2
-10%
|
2.12
-4%
|
2.33
+10%
|
2.81
+21%
|
2.76
-2%
|
2.64
-4%
|
2.72
+3%
|
1.73
-36%
|
1.93
+12%
|
2.39
+24%
|
2.39
N/A
|
3.1
+30%
|
3.09
0%
|
3.01
-3%
|
3.2
+6%
|
2.88
-10%
|
2.95
+2%
|
2.7
-8%
|
2.61
-3%
|
2.05
-21%
|
1.96
-4%
|
-1.89
N/A
|
-1.63
+14%
|
-0.86
+47%
|
-0.43
+50%
|
4.29
N/A
|
4.4
+3%
|
4.72
+7%
|
5.06
+7%
|
4.88
-4%
|
4.97
+2%
|
4.8
-3%
|