
STERIS plc
NYSE:STE

Income Statement
Earnings Waterfall
STERIS plc
Revenue
|
5.1B
USD
|
Cost of Revenue
|
-2.9B
USD
|
Gross Profit
|
2.2B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
959m
USD
|
Other Expenses
|
-491.4m
USD
|
Net Income
|
467.6m
USD
|
Income Statement
STERIS plc
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 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 814
N/A
|
1 850
+2%
|
1 877
+1%
|
1 905
+1%
|
2 050
+8%
|
2 239
+9%
|
2 437
+9%
|
2 594
+6%
|
2 622
+1%
|
2 613
0%
|
2 582
-1%
|
2 570
0%
|
2 585
+1%
|
2 620
+1%
|
2 651
+1%
|
2 696
+2%
|
2 730
+1%
|
2 782
+2%
|
2 840
+2%
|
2 898
+2%
|
2 976
+3%
|
3 031
+2%
|
3 003
-1%
|
3 022
+1%
|
3 057
+1%
|
3 108
+2%
|
3 407
+10%
|
3 848
+13%
|
4 248
+10%
|
4 585
+8%
|
4 773
+4%
|
4 777
+0%
|
4 784
+0%
|
4 958
+4%
|
5 086
+3%
|
5 228
+3%
|
5 407
+3%
|
5 139
-5%
|
5 134
0%
|
5 120
0%
|
5 095
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 068)
|
(1 076)
|
(1 089)
|
(1 101)
|
(1 206)
|
(1 343)
|
(1 486)
|
(1 604)
|
(1 613)
|
(1 587)
|
(1 540)
|
(1 510)
|
(1 504)
|
(1 527)
|
(1 545)
|
(1 571)
|
(1 597)
|
(1 607)
|
(1 628)
|
(1 652)
|
(1 686)
|
(1 711)
|
(1 702)
|
(1 709)
|
(1 730)
|
(1 764)
|
(1 923)
|
(2 214)
|
(2 422)
|
(2 569)
|
(2 665)
|
(2 617)
|
(2 641)
|
(2 798)
|
(2 871)
|
(2 951)
|
(3 050)
|
(2 921)
|
(2 917)
|
(2 918)
|
(2 885)
|
|
Gross Profit |
746
N/A
|
774
+4%
|
788
+2%
|
804
+2%
|
845
+5%
|
896
+6%
|
951
+6%
|
990
+4%
|
1 009
+2%
|
1 026
+2%
|
1 042
+2%
|
1 061
+2%
|
1 081
+2%
|
1 093
+1%
|
1 106
+1%
|
1 124
+2%
|
1 133
+1%
|
1 175
+4%
|
1 212
+3%
|
1 246
+3%
|
1 290
+4%
|
1 320
+2%
|
1 302
-1%
|
1 313
+1%
|
1 327
+1%
|
1 343
+1%
|
1 484
+10%
|
1 634
+10%
|
1 826
+12%
|
2 016
+10%
|
2 108
+5%
|
2 160
+2%
|
2 143
-1%
|
2 160
+1%
|
2 215
+3%
|
2 277
+3%
|
2 358
+4%
|
2 218
-6%
|
2 217
0%
|
2 202
-1%
|
2 210
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(513)
|
(546)
|
(560)
|
(608)
|
(664)
|
(683)
|
(710)
|
(701)
|
(684)
|
(740)
|
(742)
|
(731)
|
(731)
|
(691)
|
(696)
|
(707)
|
(707)
|
(717)
|
(737)
|
(751)
|
(766)
|
(782)
|
(759)
|
(756)
|
(765)
|
(798)
|
(1 038)
|
(1 213)
|
(1 350)
|
(1 591)
|
(1 528)
|
(1 509)
|
(1 499)
|
(1 376)
|
(1 408)
|
(1 456)
|
(1 511)
|
(1 330)
|
(1 308)
|
(1 269)
|
(1 251)
|
|
Selling, General & Administrative |
(462)
|
(492)
|
(504)
|
(552)
|
(608)
|
(626)
|
(653)
|
(644)
|
(626)
|
(680)
|
(683)
|
(673)
|
(672)
|
(631)
|
(633)
|
(642)
|
(643)
|
(654)
|
(675)
|
(688)
|
(702)
|
(717)
|
(694)
|
(690)
|
(699)
|
(731)
|
(970)
|
(1 142)
|
(1 270)
|
(1 503)
|
(1 434)
|
(1 408)
|
(1 398)
|
(1 275)
|
(1 306)
|
(1 351)
|
(1 406)
|
(1 227)
|
(1 204)
|
(1 165)
|
(1 146)
|
|
Research & Development |
(52)
|
(54)
|
(56)
|
(57)
|
(57)
|
(57)
|
(57)
|
(58)
|
(58)
|
(59)
|
(59)
|
(58)
|
(59)
|
(61)
|
(63)
|
(65)
|
(65)
|
(63)
|
(63)
|
(63)
|
(64)
|
(66)
|
(66)
|
(66)
|
(66)
|
(66)
|
(68)
|
(71)
|
(79)
|
(88)
|
(95)
|
(101)
|
(101)
|
(102)
|
(102)
|
(104)
|
(105)
|
(104)
|
(104)
|
(104)
|
(105)
|
|
Operating Income |
233
N/A
|
228
-2%
|
228
+0%
|
195
-15%
|
181
-7%
|
213
+18%
|
242
+13%
|
289
+20%
|
326
+13%
|
287
-12%
|
300
+5%
|
330
+10%
|
350
+6%
|
