Weis Markets Inc
NYSE:WMK
Income Statement
Earnings Waterfall
Weis Markets Inc
Revenue
|
4.7B
USD
|
Cost of Revenue
|
-3.6B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
131.9m
USD
|
Other Expenses
|
-30.8m
USD
|
Net Income
|
101.2m
USD
|
Income Statement
Weis Markets Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-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 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 697
N/A
|
2 727
+1%
|
2 749
+1%
|
2 777
+1%
|
2 802
+1%
|
2 829
+1%
|
2 857
+1%
|
2 877
+1%
|
2 903
+1%
|
2 915
+0%
|
2 946
+1%
|
3 137
+6%
|
3 251
+4%
|
3 397
+4%
|
3 508
+3%
|
3 467
-1%
|
3 491
+1%
|
3 485
0%
|
3 500
+0%
|
3 509
+0%
|
3 510
+0%
|
3 527
+0%
|
3 534
+0%
|
3 543
+0%
|
3 652
+3%
|
3 863
+6%
|
3 989
+3%
|
4 113
+3%
|
4 133
+0%
|
4 082
-1%
|
4 143
+1%
|
4 224
+2%
|
4 322
+2%
|
4 410
+2%
|
4 497
+2%
|
4 696
+4%
|
4 737
+1%
|
4 780
+1%
|
4 790
+0%
|
4 697
-2%
|
4 730
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 956)
|
(1 988)
|
(2 008)
|
(2 024)
|
(2 041)
|
(2 056)
|
(2 075)
|
(2 090)
|
(2 104)
|
(2 113)
|
(2 133)
|
(2 273)
|
(2 365)
|
(2 480)
|
(2 576)
|
(2 554)
|
(2 572)
|
(2 560)
|
(2 562)
|
(2 574)
|
(2 580)
|
(2 601)
|
(2 607)
|
(2 605)
|
(2 680)
|
(2 834)
|
(2 919)
|
(3 012)
|
(3 030)
|
(2 990)
|
(3 042)
|
(3 109)
|
(3 180)
|
(3 257)
|
(3 340)
|
(3 514)
|
(3 563)
|
(3 599)
|
(3 611)
|
(3 535)
|
(3 563)
|
|
Gross Profit |
741
N/A
|
739
0%
|
742
+0%
|
753
+2%
|
761
+1%
|
773
+1%
|
781
+1%
|
787
+1%
|
799
+2%
|
802
+0%
|
813
+1%
|
864
+6%
|
885
+3%
|
917
+4%
|
932
+2%
|
913
-2%
|
918
+1%
|
925
+1%
|
938
+1%
|
935
0%
|
930
-1%
|
926
0%
|
927
+0%
|
938
+1%
|
973
+4%
|
1 029
+6%
|
1 070
+4%
|
1 100
+3%
|
1 104
+0%
|
1 092
-1%
|
1 101
+1%
|
1 116
+1%
|
1 142
+2%
|
1 153
+1%
|
1 158
+0%
|
1 182
+2%
|
1 174
-1%
|
1 181
+1%
|
1 179
0%
|
1 162
-1%
|
1 167
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(639)
|
(655)
|
(656)
|
(672)
|
(683)
|
(687)
|
(695)
|
(696)
|
(697)
|
(701)
|
(715)
|
(765)
|
(798)
|
(826)
|
(851)
|
(834)
|
(837)
|
(846)
|
(847)
|
(852)
|
(852)
|
(849)
|
(849)
|
(854)
|
(867)
|
(893)
|
(909)
|
(937)
|
(946)
|
(945)
|
(957)
|
(969)
|
(986)
|
(994)
|
(1 004)
|
(1 025)
|
(1 026)
|
(1 035)
|
(1 037)
|
(1 025)
|
(1 035)
|
|
Selling, General & Administrative |
(639)
|
(655)
|
(656)
|
(672)
|
(683)
|
(687)
|
(696)
|
(696)
|
(697)
|
(701)
|
(715)
|
(765)
|
(798)
|
(826)
|
(851)
|
(834)
|
(837)
|
(846)
|
(847)
|
(852)
|
(852)
|
(849)
|
(849)
|
(854)
|
(867)
|
(893)
|
(909)
|
(937)
|
(946)
|
(945)
|
(957)
|
(969)
|
(986)
|
(994)
|
(1 004)
|
(1 025)
|
(1 026)
|
(1 035)
|
(1 037)
|
(1 025)
|
(1 035)
|
|
Operating Income |
103
N/A
|
84
-18%
|
86
+2%
|
81
-5%
