Graphic Packaging Holding Company
Consumer CyclicalNYSE:GPK · New York Stock Exchange
+$0.07 today
Vol 3.78M · Avg 7.76M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$8.7B of revenue converted into $274.0M of net income for the selected period. Gross margin is 16.9% and net margin is 3.1%, showing how much revenue survives after costs and taxes. EPS is $0.92, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $8.6B -2.2% | $8.8B -6.6% | $9.4B -0.1% | $9.4B +31.9% | $7.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $7.0B +2.8% | $6.8B -5.8% | $7.2B -5.0% | $7.6B +25.3% | $6.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.6B -19.2% | $2.0B -9.0% | $2.2B +20.2% | $1.8B +69.5% | $1.1B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 18.7% -4.0pp | 22.7% -0.6pp | 23.3% +3.9pp | 19.3% +4.3pp | 15.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $17.0M +6.3% | $16.0M +14.3% | $14.0M +40.0% | $10.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $704.0M -7.0% | $757.0M -6.0% | $805.0M +5.9% | $760.0M +46.7% | $518.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $743.0M -11.9% | $843.0M -2.0% | $860.0M +9.3% | $787.0M +49.6% | $526.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $536.0M -3.8% | $557.0M -10.0% | $619.0M +11.9% | $553.0M +13.1% | $489.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.3B -19.9% | $1.7B -6.6% | $1.8B +22.3% | $1.5B +63.8% | $895.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.6% -3.4pp | 19.0% -0.0pp | 19.0% +3.5pp | 15.5% +3.0pp | 12.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $869.0M -24.6% | $1.2B -13.6% | $1.3B +28.5% | $1.0B +88.4% | $551.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 10.1% -3.0pp | 13.1% -1.1pp | 14.1% +3.2pp | 11.0% +3.3pp | 7.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $222.0M -3.5% | $230.0M -3.8% | $239.0M +21.3% | $197.0M +60.2% | $123.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$286.0M -7.5% | -$266.0M +33.7% | -$401.0M -24.5% | -$322.0M -23.4% | -$261.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $583.0M -34.3% | $887.0M -4.9% | $933.0M +30.3% | $716.0M +146.9% | $290.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.8% -3.3pp | 10.1% +0.2pp | 9.9% +2.3pp | 7.6% +3.5pp | 4.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $139.0M -39.3% | $229.0M +9.0% | $210.0M +8.2% | $194.0M +162.2% | $74.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $444.0M -32.5% | $658.0M -9.0% | $723.0M +38.5% | $522.0M +155.9% | $204.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 5.2% -2.3pp | 7.5% -0.2pp | 7.7% +2.1pp | 5.5% +2.7pp | 2.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -31.0% | $2 -8.1% | $2 +39.1% | $2 +144.9% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -31.5% | $2 -7.7% | $2 +38.5% | $2 +148.5% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $296.6M -2.4% | $304.0M -1.4% | $308.2M -0.2% | $308.8M +3.9% | $297.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $296.9M -2.7% | $305.1M -1.3% | $309.1M -0.1% | $309.5M +3.9% | $297.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Brinker International, Inc.
NYSE:EAT
$6.83B
Sealed Air Corporation
SEE
$6.21B
Sonoco Products Company
NYSE:SON
$5.00B
Meritage Homes Corporation
NYSE:MTH
$4.97B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.96B
Frontdoor, Inc.
NASDAQ:FTDR
$4.83B
Silgan Holdings Inc.
NYSE:SLGN
$4.32B
Asbury Automotive Group, Inc.
NYSE:ABG
$3.72B
KB Home
NYSE:KBH
$3.38B
Greif, Inc.
NYSE:GEF
$3.16B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GPK generate?
Graphic Packaging Holding Company (GPK) reported $8.62B of revenue in fiscal 2025.
Is GPK profitable?
Graphic Packaging Holding Company (GPK) reported $444.00M of net income, with a net margin of 5.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.