Westrock Co
NYSE:WRK
Income Statement
Earnings Waterfall
Westrock Co
Revenue
|
20B
USD
|
Cost of Revenue
|
-16.4B
USD
|
Gross Profit
|
3.6B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-2.9B
USD
|
Net Income
|
-1.7B
USD
|
Income Statement
Westrock Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 621
N/A
|
9 690
+1%
|
9 772
+1%
|
9 895
+1%
|
10 047
+2%
|
10 109
+1%
|
10 117
+0%
|
11 125
+10%
|
12 082
+9%
|
13 119
+9%
|
14 176
+8%
|
14 172
0%
|
14 148
0%
|
14 312
+1%
|
14 411
+1%
|
14 860
+3%
|
15 307
+3%
|
15 667
+2%
|
16 109
+3%
|
16 285
+1%
|
16 719
+3%
|
17 322
+4%
|
17 874
+3%
|
18 289
+2%
|
18 385
+1%
|
18 213
-1%
|
17 759
-2%
|
17 579
-1%
|
17 557
0%
|
17 547
0%
|
18 127
+3%
|
18 746
+3%
|
19 297
+3%
|
20 241
+5%
|
20 945
+3%
|
21 257
+1%
|
21 227
0%
|
21 123
0%
|
20 724
-2%
|
20 310
-2%
|
20 007
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 736)
|
(7 763)
|
(7 853)
|
(7 962)
|
(8 091)
|
(8 124)
|
(8 095)
|
(8 987)
|
(9 758)
|
(10 595)
|
(11 452)
|
(11 413)
|
(11 453)
|
(11 598)
|
(11 729)
|
(12 142)
|
(12 397)
|
(12 637)
|
(12 901)
|
(12 923)
|
(13 357)
|
(13 857)
|
(14 294)
|
(14 540)
|
(14 609)
|
(14 531)
|
(14 296)
|
(14 382)
|
(14 416)
|
(14 461)
|
(14 881)
|
(15 316)
|
(15 823)
|
(16 513)
|
(16 987)
|
(17 236)
|
(17 238)
|
(17 217)
|
(16 956)
|
(16 726)
|
(16 429)
|
|
Gross Profit |
1 885
N/A
|
1 927
+2%
|
1 920
0%
|
1 934
+1%
|
1 955
+1%
|
1 985
+2%
|
2 022
+2%
|
2 138
+6%
|
2 324
+9%
|
2 524
+9%
|
2 725
+8%
|
2 759
+1%
|
2 695
-2%
|
2 713
+1%
|
2 682
-1%
|
2 718
+1%
|
2 909
+7%
|
3 031
+4%
|
3 208
+6%
|
3 362
+5%
|
3 361
0%
|
3 464
+3%
|
3 580
+3%
|
3 749
+5%
|
3 776
+1%
|
3 681
-3%
|
3 463
-6%
|
3 197
-8%
|
3 141
-2%
|
3 086
-2%
|
3 246
+5%
|
3 430
+6%
|
3 474
+1%
|
3 728
+7%
|
3 958
+6%
|
4 021
+2%
|
3 989
-1%
|
3 906
-2%
|
3 768
-4%
|
3 585
-5%
|
3 578
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(966)
|
(974)
|
(976)
|
(975)
|
(985)
|
(992)
|
(993)
|
(1 133)
|
(1 212)
|
(1 355)
|
(1 503)
|
(1 962)
|
(1 962)
|
(1 994)
|
(2 002)
|
(1 687)
|
(1 737)
|
(1 766)
|
(1 807)
|
(1 843)
|
(1 898)
|
(1 988)
|
(2 089)
|
(2 116)
|
(2 149)
|
(2 121)
|
(2 066)
|
(2 025)
|
(2 007)
|
(2 035)
|
(2 085)
|
(2 117)
|
(2 148)
|
(2 182)
|
(2 234)
|
(2 283)
|
(2 308)
|
(2 312)
|
(2 346)
|
(2 355)
|
(2 399)
|
|
Selling, General & Administrative |
(945)
|
(974)
|
(976)
|
