Westrock Statements
WR
Westrock 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
4 726.7
100
3 946.6
83.5
780.1
16.5
—
0
499.5
10.6
578.5
12.2
201.6
4.3
-97.9
-2.07
-14.1
-0.3
6.4
0.1
-10
-0.2
15.5
0.3
0.06
259.3
4 620
100
3 861.2
83.6
758.8
16.4
—
0
527.1
11.4
609.1
13.2
149.7
3.2
-97.2
-2.1
-4.5
-0.1
-17
-0.4
5.7
0.1
-22.4
-0.5
-0.087
257
4 988.2
100
4 110.7
82.4
877.5
17.6
—
0
494.9
9.9
578.8
11.6
298.7
6
-92.9
-1.9
-20.4
-0.4
91.5
1.8
-19.2
-0.4
109.8
2.2
0.43
257.1
5 121.1
100
4 099.6
80.1
1 021.5
19.9
—
0
541.5
10.6
626.3
12.2
395.2
7.7
-84.4
-1.6
-3.9
-0.08
270.4
5.3
67.3
1.3
202
3.9
0.79
257
5 277.6
100
4 357.3
82.6
920.3
17.4
—
0
498.9
9.5
585.1
11.1
335.2
6.4
-103.9
-2
-23.8
-0.5
-2 121.6
-40.2
-116.8
-2.2
-2 006.1
-38.01
-7.85
255.6
4 923.1
100
4 157.9
84.5
765.2
15.5
—
0
479.1
9.7
565.7
11.5
199.5
4.1
-133.3
-2.7
20.2
0.4
55.1
1.1
8.3
0.2
45.3
0.9
0.18
256.7
5 402.5
100
4 341.5
80.4
1 061
19.6
—
0
482.3
8.9
569.1
10.5
491.9
9.1
-65.5
-1.2
28.8
0.5
421.4
7.8
76.5
1.4
344.5
6.4
1.34
256.4
5 519.7
100
4 360.3
79
1 159.4
21
—
0
504.3
9.1
591.8
10.7
567.6
10.3
-60.2
-1.09
31.5
0.6
512.5
9.3
132.7
2.4
377.9
6.8
1.47
257.4
5 382.1
100
4 378.4
81.4
1 003.7
18.6
—
0
493.1
9.2
581.2
10.8
422.5
7.9
-51.9
-1
46
0.9
42.5
0.8
1.8
0.03
39.9
0.7
0.15
265.3
4 952.2
100
4 155.6
83.9
796.6
16.1
—
0
452.9
9.1
540.9
10.9
255.7
5.2
-68.3
-1.4
40.1
0.8
242.4
4.9
58.6
1.2
182.3
3.7
0.68
266.9
5 090.5
100
4 092.6
80.4
997.9
19.6
—
0
432.2
8.5
520
10.2
477.9
9.4
-81
-1.6
30.6
0.6
409.8
8.1
85.2
1.7
323.6
6.4
1.2
269
4 816.3
100
3 886.4
80.7
929.9
19.3
—
0
450.9
9.4
539.7
11.2
390.2
8.1
-91.8
-1.9
37.9
0.8
328.4
6.8
77.4
1.6
250.1
5.2
0.93
269
4 437.8
100
3 688.2
83.1
749.6
16.9
—
0
458.4
10.3
547
12.3
202.6
4.6
-73.8
-1.7
21.6
0.5
144.9
3.3
30.5
0.7
112.5
2.5
0.42
267
4 401.5
100
3 648.6
82.9
752.9
17.1
—
0
417.8
9.5
509.7
11.6
243.2
5.5
-84.8
-1.9
55.7
1.3
202.8
4.6
50.3
1.1
152
3.5
0.57
264.8
4 471.5
100
3 658.1
81.8
813.4
18.2
—
0
390
8.7
489
10.9
324.4
7.3
-103.2
-2.3
44
1
-1 114.5
-24.9
40
0.9
-1 156
-25.9
-4.44
260.1
4 236.3
100
3 466.3
81.8
770
18.2
—
0
390.1
9.2
489.7
11.6
280.3
6.6
-92.4
-2.2
20.6
0.5
199.2
4.7
19.2
0.5
178.5
4.2
0.69
260.4
4 447.3
100
3 642.5
81.9
804.8
18.1
—
0
418.6
9.4
518.7
11.7
286.1
6.4
-92.4
-2.08
25.2
0.6
206.7
4.6
57.8
1.3
148
3.3
0.57
260.2
4 423.7
100
3 614.7
81.7
809
18.3
—
0
425.7
9.6
527.5
11.9
281.5
6.4
-89.7
-2.03
23
0.5
186
4.2
46.5
1.1
138.5
3.1
0.53
259.9
