Income Statement

Revenue

+15%

+46%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	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	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	52	48	45	44	45	45	46	46	35	48	51	54	42	60	60	61	61	65	66	63	54	52	48	44	42	38	38	39	36	36	33	27	24	21	20	21	23	23	23	23	23	23	24	23	22	21	21	21	20	19	18	17	17	17	16	15	16	16	16	16	16	16	16	16	16	16	16	17	18	18	18	19	20	23	23	25	25	24	26	27	28	28	33	40	49	58	63	64	66	71	76	79	80	77	76	74
Revenue	2 523 N/A	2 500 -1%	2 541 +2%	2 505 -1%	2 552 +2%	2 637 +3%	2 766 +5%	2 859 +3%	2 271 -21%	3 008 +32%	3 082 +2%	3 133 +2%	1 667 -47%	3 010 +81%	2 578 -14%	2 202 -15%	1 781 -19%	2 204 +24%	2 320 +5%	2 356 +2%	2 007 -15%	2 011 +0%	2 122 +6%	2 183 +3%	2 146 -2%	2 202 +3%	2 332 +6%	2 458 +5%	2 555 +4%	2 664 +4%	2 527 -5%	2 489 -1%	2 492 +0%	2 415 -3%	2 431 +1%	2 458 +1%	2 572 +5%	2 512 -2%	2 489 -1%	2 473 -1%	2 447 -1%	2 429 -1%	2 463 +1%	2 471 +0%	2 462 0%	2 434 -1%	2 410 -1%	2 497 +4%	2 542 +2%	2 380 -6%	2 193 -8%	2 184 0%	2 272 +4%	2 276 +0%	2 268 0%	2 095 -8%	2 120 +1%	2 141 +1%	2 141 +0%	2 225 +4%	2 071 -7%	2 060 -1%	2 092 +2%	2 076 -1%	2 034 -2%	2 129 +5%	2 180 +2%	2 163 -1%	2 227 +3%	2 144 -4%	2 081 -3%	1 950 -6%	1 910 -2%	1 929 +1%	1 830 -5%	1 998 +9%	1 983 -1%	2 018 +2%	2 094 +4%	2 074 -1%	2 104 +1%	2 183 +4%	2 380 +9%	2 523 +6%	2 570 +2%	2 658 +3%	2 645 0%	2 672 +1%	2 749 +3%	2 828 +3%	2 900 +3%	3 016 +4%	2 947 -2%	2 944 0%	2 987 +1%	2 912 -3%
Gross Profit
Cost of Revenue	(1 999)	(2 007)	(2 033)	(2 000)	(2 056)	(2 099)	(2 220)	(2 284)	(1 829)	(2 430)	(2 493)	(2 558)	(1 284)	(2 453)	(2 062)	(1 733)	(1 412)	(1 772)	(1 860)	(1 862)	(1 564)	(1 567)	(1 673)	(1 741)	(1 716)	(1 753)	(1 871)	(1 958)	(2 035)	(2 109)	(1 979)	(1 962)	(1 950)	(1 909)	(1 940)	(1 957)	(2 063)	(2 012)	(2 002)	(1 993)	(1 975)	(1 959)	(1 975)	(2 004)	(1 999)	(1 992)	(1 987)	(2 060)	(2 109)	(1 963)	(1 810)	(1 792)	(1 862)	(1 873)	(1 852)	(1 706)	(1 713)	(1 729)	(1 740)	(1 809)	(1 677)	(1 664)	(1 690)	(1 702)	(1 662)	(1 739)	(1 784)	(1 759)	(1 821)	(1 749)	(1 686)	(1 574)	(1 542)	(1 566)	(1 493)	(1 614)	(1 585)	(1 610)	(1 664)	(1 652)	(1 684)	(1 746)	(1 926)	(2 054)	(2 101)	(2 184)	(2 153)	(2 161)	(2 201)	(2 282)	(2 343)	(2 432)	(2 384)	(2 377)	(2 424)	(2 382)
Gross Profit	525 N/A	493 -6%	509 +3%	506 -1%	497 -2%	538 +8%	546 +1%	574 +5%	442 -23%	578 +31%	589 +2%	575 -2%	383 -33%	557 +45%	516 -7%	469 -9%	369 -21%	432 +17%	460 +7%	494 +8%	444 -10%	444 N/A	449 +1%	442 -1%	430 -3%	449 +4%	461 +3%	500 +8%	519 +4%	556 +7%	548 -1%	527 -4%	542 +3%	505 -7%	491 -3%	500 +2%	508 +2%	501 -2%	487 -3%	480 -1%	472 -2%	470 -1%	488 +4%	467 -4%	462 -1%	442 -4%	423 -4%	437 +3%	433 -1%	417 -4%	383 -8%	391 +2%	410 +5%	403 -2%	416 +3%	389 -7%	407 +5%	411 +1%	401 -3%	416 +4%	395 -5%	396 +0%	402 +1%	375 -7%	372 -1%	390 +5%	397 +2%	404 +2%	407 +1%	396 -3%	395 0%	375 -5%	368 -2%	363 -1%	337 -7%	384 +14%	399 +4%	407 +2%	431 +6%	422 -2%	420 -1%	437 +4%	455 +4%	469 +3%	469 +0%	473 +1%	492 +4%	511 +4%	548 +7%	546 0%	557 +2%	584 +5%	564 -3%	567 +1%	564 -1%	530 -6%
