Smurfit Kappa Group PLC
OTC:SMFTF
Income Statement
Earnings Waterfall
Smurfit Kappa Group PLC
Revenue
|
11.3B
EUR
|
Cost of Revenue
|
-7.5B
EUR
|
Gross Profit
|
3.8B
EUR
|
Operating Expenses
|
-2.4B
EUR
|
Operating Income
|
1.4B
EUR
|
Other Expenses
|
-652m
EUR
|
Net Income
|
758m
EUR
|
Income Statement
Smurfit Kappa Group PLC
Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 121
N/A
|
7 287
+2%
|
7 357
+1%
|
7 377
+0%
|
7 367
0%
|
7 329
-1%
|
7 335
+0%
|
7 401
+1%
|
7 563
+2%
|
7 749
+2%
|
7 957
+3%
|
8 000
+1%
|
7 996
0%
|
8 007
+0%
|
8 083
+1%
|
8 112
+0%
|
8 131
+0%
|
8 128
0%
|
8 109
0%
|
8 148
+0%
|
8 163
+0%
|
8 189
+0%
|
8 159
0%
|
8 287
+2%
|
8 342
+1%
|
8 413
+1%
|
8 562
+2%
|
8 757
+2%
|
8 946
+2%
|
9 140
+2%
|
9 048
-1%
|
8 629
-5%
|
8 530
-1%
|
0
N/A
|
9 006
N/A
|
0
N/A
|
10 107
N/A
|
11 813
+17%
|
12 815
+8%
|
12 267
-4%
|
11 272
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 134)
|
(5 261)
|
(5 305)
|
(5 306)
|
(5 279)
|
(5 232)
|
(5 240)
|
(5 306)
|
(5 402)
|
(5 517)
|
(5 649)
|
(5 645)
|
(5 630)
|
(5 633)
|
(5 642)
|
(5 663)
|
(5 676)
|
(5 680)
|
(5 672)
|
(5 701)
|
(5 699)
|
(5 710)
|
(5 690)
|
(5 801)
|
(5 871)
|
(5 914)
|
(5 997)
|
(5 970)
|
(5 989)
|
(6 094)
|
(6 043)
|
(5 748)
|
(5 656)
|
0
|
(6 088)
|
(7 983)
|
(7 015)
|
(10 067)
|
(8 752)
|
(8 250)
|
(7 485)
|
|
Gross Profit |
1 987
N/A
|
2 026
+2%
|
2 052
+1%
|
2 071
+1%
|
2 088
+1%
|
2 097
+0%
|
2 095
0%
|
2 095
N/A
|
2 161
+3%
|
2 232
+3%
|
2 308
+3%
|
2 355
+2%
|
2 366
+0%
|
2 374
+0%
|
2 441
+3%
|
2 449
+0%
|
2 455
+0%
|
2 448
0%
|
2 437
0%
|
2 447
+0%
|
2 464
+1%
|
2 479
+1%
|
2 469
0%
|
2 486
+1%
|
2 471
-1%
|
2 499
+1%
|
2 565
+3%
|
2 787
+9%
|
2 957
+6%
|
3 046
+3%
|
3 005
-1%
|
2 881
-4%
|
2 874
0%
|
0
N/A
|
2 918
N/A
|
0
N/A
|
3 092
N/A
|
3 641
+18%
|
4 063
+12%
|
4 017
-1%
|
3 787
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 418)
|
(1 438)
|
(1 443)
|
(1 462)
|
(1 478)
|
(1 469)
|
(1 493)
|
(1 515)
|
(1 578)
|
(1 632)
|
(1 654)
|
(1 658)
|
(1 633)
|
(1 641)
|
(1 670)
|
(1 724)
|
(1 741)
|
(1 729)
|
(1 657)
|
(1 654)
|
(1 643)
|
(1 641)
|
(1 639)
|
(1 667)
|
(1 673)
|
(1 704)
|
(1 745)
|
(1 796)
|
(1 852)
|
(1 912)
|
(1 943)
|
(1 927)
|
(1 952)
|
(9 740)
|
(4 101)
|
(4 653)
|
(2 019)
|
(2 758)
|
(2 393)
|
(2 407)
|
(2 377)
|
|