4 651.6
100
3 572.9
76.8
1 078.7
23.2
—
0
427.8
9.2
530.3
11.4
548.4
11.8
-112.2
-2.4
24
0.5
401.7
8.6
89.3
1.9
310.7
6.7
1.21
256.8
4 690
100
3 701.1
78.9
988.9
21.1
—
0
442.4
9.4
544.8
11.6
444.1
9.5
-109.4
-2.3
22.6
0.5
331.4
7.1
77.6
1.7
252.6
5.4
0.98
258.6
4 620
100
3 720.4
80.5
899.6
19.5
—
0
444.1
9.6
546.5
11.8
353.1
7.6
-112
-2.4
15.4
0.3
209.1
4.5
47.2
1
160.4
3.5
0.62
259.4
4 327.4
100
3 545.6
81.9
781.8
18.1
—
0
400.9
9.3
493.8
11.4
288
6.7
-87.6
-2.02
14.6
0.3
202.5
4.7
58.6
1.4
139.1
3.2
0.55
259.5
4 236.6
100
3 326.8
78.5
909.8
21.5
—
0
431
10.2
504.3
11.9
405.5
9.6
-71.7
-1.7
94.7
2.2
375.4
8.9
197
4.6
279.6
6.6
1.07
259.2
4 137.5
100
3 264.3
78.9
873.2
21.1
—
0
368.2
8.9
443.8
10.7
429.4
10.4
-61.2
-1.5
9.7
0.2
355.8
8.6
80.4
1.9
268.2
6.5
1.04
260.6
4 017
100
3 220.4
80.2
796.6
19.8
—
0
381.2
9.5
456.4
11.4
340.2
8.5
-66.4
-1.7
1.1
0.03
243.3
6.1
50.3
1.3
223.2
5.6
0.85
260.3
3 894
3 111.6
782.4
—
366.2
438.7
343.7
-61
2.5
60.3
13.7
1 134.9
4.37
259.2
4 060.6
3 304.6
756
—
423.7
467.8
288.2
-19.1
22
246.4
51.1
196.1
0.76
257.8
3 695.6
3 000.1
695.5
—
348.1
402.7
292.8
-38.7
—
387.3
60.7
328
1.28
255.3
3 656.3
2 980.9
675.4
—
349.1
427.4
248
-45.1
—
141.8
43.6
103.1
0.4
254.6
3 447.2
2 855.9
591.3
—
336.3
388.9
202.4
-39.3
—
82.1
3.6
80.9
0.32
255.3
3 611.7
2 892.4
719.3
—
360
783.1
-63.8
-45.2
—
-155.7
-69.3
-92
-0.36
251.6
3 596.5
2 869.2
727.3
—
341.5
394.8
332.5
-37.3
—
252.1
99.7
92.3
0.36
256.2
3 492.7
2 835.4
657.3
—
342
395.5
261.8
-57.8
—
92.9
34.5
56.9
0.22
257.4
3 470.9
2 816.2
654.7
—
335.9
388.5
266.2
-48.1
—
55.3
24.9
-453.5
-1.76
257.6
3 616.1
2 930.7
685.4
—
271.5
323.8
361.6
-53.1
—
134.2
26.9
115.8
0.43
265.1
2 538.9
2 012.6
526.3
—
224.7
246.8
279.5
-20.6
—
246.2
88.3
156.4
1.1
142.7
2 455.6
1 998.5
457.1
—
230.5
252.6
204.5
-21.1
—
166.2
55.8
109.8
0.77
142.7
2 514.2
2 044.7
469.5
—
221.3
243.7
225.8
-20.9
—
187.6
62
125
0.88
142.8
2 608
2 039
569
—
250.1
250.1
318.9
-19.4
—
241.1
85.8
153.9
1.06
145.4
2 530.9
2 041.3
489.6
—
245.3
245.3
244.3
-19.7
—
211.3
76.9
133.3
0.91
146
2 393.6
1 966.4
427.2
—
266.6
245.5
181.7
-21.9
—
145.6
62.1
82.8
0.57
147.2
2 362.6
1 914.8
447.8
—
213.7
234.8
213
-23.1
—
172.3
61.7
109.6
0.75
146.6
2 485.1
1 930
555.1
—
250
250
305.1
-22.3
—
256.8
78.5
176.4
1.2
146.8
2 448.3
1 951.6
496.7
—
243.9
243.9
252.8
-26.2
—
203.1
61.4
140.1
0.96
146.4
2 324.9
1 939.7
385.2
—
237.4
237.4
147.8
-26.2
—
109.1
-216.5
324.7
2.23
145.8