Operating Income
Operating Expenses	(293)	(293)	(298)	(312)	(299)	(297)	(310)	(319)	(250)	(345)	(351)	(362)	(218)	(356)	(329)	(298)	(252)	(304)	(321)	(321)	(249)	(235)	(226)	(210)	(226)	(239)	(257)	(297)	(309)	(314)	(302)	(289)	(285)	(276)	(263)	(243)	(240)	(232)	(230)	(228)	(231)	(228)	(230)	(237)	(238)	(177)	(178)	(186)	(187)	(271)	(265)	(253)	(251)	(239)	(247)	(238)	(230)	(240)	(209)	(211)	(210)	(202)	(205)	(204)	(201)	(213)	(212)	(220)	(220)	(236)	(244)	(218)	(230)	(233)	(233)	(244)	(233)	(233)	(241)	(241)	(247)	(274)	(275)	(283)	(288)	(295)	(293)	(301)	(322)	(317)	(304)	(315)	(320)	(306)	(314)	(302)
Selling, General & Administrative	(293)	(293)	(299)	(299)	(299)	(297)	(310)	(319)	(250)	(345)	(351)	(362)	(218)	(356)	(329)	(298)	(252)	(304)	(321)	(321)	(249)	(235)	(225)	(210)	(226)	(239)	(257)	(297)	(309)	(314)	(302)	(289)	(285)	(276)	(263)	(262)	(259)	(260)	(259)	(249)	(252)	(239)	(241)	(237)	(238)	(255)	(259)	(268)	(269)	(265)	(265)	(253)	(264)	(252)	(260)	(254)	(233)	(243)	(212)	(211)	(210)	(198)	(205)	(204)	(201)	(212)	(212)	(219)	(220)	(216)	(224)	(218)	(230)	(228)	(229)	(240)	(233)	(233)	(244)	(243)	(249)	(266)	(275)	(283)	(288)	(295)	(293)	(301)	(322)	(314)	(304)	(315)	(320)	(306)	(314)	(302)
Other Operating Expenses	0	0	0	(14)	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	0	0	0	0	0	19	19	29	29	21	21	11	11	0	0	78	82	82	82	(7)	0	0	13	13	13	16	3	3	3	0	0	(4)	0	0	0	0	0	0	0	(20)	(20)	0	0	(4)	(4)	(4)	0	0	3	3	3	(8)	0	0	0	0	0	0	0	(4)	0	0	0	0	0	0
Operating Income	232 N/A	201 -13%	210 +5%	193 -8%	198 +2%	241 +22%	236 -2%	256 +8%	192 -25%	233 +22%	238 +2%	213 -10%	165 -23%	201 +22%	188 -7%	171 -9%	117 -32%	128 +10%	139 +8%	174 +25%	195 +12%	209 +7%	223 +7%	232 +4%	204 -12%	210 +2%	205 -2%	203 -1%	210 +3%	242 +15%	246 +2%	238 -3%	257 +8%	229 -11%	228 -1%	257 +13%	269 +4%	269 +0%	257 -5%	252 -2%	241 -4%	242 +0%	259 +7%	230 -11%	224 -2%	265 +18%	245 -7%	251 +2%	246 -2%	146 -41%	119 -19%	139 +17%	159 +15%	164 +3%	169 +3%	151 -11%	177 +18%	171 -3%	192 +12%	206 +7%	185 -10%	195 +5%	196 +1%	170 -13%	171 +0%	178 +4%	185 +4%	184 0%	186 +1%	159 -14%	151 -5%	157 +4%	138 -12%	131 -5%	104 -21%	140 +35%	166 +19%	175 +5%	190 +9%	181 -4%	173 -5%	163 -6%	180 +10%	186 +3%	181 -3%	179 -1%	199 +11%	210 +5%	226 +8%	228 +1%	253 +11%	269 +6%	243 -9%	261 +7%	249 -4%	228 -9%
Pre-Tax Income