|
79
-3%
|
86
+9%
|
86
N/A
|
91
+6%
|
102
+13%
|
101
-1%
|
97
-4%
|
98
+1%
|
87
-11%
|
91
+4%
|
81
-11%
|
79
-3%
|
81
+3%
|
79
-2%
|
91
+14%
|
83
-9%
|
78
-6%
|
78
0%
|
78
N/A
|
85
+9%
|
106
+25%
|
136
+28%
|
162
+19%
|
163
+1%
|
158
-3%
|
147
-7%
|
143
-3%
|
147
+2%
|
156
+7%
|
159
+2%
|
154
-3%
|
157
+2%
|
148
-6%
|
145
-2%
|
141
-3%
|
137
-3%
|
132
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
1
|
1
|
1
|
(2)
|
2
|
3
|
3
|
7
|
0
|
2
|
3
|
4
|
10
|
9
|
7
|
5
|
3
|
(1)
|
(3)
|
(0)
|
5
|
8
|
11
|
13
|
15
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
24
|
24
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
(1)
|
0
|
0
|
(3)
|
(0)
|
(3)
|
(4)
|
(3)
|
(7)
|
(6)
|
(5)
|
(3)
|
(1)
|
3
|
4
|
4
|
1
|
(2)
|
(2)
|
(4)
|
(4)
|
|
Pre-Tax Income |
107
N/A
|
87
-19%
|
88
+1%
|
84
-5%
|
81
-3%
|
88
+8%
|
87
-1%
|
92
+6%
|
104
+13%
|
102
-1%
|
100
-3%
|
125
+25%
|
114
-9%
|
117
+3%
|
108
-8%
|
79
-27%
|
80
+2%
|
78
-2%
|
90
+15%
|
82
-9%
|
79
-4%
|
80
+1%
|
80
+1%
|
89
+11%
|
106
+20%
|
136
+28%
|
160
+18%
|
164
+2%
|
160
-2%
|
150
-7%
|
145
-3%
|
148
+2%
|
158
+6%
|
161
+2%
|
155
-4%
|
161
+3%
|
154
-4%
|
152
-1%
|
150
-1%
|
147
-2%
|
143
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(41)
|
(32)
|
(32)
|
(29)
|
(28)
|
(31)
|
(31)
|
(33)
|
(38)
|
(38)
|
(37)
|
(38)
|
(35)
|
(35)
|
(32)
|
(30)
|
(27)
|
(24)
|
(26)
|
(19)
|
(17)
|
(17)
|
(17)
|
(21)
|
(26)
|
(34)
|
(42)
|
(45)
|
(44)
|
(41)
|
(40)
|
(39)
|
(42)
|
(42)
|
(37)
|
(36)
|
(34)
|
(34)
|
(38)
|
(43)
|
(42)
|
|
Income from Continuing Operations |
66
|
55
|
56
|
54
|
53
|
57
|
56
|
59
|
66
|
65
|
63
|
87
|
79
|
82
|
76
|
49
|
53
|
54
|
64
|
63
|
62
|
63
|
63
|
68
|
80
|
101
|
118
|
119
|
117
|
108
|
106
|
109
|
116
|
119
|
119
|
125
|
120
|
118
|
112
|
104
|
101
|
|
Net Income (Common) |
66
N/A
|
55
-18%
|
56
+3%
|
54
-4%
|
53
-3%
|
57
+8%
|
56
-1%
|
59
+5%
|
66
+11%
|
65
-2%
|
63
-3%
|
87
+39%
|
79
-10%
|
82
+4%
|
76
-8%
|
98
+30%
|
103
+4%
|
103
+1%
|
113
+9%
|
63
-45%
|
61
-3%
|
62
+2%
|
62
+0%
|
68
+9%
|
80
+18%
|
101
+26%
|
118
+17%
|
119
+0%
|
117
-2%
|
108
-7%
|
106
-3%
|
109
+3%
|
116
+7%
|
119
+2%
|
119
+0%
|
125
+5%
|
120
-4%
|
118
-2%
|
112
-5%
|
104
-7%
|
101
-3%
|
|
EPS (Diluted) |
2.46
N/A
|
2.02
-18%
|
2.09
+3%
|
2.02
-3%
|
1.97
-2%
|
2.13
+8%
|
2.11
-1%
|
2.21
+5%
|
2.47
+12%
|
2.42
-2%
|
2.34
-3%
|
3.24
+38%
|
2.94
-9%
|
3.06
+4%
|
2.83
-8%
|
3.65
+29%
|
3.82
+5%
|
3.84
+1%
|
4.2
+9%
|
2.33
-45%
|
2.26
-3%
|
2.31
+2%
|
2.31
N/A
|
2.53
+10%
|
2.98
+18%
|
3.76
+26%
|
4.39
+17%
|
4.42
+1%
|
4.32
-2%
|
4.02
-7%
|
3.92
-2%
|
4.05
+3%
|
4.31
+6%
|
4.42
+3%
|
4.42
N/A
|
4.65
+5%
|
4.45
-4%
|
4.37
-2%
|
4.17
-5%
|
3.86
-7%
|
3.76
-3%
|