Graphic Packaging Statements
GP
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
2 237
100
1 756
78.5
481
21.5
—
0
197
8.8
213
9.5
268
12
-60
-2.7
—
0
264
11.8
74
3.3
190
8.5
0.619
306.9
2 259
100
1 721
76.2
538
23.8
—
0
215
9.5
231
10.2
307
13.6
-59
-2.6
-1
-0.04
218
9.7
53
2.3
165
7.3
0.534
309.1
2 249
100
1 745
77.6
504
22.4
—
0
183
8.1
199
8.8
305
13.6
-59
-2.6
-1
-0.04
230
10.2
35
1.6
196
8.7
0.635
308.5
2 349
100
1 792
76.3
557
23.7
—
0
220
9.4
235
10
322
13.7
-62
-2.6
-1
-0.04
224
9.5
54
2.3
170
7.2
0.55
309.2
2 392
100
1 856
77.6
536
22.4
—
0
205
8.6
220
9.2
316
13.2
-60
-2.5
—
0
207
8.7
57
2.4
150
6.3
0.49
309.1
2 438
100
1 876
76.9
562
23.1
—
0
197
8.1
215
8.8
347
14.2
-58
-2.4
-1
-0.04
271
11.1
64
2.6
207
8.5
0.67
309.7
2 386
100
1 895
79.4
491
20.6
—
0
205
8.6
218
9.1
273
11.4
-54
-2.3
2
0.08
216
9.1
60
2.5
156
6.5
0.51
308.9
2 451
100
1 940
79.2
511
20.8
—
0
203
8.3
209
8.5
302
12.3
-53
-2.2
2
0.08
242
9.9
49
2
193
7.9
0.62
309.6
2 358
100
1 914
81.2
444
18.8
—
0
185
7.8
187
7.9
257
10.9
-48
-2.04
1
0.04
105
4.5
39
1.7
66
2.8
0.21
309.9
2 245
100
1 854
82.6
391
17.4
—
0
181
8.1
179
8
212
9.4
-42
-1.9
2
0.09
153
6.8
46
2
107
4.8
0.35
309.7
1 988
100
1 701
85.6
287
14.4
—
0
149
7.5
145
7.3
142
7.1
-35
-1.8
1
0.05
49
2.5
10
0.5
39
2
0.13
309.6
1 782
100
1 502
84.3
280
15.7
—
0
128
7.2
126
7.1
154
8.6
-29
-1.6
1
0.06
93
5.2
20
1.1
73
4.1
0.24
309
1 737
100
1 482
85.3
255
14.7
—
0
125
7.2
126
7.3
129
7.4
-29
-1.7
1
0.06
67
3.9
26
1.5
38
2.2
0.13
295.8
1 649
100
1 400
84.9
249
15.1
—
0
126
7.6
129
7.8
120
7.3
-30
-1.8
2
0.1
80
4.9
18
1.1
54
3.3
0.19
277.2
1 652.1
100
1 390.3
84.2
261.8
15.8
—
0
118.5
7.2
118.3
7.2
143.5
8.7
-32.4
-2
-0.7
-0.04
97.3
5.9
20.4
1.2
64.2
3.9
0.24
270.3
1 697.7
100
1 442.2
85
255.5
15
—
0
126.3
7.4
127.4
7.5
128.1
7.5
-32
-1.9
0.2
0.01
87.3
5.1
8.3
0.5
63.7
3.8
0.23
277.7
1 611
100
1 348.9
83.7
262.1
16.3
—
0
132.2
8.2
126.8
7.9
135.3
8.4
-30.7
-1.9
0.6
0.04
84.7
5.3
18.3
1.1
52.1
3.2
0.19
280.5
1 599.1
100
1 278.3
79.9
320.8
20.1
—
0
135.6
8.5
142.1
8.9
178.7
11.2
-33.7
-2.1
0.9
0.06
-25.3
-1.6
-5.4
-0.3
-12.7
-0.8
-0.04
288.9
1 519.8
100
1 247.5
82.1
272.3
17.9
—
0
124
8.2
125.7
8.3
146.6
9.6
-34.2
-2.3
-39.4
-2.6
59.4
3.9
15.4
1
33
2.2
0.11