Interest Income Expense	(38)	(30)	(26)	(27)	(30)	(35)	(33)	(34)	(29)	(39)	(48)	(40)	(26)	(51)	(47)	(51)	(45)	(50)	(50)	(40)	(29)	(19)	(14)	(11)	(11)	(12)	(6)	(14)	(13)	(10)	(9)	(0)	(1)	(1)	(2)	(12)	(12)	(16)	(19)	(16)	(18)	(14)	(15)	(18)	(13)	(13)	(19)	(12)	(9)	(10)	5	4	4	3	9	7	(2)	(1)	(12)	(9)	(11)	(11)	(11)	(7)	(5)	(9)	(8)	(12)	(15)	(10)	(10)	(16)	(18)	(18)	(20)	(20)	(22)	(21)	(20)	(20)	(21)	(22)	(30)	(38)	(41)	(52)	(57)	(56)	(61)	(62)	(67)	(71)	(67)	(62)	(63)	(62)
Non-Reccuring Items	(9)	0	(14)	0	(15)	(33)	(20)	(20)	0	0	(15)	(15)	(15)	(15)	0	(24)	(58)	(70)	(70)	(49)	(31)	(22)	(22)	(18)	(13)	(10)	(10)	(10)	0	0	0	0	0	(1)	5	(7)	(14)	(20)	(78)	(67)	(61)	(54)	(6)	(5)	(4)	0	(2)	(5)	(7)	0	(9)	(7)	(5)	(7)	(4)	(3)	(2)	0	(4)	(4)	(4)	0	0	(1)	0	0	0	(19)	(20)	0	0	(1)	(8)	(3)	(3)	(23)	(18)	(25)	(26)	(15)	(13)	0	(9)	0	0	0	(3)	(4)	(4)	0	(11)	(11)	(25)	(26)	(15)	(16)
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	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	0	0	0	0	0	0	0	0	(0)	0	0	1	1	1	1	1	1	1	2	2	1	0	(0)	(1)	(0)	(0)	(0)	(0)	3	3	2	2	2	3	3	4	3	3	3	2	3	3	3	3
Pre-Tax Income	185 N/A	171 -8%	171 0%	166 -3%	152 -8%	173 +14%	183 +6%	202 +10%	163 -19%	194 +19%	175 -10%	158 -10%	125 -21%	136 +9%	140 +3%	96 -32%	15 -85%	8 -45%	19 +128%	84 +355%	135 +60%	168 +25%	187 +11%	203 +8%	180 -11%	188 +4%	189 +1%	179 -5%	197 +10%	232 +17%	237 +3%	237 N/A	257 +8%	228 -11%	230 +1%	239 +4%	243 +2%	233 -4%	160 -31%	168 +5%	162 -4%	173 +7%	238 +37%	207 -13%	207 +0%	252 +22%	225 -11%	234 +4%	231 -1%	136 -41%	115 -16%	136 +19%	159 +16%	160 +1%	174 +9%	155 -11%	173 +12%	170 -1%	177 +4%	193 +9%	169 -12%	184 +9%	186 +1%	164 -12%	167 +2%	170 +2%	177 +4%	154 -13%	151 -2%	151 0%	142 -6%	143 +0%	113 -21%	110 -3%	80 -27%	96 +19%	126 +32%	129 +3%	143 +11%	146 +2%	142 -2%	143 +1%	144 +0%	150 +4%	142 -5%	129 -9%	142 +10%	155 +9%	164 +6%	169 +3%	177 +5%	189 +7%	154 -18%	176 +14%	174 -1%	153 -12%
Net Income
Tax Provision	(64)	(60)	(60)	(59)	(54)	(53)	(57)	(64)	(59)	(72)	(72)	(67)	(54)	(57)	(55)	(37)	(22)	(30)	(28)	(53)	(61)	(65)	(75)	(79)	(64)	(65)	(64)	(53)	(65)	(76)	(74)	(78)	(86)	(77)	(80)	(80)	(78)	(76)	(65)	(69)	(61)	(65)	(72)	(63)	(66)	(82)	(75)	(79)	(76)	(34)	(27)	(35)	(38)	(47)	(51)	(43)	(54)	(54)	(58)	(64)	(57)	(61)	(61)	(35)	(46)	(41)	(43)	(49)	(41)	(51)	(47)	(50)	(35)	(26)	(18)	(22)	(29)	(36)	(36)	(35)	(39)	(41)	(44)	(42)	(12)	(7)	(9)	(11)	(31)	(33)	(38)	(44)	(41)	(46)	(43)	(48)
Income from Continuing Operations	121	111	111	107	98	120	126	138	103	122	104	91	71	79	85	59	(7)	(22)	(9)	31	74	103	113	124	117	123	126	126	133	155	164	160	170	151	150	159	165	158	96	100	101	109	166	144	141	170	150	155	155	102	87	101	121	114	124	112	118	117	118	129	113	123	125	129	121	128	134	105	110	100	95	94	78	84	62	74	96	93	107	111	104	102	100	107	130	122	134	144	133	135	138	145	113	130	131	105