401
+15%
|
410
+2%
|
418
+2%
|
426
+2%
|
458
+8%
|
475
+4%
|
495
+4%
|
524
+6%
|
538
+3%
|
542
+1%
|
557
+3%
|
562
+1%
|
546
-3%
|
446
-18%
|
421
-5%
|
477
+13%
|
426
-11%
|
580
+36%
|
651
+12%
|
644
-1%
|
783
+22%
|
807
+3%
|
821
+2%
|
847
+3%
|
888
+5%
|
910
+2%
|
933
+3%
|
959
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(20)
|
(22)
|
(22)
|
(34)
|
(42)
|
(45)
|
(49)
|
(41)
|
(44)
|
(46)
|
(47)
|
(49)
|
(46)
|
(46)
|
(46)
|
(46)
|
(42)
|
(41)
|
(39)
|
(35)
|
(38)
|
(35)
|
(33)
|
(32)
|
(31)
|
(44)
|
(59)
|
(72)
|
(83)
|
(86)
|
(91)
|
(101)
|
(111)
|
(118)
|
(128)
|
(134)
|
(133)
|
(131)
|
(114)
|
(94)
|
|
Non-Reccuring Items |
(12)
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
(59)
|
(59)
|
(59)
|
(59)
|
(0)
|
(0)
|
0
|
0
|
(42)
|
(47)
|
(49)
|
(48)
|
(6)
|
(1)
|
1
|
0
|
(0)
|
3
|
3
|
3
|
3
|
0
|
(10)
|
(504)
|
(509)
|
(515)
|
(508)
|
(30)
|
(31)
|
(52)
|
(58)
|
(54)
|
(51)
|
|
Total Other Income |
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
|
(23)
|
(28)
|
(28)
|
(28)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
200
N/A
|
209
+4%
|
208
-1%
|
175
-16%
|
148
-16%
|
172
+17%
|
197
+14%
|
240
+22%
|
226
-6%
|
185
-18%
|
196
+6%
|
224
+14%
|
301
+34%
|
355
+18%
|
364
+2%
|
372
+2%
|
338
-9%
|
369
+9%
|
386
+4%
|
408
+6%
|
484
+19%
|
499
+3%
|
508
+2%
|
525
+3%
|
530
+1%
|
518
-2%
|
382
-26%
|
338
-12%
|
381
+13%
|
315
-17%
|
479
+52%
|
56
-88%
|
34
-40%
|
157
+367%
|
180
+15%
|
664
+268%
|
682
+3%
|
703
+3%
|
720
+2%
|
765
+6%
|
814
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(68)
|
(74)
|
(73)
|
(63)
|
(52)
|
(60)
|
(60)
|
(72)
|
(83)
|
(74)
|
(76)
|
(80)
|
(83)
|
(82)
|
(79)
|
(74)
|
(61)
|
(64)
|
(66)
|
(71)
|
(91)
|
(91)
|
(95)
|
(101)
|
(97)
|
(121)
|
(95)
|
(87)
|
(102)
|
(72)
|
(103)
|
(65)
|
(63)
|
(52)
|
(62)
|
(113)
|
(114)
|
(150)
|
(151)
|
(160)
|
(177)
|
|
Income from Continuing Operations |
133
|
135
|
135
|
113
|
96
|
112
|
137
|
168
|
143
|
111
|
120
|
144
|
218
|
273
|
285
|
298
|
277
|
305
|
319
|
337
|
393
|
408
|
413
|
424
|
433
|
397
|
287
|
251
|
279
|
243
|
376
|
(9)
|
(29)
|
106
|
119
|
550
|
568
|
553
|
569
|
604
|
637
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Net Income (Common) |
133
N/A
|
135
+2%
|
135
0%
|
113
-17%
|
94
-16%
|
111
+17%
|
135
+22%
|
167
+24%
|
142
-15%
|
110
-22%
|
120
+9%
|
144
+20%
|
244
+69%
|
291
+19%
|
303
+4%
|
316
+4%
|
269
-15%
|
304
+13%
|
318
+5%
|
336
+5%
|
393
+17%
|
408
+4%
|
413
+1%
|
424
+3%
|
433
+2%
|
397
-8%
|
288
-28%
|
251
-13%
|
281
+12%
|
244
-13%
|
377
+55%
|
(8)
N/A
|
(28)
-244%
|
107
N/A
|
119
+11%
|
550
+361%
|
567
+3%
|
378
-33%
|
400
+6%
|
435
+9%
|
468
+8%
|
|
EPS (Diluted) |
2.21
N/A
|
2.25
+2%
|
2.24
0%
|
1.86
-17%
|
1.21
-35%
|
1.56
+29%
|
1.55
-1%
|
1.92
+24%
|
1.66
-14%
|
1.28
-23%
|
1.39
+9%
|
1.67
+20%
|
2.84
+70%
|
3.39
+19%
|
3.54
+4%
|
3.69
+4%
|
3.14
-15%
|
3.55
+13%
|
3.73
+5%
|
3.93
+5%
|
4.6
+17%
|
4.76
+3%
|
4.83
+1%
|
4.95
+2%
|
4.98
+1%
|
4.63
-7%
|
3.18
-31%
|
2.49
-22%
|
2.78
+12%
|
2.48
-11%
|
3.73
+50%
|
-0.08
N/A
|
-0.29
-263%
|
1.07
N/A
|
1.19
+11%
|
5.53
+365%
|
5.7
+3%
|
3.8
-33%
|
4.02
+6%
|
4.38
+9%
|
4.72
+8%
|