291.5
1 581.6
100
1 315.2
83.2
266.4
16.8
—
0
131.3
8.3
135.5
8.6
130.9
8.3
-35.9
-2.3
—
0
86.8
5.5
16.9
1.1
52.1
3.3
0.18
293.7
1 552.8
100
1 265
81.5
287.8
18.5
—
0
131.8
8.5
133.5
8.6
154.3
9.9
-35.5
-2.3
—
0
108.9
7
23
1.5
63.8
4.1
0.22
295.7
1 505.9
100
1 239.8
82.3
266.1
17.7
—
0
124.7
8.3
125.9
8.4
140.2
9.3
-35
-2.3
-0.1
-0.007
98.9
6.6
21
1.4
57.9
3.8
0.19
298.2
1 509.3
100
1 276.6
84.6
232.7
15.4
—
0
114.7
7.6
117.8
7.8
114.9
7.6
-33.6
-2.2
2.5
0.2
76.4
5.1
13.3
0.9
47.5
3.1
0.15
306.5
1 534.8
100
1 273.5
83
261.3
17
—
0
121.6
7.9
122.3
8
139
9.1
-31
-2.02
4.1
0.3
139.5
9.1
28.8
1.9
94.3
6.1
0.3
311.3
1 509.3
100
1 273.4
84.4
235.9
15.6
—
0
114.5
7.6
117
7.8
118.9
7.9
-30.3
-2.008
4.1
0.3
84.1
5.6
18.5
1.2
49.4
3.3
0.16
311.3
1 476
100
1 253.5
84.9
222.5
15.1
—
0
121.3
8.2
122.2
8.3
100.3
6.8
-28.8
-2
4.2
0.3
47.5
3.2
5.1
0.3
29.9
2
0.1
311.3
1 109.9
936.4
173.5
—
78
79.6
93.9
-23.3
3.1
60.9
23.4
173.9
0.55
311.9
1 137.6
949.2
188.4
—
91.4
93.4
95
-22.6
4
72.8
25.9
47.3
0.15
310.9
1 094.7
920.9
173.8
—
84.3
83.9
89.9
-22.5
3.8
65.1
23.6
42
0.14
311.1
1 061.5
889.6
171.9
—
91.9
91.7
80.2
-21.3
3.9
54.2
17.6
37
0.12
314.1
1 057.2
869.2
188
—
95
96.1
91.9
-21.4
—
56.6
21.9
34.9
0.11
317.3
1 103.7
912.4
191.3
—
78.9
78.8
112.5
-20
—
85.1
28
57.8
0.18
320.4
1 103.2
898.4
204.8
—
92.7
93.9
110.9
-18.2
—
87.4
10.1
77.8
0.24
322.5
1 034
826.3
207.7
—
89.1
90
117.7
-16.9
—
90.3
33.2
57.5
0.18
324.2
1 024.9
811.9
213
—
89.9
95.4
117.6
-24.7
—
85
28.1
57.2
0.17
330.7
1 070
868.1
201.9
—
83.7
83.9
118
-16.5
—
93.5
33.6
60.2
0.18
330.4
1 057.1
859.1
198
—
88.7
83.9
114.1
-17.8
—
92.4
35.1
57.6
0.17
330.9
1 008.2
818.6
189.6
—
85.4
82.1
107.5
-16.9
—
88.4
33.6
55.1
0.17
331.9
1 001.1
817.7
183.4
—
86.5
84.8
98.6
-16.7
—
55.6
14.5
41.5
0.13
330.8
1 050
847.6
202.4
—
83.6
83.3
119.1
-20.4
—
91.9
39.3
53
0.16
330.6
1 116.7
903.6
213.1
—
94.5
94.9
118.2
-21.2
—
-74.1
-33.2
-40
-0.12
328.7
1 072.7
885.7
187
—
100.9
99.5
87.5
-20.4
—
59.3
24.8
35.2
0.11
330.3
1 074.9
900.9
174
—
94.3
94.4
79.6
-19.9
—
41.5
-3.5
46
0.13
344.9
1 163
981.7
181.3
—
93.8
92.1
89.2
-21.8
—
81
35.8
44.5
0.13
352.2
1 139.7
951.1
188.6
—
97
93
95.6
-29.3
—
32.1
11.4
21.2
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