Income to Minority Interest	(7)	(5)	(4)	(3)	(3)	(9)	(10)	(11)	(4)	(2)	(4)	(1)	(2)	(1)	(1)	(3)	4	4	8	3	7	9	3	7	3	(1)	(2)	(0)	(1)	(1)	1	(2)	(2)	(1)	(1)	(3)	(8)	(10)	(8)	(6)	(9)	(9)	(11)	(12)	(8)	(2)	(5)	(6)	(6)	(10)	(6)	(6)	(6)	(6)	(8)	(5)	(9)	(7)	(6)	(7)	(6)	(8)	(9)	(10)	(11)	(9)	(9)	(8)	(6)	(7)	(6)	(6)	(6)	(7)	(6)	(10)	(9)	(7)	(8)	(10)	(17)	(15)	(11)	(11)	(6)	(7)	(12)	(11)	(13)	(14)	(19)	(19)	(18)	(27)	(20)	(20)
Net Income (Common)	115 N/A	107 -7%	107 +0%	104 -2%	95 -9%	111 +16%	117 +5%	127 +9%	100 -22%	120 +21%	100 -17%	90 -10%	96 +7%	87 -9%	100 +14%	66 -34%	8 -88%	(10) N/A	(37) -277%	(11) +71%	30 N/A	51 +70%	87 +73%	114 +30%	104 -8%	107 +2%	109 +2%	111 +2%	117 +5%	140 +19%	150 +8%	143 -5%	154 +7%	135 -12%	134 -1%	141 +5%	142 +0%	132 -7%	72 -45%	79 +8%	77 -2%	84 +9%	140 +67%	118 -16%	118 +0%	153 +30%	131 -15%	134 +2%	134 +0%	77 -43%	66 -14%	81 +22%	100 +24%	93 -7%	101 +8%	92 -8%	94 +2%	95 +0%	98 +3%	107 +9%	21 -80%	34 +61%	38 +14%	34 -12%	106 +214%	115 +9%	121 +5%	103 -14%	104 +1%	93 -11%	90 -4%	88 -2%	72 -18%	77 +7%	56 -27%	64 +13%	87 +37%	87 -1%	99 +14%	100 +2%	87 -14%	87 +1%	89 +3%	96 +8%	124 +29%	115 -7%	121 +5%	133 +10%	120 -10%	122 +2%	120 -2%	126 +5%	95 -25%	103 +9%	112 +8%	85 -24%
EPS (Diluted)	4.33 N/A	4 -8%	4.09 +2%	4.06 -1%	3.77 -7%	4.34 +15%	4.64 +7%	5.05 +9%	3.94 -22%	4.67 +19%	3.87 -17%	3.51 -9%	3.73 +6%	3.38 -9%	3.92 +16%	2.58 -34%	0.3 -88%	-0.38 N/A	-1.2 -216%	-0.35 +71%	1.13 N/A	1.83 +62%	2.69 +47%	3.51 +30%	3.23 -8%	3.93 +22%	3.58 -9%	3.71 +4%	3.83 +3%	4.68 +22%	5.05 +8%	4.82 -5%	5.16 +7%	4.62 -10%	4.61 0%	4.89 +6%	4.9 +0%	5.62 +15%	3.12 -44%	2.76 -12%	2.72 -1%	2.96 +9%	4.92 +66%	4.12 -16%	4.13 +0%	5.37 +30%	4.61 -14%	4.7 +2%	4.72 +0%	3.3 -30%	2.81 -15%	2.84 +1%	3.53 +24%	4.11 +16%	3.6 -12%	3.3 -8%	3.39 +3%	4.17 +23%	3.48 -17%	3.81 +9%	0.88 -77%	1.31 +49%	1.5 +15%	1.32 -12%	4.14 +214%	4.55 +10%	4.76 +5%	4.06 -15%	4.11 +1%	3.67 -11%	3.54 -4%	3.49 -1%	2.86 -18%	3.11 +9%	2.26 -27%	2.56 +13%	3.53 +38%	3.48 -1%	3.96 +14%	4.02 +2%	3.47 -14%	3.49 +1%	3.58 +3%	3.85 +8%	4.97 +29%	4.63 -7%	4.86 +5%	5.32 +9%	4.78 -10%	4.86 +2%	4.77 -2%	5.01 +5%	3.78 -25%	4.11 +9%	4.44 +8%	3.39 -24%

Income Statement Balance Sheet Cash Flow Statement

Universal Corp
NYSE:UVV

Income Statement

Earnings Waterfall
Universal Corp

Income Statement
Universal Corp

See Also

Company

Help

Tools

Stocks

Universal Corp NYSE:UVV

Income Statement

Earnings Waterfall Universal Corp

Income Statement Universal Corp

See Also

Company

Help

Tools

Stocks

Universal Corp
NYSE:UVV

Earnings Waterfall
Universal Corp

Income Statement
Universal Corp