Winnebago Industries Inc
NYSE:WGO
Income Statement
Earnings Waterfall
Winnebago Industries Inc
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
500m
USD
|
Operating Expenses
|
-287.5m
USD
|
Operating Income
|
212.5m
USD
|
Other Expenses
|
-96.5m
USD
|
Net Income
|
116m
USD
|
Income Statement
Winnebago Industries Inc
Mar-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 |
884
N/A
|
913
+3%
|
945
+3%
|
947
+0%
|
953
+1%
|
971
+2%
|
977
+1%
|
966
-1%
|
957
-1%
|
963
+1%
|
975
+1%
|
1 006
+3%
|
1 151
+14%
|
1 356
+18%
|
1 547
+14%
|
1 752
+13%
|
1 850
+6%
|
1 936
+5%
|
2 017
+4%
|
2 061
+2%
|
2 025
-2%
|
1 991
-2%
|
1 986
0%
|
2 081
+5%
|
2 275
+9%
|
2 148
-6%
|
2 356
+10%
|
2 560
+9%
|
2 773
+8%
|
3 332
+20%
|
3 630
+9%
|
3 992
+10%
|
4 317
+8%
|
4 815
+12%
|
4 958
+3%
|
4 754
-4%
|
4 456
-6%
|
3 899
-13%
|
3 491
-10%
|
3 302
-5%
|
3 138
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(789)
|
(813)
|
(841)
|
(845)
|
(849)
|
(866)
|
(872)
|
(861)
|
(851)
|
(854)
|
(863)
|
(890)
|
(1 011)
|
(1 175)
|
(1 325)
|
(1 495)
|
(1 575)
|
(1 646)
|
(1 717)
|
(1 753)
|
(1 718)
|
(1 683)
|
(1 677)
|
(1 764)
|
(1 945)
|
(1 873)
|
(2 041)
|
(2 187)
|
(2 323)
|
(2 745)
|
(2 979)
|
(3 250)
|
(3 515)
|
(3 909)
|
(4 028)
|
(3 894)
|
(3 666)
|
(3 230)
|
(2 905)
|
(2 760)
|
(2 638)
|
|
Gross Profit |
96
N/A
|
101
+6%
|
104
+3%
|
102
-2%
|
104
+1%
|
106
+2%
|
105
-1%
|
106
+1%
|
107
+1%
|
109
+2%
|
113
+3%
|
116
+3%
|
140
+21%
|
181
+29%
|
223
+23%
|
257
+15%
|
275
+7%
|
290
+5%
|
300
+4%
|
308
+3%
|
307
0%
|
309
+1%
|
309
N/A
|
316
+2%
|
330
+4%
|
275
-16%
|
315
+14%
|
373
+19%
|
450
+21%
|
586
+30%
|
650
+11%
|
743
+14%
|
803
+8%
|
906
+13%
|
929
+3%
|
860
-7%
|
791
-8%
|
669
-15%
|
586
-12%
|
542
-8%
|
500
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(41)
|
(40)
|
(41)
|
(40)
|
(44)
|
(44)
|
(45)
|
(48)
|
(48)
|
(45)
|
(47)
|
(45)
|
(54)
|
(80)
|
(98)
|
(119)
|
(130)
|
(131)
|
(139)
|
(146)
|
(151)
|
(151)
|
(152)
|
(158)
|
(171)
|
(173)
|
(189)
|
(200)
|
(207)
|
(235)
|
(248)
|
(275)
|
(297)
|
(326)
|
(346)
|
(337)
|
(327)
|
(302)
|
(285)
|
(288)
|
(288)
|
|
Selling, General & Administrative |
(41)
|
(41)
|
(41)
|
(41)
|
(44)
|
(44)
|
(45)
|
(48)
|
(47)
|
(45)
|
(47)
|
(56)
|
(67)
|
(83)
|
(98)
|
(106)
|
(114)
|
(123)
|
(130)
|
(136)
|
(141)
|
(141)
|
(142)
|
(147)
|
(155)
|
(153)
|
(167)
|
(178)
|
(189)
|
(220)
|
(233)
|
(256)
|
(275)
|
(298)
|
(316)
|
(312)
|
(307)
|
(285)
|
(268)
|
(268)
|
(266)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(13)
|
(23)
|
(25)
|
(25)
|
(16)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(16)
|
(21)
|
(22)
|
(22)
|
(18)
|
(14)
|
(14)
|
(19)
|
(23)
|
(28)
|
(29)
|
(25)
|
(21)
|
(17)
|
(18)
|
(20)
|
(21)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
25
|
25
|
25
|
12
|
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
|
|
Operating Income |
55
N/A
