Graphic Packaging Statements
GP
Data from Graphic Packaging`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
29 Oct, 2024
Expected release date:
04 Feb, 2025
Graphic Packaging Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
2 216
-0.9 %
100
1 714
77.3
502
3.7 %
22.7
—
0
191
8.6
208
-2.3 %
9.4
294
8.5 %
13.3
-58
-2.6
-1
-0.05
219
-17 %
9.9
55
2.5
165
-13.2 %
7.4
0.545
302.6
2 237
-1 %
100
1 753
78.5
484
-10 %
21.5
—
0
197
8.8
213
-7.8 %
9.5
271
-11.7 %
12
-60
-2.7
—
0
264
21.1 %
11.8
74
3.3
190
15.2 %
8.5
0.619
306.9
2 259
0.4 %
100
1 721
76.2
538
6.7 %
23.8
—
0
215
9.5
231
16.1 %
10.2
307
0.7 %
13.6
-59
-2.6
-1
-0.04
218
-5.2 %
9.7
53
2.3
165
-15.8 %
7.3
0.534
309.1
2 249
-4.3 %
100
1 745
77.6
504
-9.5 %
22.4
—
0
183
8.1
199
-15.3 %
8.8
305
-5.3 %
13.6
-59
-2.6
-1
-0.04
230
2.7 %
10.2
35
1.6
196
15.3 %
8.7
0.635
308.5
2 349
-1.8 %
100
1 792
76.3
557
3.9 %
23.7
—
0
220
9.4
235
6.8 %
10
322
1.9 %
13.7
-62
-2.6
-1
-0.04
224
8.2 %
9.5
54
2.3
170
13.3 %
7.2
0.55
309.2
2 392
-1.9 %
100
1 856
77.6
536
-4.6 %
22.4
—
0
205
8.6
220
2.3 %
9.2
316
-8.9 %
13.2
-60
-2.5
—
0
207
-23.6 %
8.7
57
2.4
150
-27.5 %
6.3
0.49
309.1
2 438
2.2 %
100
1 876
76.9
562
14.5 %
23.1
—
0
197
8.1
215
-1.4 %
8.8
347
27.1 %
14.2
-58
-2.4
-1
-0.04
271
25.5 %
11.1
64
2.6
207
32.7 %
8.5
0.67
309.7
2 386
-2.7 %
100
1 895
79.4
491
-3.9 %
20.6
—
0
205
8.6
218
4.3 %
9.1
273
-9.6 %
11.4
-54
-2.3
2
0.08
216
-10.7 %
9.1
60
2.5
156
-19.2 %
6.5
0.51
308.9
2 451
3.9 %
100
1 940
79.2
511
15.1 %
20.8
—
0
203
8.3
209
11.8 %
8.5
302
17.5 %
12.3
-53
-2.2
2
0.08
242
130.5 %
9.9
49
2
193
192.4 %
7.9
0.62
309.6
2 358
5 %
100
1 914
81.2
444
13.6 %
18.8
—
0
185
7.8
187
4.5 %
7.9
257
21.2 %
10.9
-48
-2.04
1
0.04
105
-31.4 %
4.5
39
1.7
66
-38.3 %
2.8
0.21
309.9
2 245
12.9 %
100
1 854
82.6
391
36.2 %
17.4
—
0
181
8.1
179
23.4 %
8
212
49.3 %
9.4
-42
-1.9
2
0.09
153
212.2 %
6.8
46
2
107
174.4 %
4.8
0.35
309.7
1 988
11.6 %
100
1 701
85.6
287
2.5 %
14.4
—
0
149
7.5
145
15.1 %
7.3
142
-7.8 %
7.1
-35
-1.8
1
0.05
49
-47.3 %
2.5
10
0.5
39
-46.6 %
2
0.13
309.6
1 782
2.6 %
100
1 502
84.3
280
9.8 %
15.7
—
0
128
7.2
126
—
7.1
154
19.4 %
8.6
-29
-1.6
1
0.06
93
38.8 %
5.2
20
1.1
73
92.1 %
4.1
0.24
309
1 737
5.3 %
100
1 482