(976)
|
(983)
|
(947)
|
(927)
|
(1 015)
|
(1 063)
|
(1 174)
|
(1 291)
|
(1 379)
|
(1 380)
|
(1 387)
|
(1 394)
|
(1 457)
|
(1 487)
|
(1 519)
|
(1 539)
|
(1 547)
|
(1 581)
|
(1 644)
|
(1 718)
|
(1 715)
|
(1 740)
|
(1 715)
|
(1 662)
|
(1 624)
|
(1 617)
|
(1 656)
|
(1 717)
|
(1 759)
|
(1 794)
|
(1 829)
|
(1 883)
|
(1 933)
|
(1 959)
|
(1 965)
|
(2 002)
|
(2 014)
|
(2 062)
|
|
Depreciation & Amortization |
(21)
|
0
|
0
|
0
|
(22)
|
(45)
|
(67)
|
(119)
|
(149)
|
(181)
|
(212)
|
(212)
|
(212)
|
(208)
|
(209)
|
(230)
|
(250)
|
(275)
|
(296)
|
(297)
|
(317)
|
(344)
|
(371)
|
(400)
|
(409)
|
(407)
|
(404)
|
(401)
|
(391)
|
(379)
|
(368)
|
(357)
|
(353)
|
(353)
|
(351)
|
(350)
|
(349)
|
(347)
|
(344)
|
(342)
|
(337)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
(371)
|
(371)
|
(399)
|
(399)
|
0
|
0
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
919
N/A
|
953
+4%
|
944
-1%
|
958
+1%
|
971
+1%
|
994
+2%
|
1 029
+4%
|
1 005
-2%
|
1 112
+11%
|
1 169
+5%
|
1 222
+5%
|
797
-35%
|
733
-8%
|
719
-2%
|
679
-6%
|
1 031
+52%
|
1 173
+14%
|
1 265
+8%
|
1 402
+11%
|
1 519
+8%
|
1 463
-4%
|
1 476
+1%
|
1 491
+1%
|
1 633
+10%
|
1 627
0%
|
1 560
-4%
|
1 396
-10%
|
1 172
-16%
|
1 134
-3%
|
1 051
-7%
|
1 160
+10%
|
1 314
+13%
|
1 326
+1%
|
1 546
+17%
|
1 724
+11%
|
1 737
+1%
|
1 682
-3%
|
1 594
-5%
|
1 422
-11%
|
1 229
-14%
|
1 179
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(98)
|
(94)
|
(87)
|
(84)
|
(82)
|
(81)
|
(82)
|
(116)
|
(143)
|
(180)
|
(196)
|
(188)
|
(180)
|
(167)
|
(168)
|
(184)
|
(164)
|
(185)
|
(208)
|
(260)
|
(287)
|
(333)
|
(381)
|
(421)
|
(423)
|
(404)
|
(387)
|
(378)
|
(373)
|
(354)
|
(354)
|
(331)
|
(315)
|
(293)
|
(261)
|
(246)
|
(311)
|
(363)
|
(387)
|
(415)
|
(378)
|
|
Non-Reccuring Items |
(80)
|
(81)
|
(71)
|
(104)
|
(103)
|
(106)
|
(106)
|
(155)
|
(367)
|
(461)
|
(491)
|
(364)
|
(282)
|
(232)
|
(246)
|
(246)
|
(390)
|
(361)
|
(326)
|
(332)
|
(119)
|
(135)
|
(139)
|
(144)
|
(161)
|
(125)
|
(109)
|
(1 430)
|
(1 413)
|
(1 406)
|
(1 404)
|
(42)
|
(16)
|
(385)
|
(403)
|
(419)
|
(466)
|
(2 421)
|
(2 431)
|
(2 491)
|
(2 525)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
191
|
193
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
217
|
218
|
35
|
108
|
120
|
134
|
147
|
77
|
85
|
95
|
93
|
113
|
146
|
142
|
159
|
146
|
130
|
155
|
148
|
146
|
127
|
57
|
21
|
(28)
|