|
60
+10%
|
63
+5%
|
62
-2%
|
60
-3%
|
61
+2%
|
60
-2%
|
58
-4%
|
59
+3%
|
64
+8%
|
66
+3%
|
71
+9%
|
86
+21%
|
101
+17%
|
125
+24%
|
138
+10%
|
145
+5%
|
158
+9%
|
160
+1%
|
162
+1%
|
156
-4%
|
158
+1%
|
157
0%
|
158
+1%
|
159
+0%
|
102
-36%
|
125
+23%
|
173
+38%
|
243
+41%
|
351
+44%
|
403
+15%
|
468
+16%
|
506
+8%
|
580
+15%
|
583
+1%
|
523
-10%
|
463
-11%
|
367
-21%
|
301
-18%
|
254
-16%
|
213
-16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(6)
|
(12)
|
(17)
|
(21)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(24)
|
(28)
|
(38)
|
(41)
|
(43)
|
(45)
|
(40)
|
(41)
|
(41)
|
(41)
|
(41)
|
(37)
|
(32)
|
(27)
|
(21)
|
(19)
|
(19)
|
|
Non-Reccuring Items |
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(12)
|
(12)
|
(12)
|
(12)
|
2
|
2
|
4
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
|
Total Other Income |
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(6)
|
(13)
|
(24)
|
(27)
|
(21)
|
(17)
|
(5)
|
(1)
|
(1)
|
(3)
|
|
Pre-Tax Income |
56
N/A
|
62
+11%
|
65
+5%
|
63
-3%
|
61
-3%
|
61
0%
|
60
-2%
|
58
-3%
|
60
+3%
|
64
+8%
|
66
+3%
|
71
+7%
|
80
+14%
|
89
+11%
|
109
+22%
|
118
+8%
|
125
+6%
|
139
+12%
|
143
+2%
|
145
+2%
|
140
-4%
|
140
+1%
|
139
-1%
|
128
-8%
|
125
-3%
|
63
-49%
|
77
+22%
|
134
+74%
|
203
+51%
|
312
+54%
|
367
+18%
|
422
+15%
|
452
+7%
|
514
+14%
|
515
+0%
|
465
-10%
|
414
-11%
|
335
-19%
|
279
-17%
|
234
-16%
|
159
-32%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(20)
|
(21)
|
(22)
|
(26)
|
(30)
|
(37)
|
(40)
|
(41)
|
(42)
|
(40)
|
(38)
|
(33)
|
(30)
|
(27)
|
(24)
|
(25)
|
(12)
|
(16)
|
(30)
|
(47)
|
(72)
|
(86)
|
(98)
|
(106)
|
(122)
|
(124)
|
(113)
|
(102)
|
(80)
|
(63)
|
(52)
|
(43)
|
|
Income from Continuing Operations |
39
|
43
|
45
|
44
|
42
|
42
|
41
|
40
|
41
|
44
|
46
|
49
|
55
|
60
|
71
|
78
|
84
|
98
|
102
|
107
|
106
|
110
|
112
|
104
|
100
|
51
|
61
|
105
|
157
|
240
|
282
|
324
|
346
|
392
|
391
|
351
|
313
|
255
|
216
|
182
|
116
|
|
Net Income (Common) |
39
N/A
|
43
+9%
|
45
+6%
|
44
-3%
|
42
-3%
|
42
+0%
|
41
-3%
|
40
-3%
|
41
+3%
|
44
+7%
|
46
+3%
|
49
+7%
|
55
+12%
|
60
+9%
|
71
+20%
|
78
+9%
|
84
+9%
|
98
+16%
|
102
+5%
|
107
+4%
|
106
0%
|
110
+3%
|
112
+2%
|
104
-7%
|
100
-4%
|
51
-49%
|
61
+21%
|
105
+71%
|
157
+49%
|
240
+53%
|
282
+17%
|
324
+15%
|
346
+7%
|
392
+13%
|
391
0%
|
351
-10%
|
313
-11%
|
255
-19%
|
216
-15%
|
182
-16%
|
116
-36%
|
|
EPS (Diluted) |
1.4
N/A
|
1.55
+11%
|
1.64
+6%
|
1.62
-1%
|
1.57
-3%
|
1.58
+1%
|
1.52
-4%
|
1.48
-3%
|
1.53
+3%
|
1.63
+7%
|
1.68
+3%
|
1.73
+3%
|
1.71
-1%
|
1.87
+9%
|
2.32
+24%
|
2.45
+6%
|
2.66
+9%
|
3.07
+15%
|
3.22
+5%
|
3.35
+4%
|
3.34
0%
|
3.46
+4%
|
3.52
+2%
|
3.21
-9%
|
2.93
-9%
|
1.51
-48%
|
1.84
+22%
|
3.09
+68%
|
4.62
+50%
|
6.91
+50%
|
8.28
+20%
|
9.43
+14%
|
10.2
+8%
|
11.93
+17%
|
11.84
-1%
|
9.89
-16%
|
8.81
-11%
|
7.19
-18%
|
6.09
-15%
|
5.25
-14%
|
3.97
-24%
|