85.3
255
2.4 %
14.7
—
0
125
7.2
126
-2.3 %
7.3
129
7.5 %
7.4
-29
-1.7
1
0.06
67
-16.3 %
3.9
26
1.5
38
-29.6 %
2.2
0.13
295.8
1 649
-0.2 %
100
1 400
84.9
249
-4.9 %
15.1
—
0
126
7.6
129
9 %
7.8
120
-16.4 %
7.3
-30
-1.8
2
0.1
80
-17.8 %
4.9
18
1.1
54
-15.9 %
3.3
0.19
277.2
1 652.1
-2.7 %
100
1 390.3
84.2
261.8
2.5 %
15.8
—
0
118.5
7.2
118.3
-7.1 %
7.2
143.5
12 %
8.7
-32.4
-2
-0.7
-0.04
97.3
11.5 %
5.9
20.4
1.2
64.2
0.8 %
3.9
0.24
270.3
1 697.7
5.4 %
100
1 442.2
85
255.5
-2.5 %
15
—
0
126.3
7.4
127.4
0.5 %
7.5
128.1
-5.3 %
7.5
-32
-1.9
0.2
0.01
87.3
3.1 %
5.1
8.3
0.5
63.7
22.3 %
3.8
0.23
277.7
1 611
0.7 %
100
1 348.9
83.7
262.1
-18.3 %
16.3
—
0
132.2
8.2
126.8
-10.8 %
7.9
135.3
-24.3 %
8.4
-30.7
-1.9
0.6
0.04
84.7
434.8 %
5.3
18.3
1.1
52.1
510.2 %
3.2
0.19
280.5
1 599.1
5.2 %
100
1 278.3
79.9
320.8
17.8 %
20.1
—
0
135.6
8.5
142.1
13 %
8.9
178.7
21.9 %
11.2
-33.7
-2.1
0.9
0.06
-25.3
-142.6 %
-1.6
-5.4
-0.3
-12.7
-138.5 %
-0.8
-0.04
288.9
1 519.8
-3.9 %
100
1 247.5
82.1
272.3
2.2 %
17.9
—
0
124
8.2
125.7
-7.2 %
8.3
146.6
12 %
9.6
-34.2
-2.3
-39.4
-2.6
59.4
-31.6 %
3.9
15.4
1
33
-36.7 %
2.2
0.11
291.5
1 581.6
1.9 %
100
1 315.2
83.2
266.4
-7.4 %
16.8
—
0
131.3
8.3
135.5
1.5 %
8.6
130.9
-15.2 %
8.3
-35.9
-2.3
—
0
86.8
-20.3 %
5.5
16.9
1.1
52.1
-18.3 %
3.3
0.18
293.7
1 552.8
3.1 %
100
1 265
81.5
287.8
8.2 %
18.5
—
0
131.8
8.5
133.5
6 %
8.6
154.3
10.1 %
9.9
-35.5
-2.3
—
0
108.9
10.1 %
7
23
1.5
63.8
10.2 %
4.1
0.22
295.7
1 505.9
-0.2 %
100
1 239.8
82.3
266.1
14.4 %
17.7
—
0
124.7
8.3
125.9
6.9 %
8.4
140.2
22 %
9.3
-35
-2.3
-0.1
-0.007
98.9
29.5 %
6.6
21
1.4
57.9
21.9 %
3.8
0.19
298.2
1 509.3
-1.7 %
100
1 276.6
84.6
232.7
-10.9 %
15.4
—
0
114.7
7.6
117.8
-3.7 %
7.8
114.9
-17.3 %
7.6
-33.6
-2.2
2.5
0.2
76.4
-45.2 %
5.1
13.3
0.9
47.5
-49.6 %
3.1
0.15
306.5
1 534.8
1.7 %
100
1 273.5
83
261.3
10.8 %
17
—
0
121.6
7.9
122.3
4.5 %
8
139
16.9 %
9.1
-31
-2.02
4.1
0.3
139.5
65.9 %
9.1
28.8
1.9
94.3
90.9 %
6.1
0.3
311.3
1 509.3
2.3 %
100
1 273.4
84.4
235.9
6 %
15.6
—
0
114.5
7.6
117
-4.3 %
7.8
118.9
18.5 %
7.9
-30.3
-2.008
4.1
0.3
84.1
77.1 %
5.6
18.5
1.2
49.4
65.2 %
3.3
0.16
311.3
1 476
33 %
100
1 253.5
84.9
222.5
28.2 %
15.1
—
0
121.3
8.2
122.2
53.5 %
8.3
100.3
6.8 %
6.8
-28.8
-2
4.2