(53)
|
|
Pre-Tax Income |
741
N/A
|
778
+5%
|
786
+1%
|
770
-2%
|
786
+2%
|
806
+3%
|
841
+4%
|
734
-13%
|
602
-18%
|
529
-12%
|
535
+1%
|
245
-54%
|
271
+11%
|
320
+18%
|
456
+42%
|
858
+88%
|
836
-3%
|
937
+12%
|
906
-3%
|
1 035
+14%
|
1 177
+14%
|
1 143
-3%
|
1 118
-2%
|
1 145
+2%
|
1 128
-1%
|
1 126
0%
|
994
-12%
|
(523)
N/A
|
(506)
+3%
|
(568)
-12%
|
(438)
+23%
|
1 086
N/A
|
1 126
+4%
|
1 023
-9%
|
1 207
+18%
|
1 219
+1%
|
1 032
-15%
|
(1 133)
N/A
|
(1 375)
-21%
|
(1 705)
-24%
|
(1 777)
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
15
|
(264)
|
(279)
|
(287)
|
(287)
|
(281)
|
(292)
|
(233)
|
(196)
|
(175)
|
(186)
|
(90)
|
(69)
|
(78)
|
(39)
|
(159)
|
(169)
|
(176)
|
(196)
|
(341)
|
(386)
|
(383)
|
(380)
|
(273)
|
(261)
|
(271)
|
(213)
|
(164)
|
(167)
|
(140)
|
(198)
|
(243)
|
(252)
|
(223)
|
(278)
|
(270)
|
(219)
|
(101)
|
(35)
|
60
|
63
|
|
Income from Continuing Operations |
756
|
514
|
507
|
484
|
499
|
526
|
549
|
501
|
406
|
354
|
349
|
155
|
203
|
243
|
417
|
699
|
667
|
762
|
710
|
693
|
791
|
760
|
738
|
872
|
868
|
855
|
781
|
(686)
|
(673)
|
(708)
|
(637)
|
843
|
874
|
800
|
929
|
949
|
812
|
(1 233)
|
(1 410)
|
(1 644)
|
(1 714)
|
|
Income to Minority Interest |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
(2)
|
6
|
9
|
10
|
9
|
3
|
(2)
|
(3)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
|
Net Income (Common) |
751
N/A
|
509
-32%
|
502
-1%
|
480
-4%
|
495
+3%
|
522
+5%
|
545
+4%
|
507
-7%
|
(72)
N/A
|
(124)
-74%
|
(189)
-52%
|
(396)
-110%
|
138
N/A
|
184
+33%
|
420
+128%
|
708
+69%
|
1 762
+149%
|
1 882
+7%
|
1 822
-3%
|
1 906
+5%
|
910
-52%
|
847
-7%
|
832
-2%
|
863
+4%
|
862
0%
|
850
-1%
|
776
-9%
|
(691)
N/A
|
(678)
+2%
|
(713)
-5%
|
(641)
+10%
|
838
N/A
|
869
+4%
|
796
-8%
|
924
+16%
|
945
+2%
|
808
-15%
|
(1 238)
N/A
|
(1 414)
-14%
|
(1 649)
-17%
|
(1 717)
-4%
|
|
EPS (Diluted) |
5.14
N/A
|
3.45
-33%
|
3.43
-1%
|
3.28
-4%
|
3.46
+5%
|
3.65
+5%
|
3.81
+4%
|
2.93
-23%
|
-0.27
N/A
|
-0.48
-78%
|
-0.73
-52%
|
-1.55
-112%
|
0.54
N/A
|
0.72
+33%
|
1.66
+131%
|
2.77
+67%
|
6.79
+145%
|
7.23
+6%
|
6.99
-3%
|
7.33
+5%
|
3.5
-52%
|
3.26
-7%
|
3.21
-2%
|
3.35
+4%
|
3.31
-1%
|
3.26
-2%
|
2.97
-9%
|
-2.67
N/A
|
-2.55
+4%
|
-2.67
-5%
|
-2.38
+11%
|
3.13
N/A
|
3.25
+4%
|
3
-8%
|
3.58
+19%
|
3.61
+1%
|
3.14
-13%
|
-4.86
N/A
|
-5.5
-13%
|
-6.44
-17%
|
-6.67
-4%
|