Selling, General & Administrative |
(1 427)
|
(1 443)
|
(1 449)
|
(1 468)
|
(1 484)
|
(1 498)
|
(1 519)
|
(1 528)
|
(1 581)
|
(1 612)
|
(1 631)
|
(1 648)
|
(1 633)
|
(1 640)
|
(1 672)
|
(1 683)
|
(1 699)
|
(1 687)
|
(1 649)
|
(1 656)
|
(1 645)
|
(1 643)
|
(1 632)
|
(1 666)
|
(1 671)
|
(1 702)
|
(1 738)
|
(1 796)
|
(1 845)
|
(1 912)
|
(1 935)
|
(1 927)
|
(1 944)
|
(2 440)
|
(2 457)
|
(2 978)
|
(2 012)
|
(2 727)
|
(2 385)
|
(2 407)
|
(2 367)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
(8)
|
0
|
(8)
|
0
|
0
|
(4)
|
(7)
|
0
|
(8)
|
0
|
(10)
|
|
Other Operating Expenses |
9
|
5
|
6
|
6
|
6
|
29
|
26
|
13
|
3
|
(20)
|
(23)
|
(10)
|
0
|
(1)
|
2
|
(41)
|
(42)
|
(42)
|
2
|
2
|
2
|
2
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 300)
|
(1 644)
|
(1 671)
|
0
|
(31)
|
0
|
0
|
0
|
|
Operating Income |
569
N/A
|
588
+3%
|
609
+4%
|
609
N/A
|
610
+0%
|
628
+3%
|
602
-4%
|
580
-4%
|
583
+1%
|
600
+3%
|
654
+9%
|
697
+7%
|
733
+5%
|
733
N/A
|
771
+5%
|
725
-6%
|
714
-2%
|
719
+1%
|
780
+8%
|
793
+2%
|
821
+4%
|
838
+2%
|
830
-1%
|
819
-1%
|
798
-3%
|
795
0%
|
820
+3%
|
991
+21%
|
1 105
+12%
|
1 134
+3%
|
1 062
-6%
|
954
-10%
|
922
-3%
|
1 130
+23%
|
1 157
+2%
|
1 425
+23%
|
1 073
-25%
|
1 703
+59%
|
1 670
-2%
|
1 610
-4%
|
1 410
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(189)
|
(181)
|
(183)
|
(191)
|
(218)
|
(238)
|
(251)
|
(248)
|
(253)
|
(236)
|
(222)
|
(216)
|
(178)
|
(158)
|
(146)
|
(132)
|
(121)
|
(116)
|
(119)
|
(131)
|
(127)
|
(139)
|
(141)
|
(146)
|
(163)
|
(166)
|
(170)
|
(138)
|
(138)
|
(172)
|
(175)
|
(145)
|
(132)
|
0
|
(130)
|
31
|
(119)
|
(126)
|
(147)
|
(160)
|
(138)
|
|
Non-Reccuring Items |
(29)
|
(29)
|
(13)
|
14
|
36
|
36
|
16
|
(12)
|
(21)
|
(38)
|
(59)
|
(63)
|
(54)
|
(89)
|
(141)
|
(125)
|
(131)
|
(85)
|
(55)
|
(23)
|
(17)
|
(11)
|
(15)
|
(17)
|
(17)
|
(17)
|
(25)
|
(58)
|
(1 340)
|
(1 308)
|
(195)
|
(192)
|
(31)
|
0
|
0
|
0
|
(31)
|
0
|
(231)
|
(265)
|
(172)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(104)
|
(109)
|
(114)
|
(109)
|
(81)
|
(62)
|
(48)
|
(46)
|
(47)
|
(62)
|
(79)
|
(77)
|
(106)
|
(102)
|
(106)
|
(96)
|
(69)
|
(53)
|
(7)
|
(10)
|
(9)
|
2
|
(20)
|
(21)
|
(31)
|
(42)
|
(49)
|
(48)
|
(31)
|
(18)
|
(15)
|
(13)
|
(11)
|
21
|
(249)
|
(428)
|
(10)
|
(58)
|
1
|
(2)
|
(45)
|
|
Pre-Tax Income |