0.3
47.5
-22 %
3.2
5.1
0.3
29.9
-82.8 %
2
0.1
311.3
1 109.9
-2.4 %
936.4
173.5
-7.9 %
—
78
79.6
-14.8 %
93.9
-1.2 %
-23.3
3.1
60.9
-16.3 %
23.4
173.9
267.7 %
0.55
311.9
1 137.6
3.9 %
949.2
188.4
8.4 %
—
91.4
93.4
11.3 %
95
5.7 %
-22.6
4
72.8
11.8 %
25.9
47.3
12.6 %
0.15
310.9
1 094.7
3.1 %
920.9
173.8
1.1 %
—
84.3
83.9
-8.5 %
89.9
12.1 %
-22.5
3.8
65.1
20.1 %
23.6
42
13.5 %
0.14
311.1
1 061.5
0.4 %
889.6
171.9
-8.6 %
—
91.9
91.7
-4.6 %
80.2
-12.7 %
-21.3
3.9
54.2
-4.2 %
17.6
37
6 %
0.12
314.1
1 057.2
-4.2 %
869.2
188
-1.7 %
—
95
96.1
22 %
91.9
-18.3 %
-21.4
—
56.6
-33.5 %
21.9
34.9
-39.6 %
0.11
317.3
1 103.7
0 %
912.4
191.3
-6.6 %
—
78.9
78.8
-16.1 %
112.5
1.4 %
-20
—
85.1
-2.6 %
28
57.8
-25.7 %
0.18
320.4
1 103.2
6.7 %
898.4
204.8
-1.4 %
—
92.7
93.9
4.3 %
110.9
-5.8 %
-18.2
—
87.4
-3.2 %
10.1
77.8
35.3 %
0.24
322.5
1 034
0.9 %
826.3
207.7
-2.5 %
—
89.1
90
-5.7 %
117.7
0.1 %
-16.9
—
90.3
6.2 %
33.2
57.5
0.5 %
0.18
324.2
1 024.9
-4.2 %
811.9
213
5.5 %
—
89.9
95.4
13.7 %
117.6
-0.3 %
-24.7
—
85
-9.1 %
28.1
57.2
-5 %
0.17
330.7
1 070
1.2 %
868.1
201.9
2 %
—
83.7
83.9
0 %
118
3.4 %
-16.5
—
93.5
1.2 %
33.6
60.2
4.5 %
0.18
330.4
1 057.1
4.9 %
859.1
198
4.4 %
—
88.7
83.9
2.2 %
114.1
6.1 %
-17.8
—
92.4
4.5 %
35.1
57.6
4.5 %
0.17
330.9
1 008.2
0.7 %
818.6
189.6
3.4 %
—
85.4
82.1
-3.2 %
107.5
9 %
-16.9
—
88.4
59 %
33.6
55.1
32.8 %
0.17
331.9
1 001.1
-4.7 %
817.7
183.4
-9.4 %
—
86.5
84.8
1.8 %
98.6
-17.2 %
-16.7
—
55.6
-39.5 %
14.5
41.5
-21.7 %
0.13
330.8
1 050
-6 %
847.6
202.4
-5 %
—
83.6
83.3
-12.2 %
119.1
0.8 %
-20.4
—
91.9
224 %
39.3
53
232.5 %
0.16
330.6
1 116.7
4.1 %
903.6
213.1
14 %
—
94.5
94.9
-4.6 %
118.2
35.1 %
-21.2
—
-74.1
-225 %
-33.2
-40
-213.6 %
-0.12
328.7
1 072.7
-0.2 %
885.7
187
7.5 %
—
100.9
99.5
5.4 %
87.5
9.9 %
-20.4
—
59.3
42.9 %
24.8
35.2
-23.5 %
0.11
330.3
1 074.9
-7.6 %
900.9
174
-4 %
—
94.3
94.4
2.5 %
79.6
-10.8 %
-19.9
—
41.5
-48.8 %
-3.5
46
3.4 %
0.13
344.9
1 163
2 %
981.7
181.3
-3.9 %
—
93.8
92.1
-1 %
89.2
-6.7 %
-21.8
—
81
152.3 %
35.8
44.5
109.9 %
0.13
352.2
1 139.7
3.6 %
951.1
188.6
2.9 %
—
97
93
-3.9 %
95.6
10.6 %
-29.3
—
32.1
-44.7 %
11.4
21.2
-39.3 %
0.06
351.5
1 100.5
—
917.3
183.2
—
—
99.2
96.8
—
86.4
—
-27
—
58
—
23.7
34.9
—
0.1
350.4