247
N/A
|
269
+9%
|
299
+11%
|
323
+8%
|
347
+7%
|
364
+5%
|
319
-12%
|
274
-14%
|
262
-4%
|
264
+1%
|
294
+11%
|
341
+16%
|
395
+16%
|
384
-3%
|
378
-2%
|
372
-2%
|
393
+6%
|
465
+18%
|
599
+29%
|
629
+5%
|
668
+6%
|
690
+3%
|
654
-5%
|
635
-3%
|
587
-8%
|
570
-3%
|
576
+1%
|
747
+30%
|
(404)
N/A
|
(364)
+10%
|
677
N/A
|
604
-11%
|
748
+24%
|
0
N/A
|
778
N/A
|
1 028
+32%
|
913
-11%
|
1 519
+66%
|
1 293
-15%
|
1 183
-9%
|
1 055
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(82)
|
(90)
|
(81)
|
(73)
|
(84)
|
(79)
|
(68)
|
(51)
|
(47)
|
(67)
|
(98)
|
(112)
|
(132)
|
(105)
|
(126)
|
(116)
|
(114)
|
(149)
|
(186)
|
(195)
|
(210)
|
(207)
|
(196)
|
(194)
|
(168)
|
(160)
|
(153)
|
(204)
|
(235)
|
(232)
|
(193)
|
(180)
|
(201)
|
0
|
(201)
|
0
|
(234)
|
(324)
|
(348)
|
(336)
|
(296)
|
|
Income from Continuing Operations |
165
|
179
|
218
|
250
|
263
|
285
|
251
|
223
|
215
|
197
|
196
|
229
|
263
|
279
|
252
|
256
|
279
|
316
|
413
|
434
|
458
|
483
|
458
|
441
|
419
|
410
|
423
|
543
|
(639)
|
(596)
|
484
|
424
|
547
|
0
|
577
|
0
|
679
|
945
|
945
|
847
|
759
|
|
Income to Minority Interest |
(9)
|
(10)
|
(12)
|
(20)
|
(16)
|
(16)
|
(11)
|
(8)
|
(12)
|
(11)
|
(8)
|
(9)
|
(6)
|
(4)
|
(11)
|
(9)
|
(11)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(14)
|
(13)
|
(11)
|
(10)
|
(6)
|
(7)
|
(7)
|
(12)
|
(8)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
156
N/A
|
169
+8%
|
206
+22%
|
230
+12%
|
247
+7%
|
269
+9%
|
240
-11%
|
215
-10%
|
203
-6%
|
186
-8%
|
188
+1%
|
220
+17%
|
257
+17%
|
275
+7%
|
241
-12%
|
247
+2%
|
268
+9%
|
303
+13%
|
400
+32%
|
419
+5%
|
443
+6%
|
467
+5%
|
444
-5%
|
428
-4%
|
407
-5%
|
399
-2%
|
417
+5%
|
536
+29%
|
(646)
N/A
|
(608)
+6%
|
476
N/A
|
421
-12%
|
545
+29%
|
0
N/A
|
576
N/A
|
0
N/A
|
679
N/A
|
945
+39%
|
944
0%
|
846
-10%
|
758
-10%
|
|
EPS (Diluted) |
0.68
N/A
|
0.75
+10%
|
0.9
+20%
|
1.03
+14%
|
1.08
+5%
|
1.17
+8%
|
1.01
-14%
|
0.94
-7%
|
0.87
-7%
|
0.79
-9%
|
0.79
N/A
|
0.96
+22%
|
1.11
+16%
|
1.2
+8%
|
1.03
-14%
|
1.06
+3%
|
1.14
+8%
|
1.28
+12%
|
1.69
+32%
|
1.77
+5%
|
1.87
+6%
|
1.97
+5%
|
1.87
-5%
|
1.81
-3%
|
1.72
-5%
|
1.68
-2%
|
1.76
+5%
|
2.26
+28%
|
-2.74
N/A
|
-2.58
+6%
|
2
N/A
|
1.77
-12%
|
2.26
+28%
|
0
N/A
|
2.23
N/A
|
0
N/A
|
2.61
N/A
|
3.63
+39%
|
3.62
0%
|
3.27
-10%
|
2.92
-11%
|