Annual Financials for ODP Corp.
Fiscal year is January-December. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Sales/Revenue
|
11.02B | 10.65B | 8.87B | 8.47B | 8.49B | |
Sales Growth |
- | -3.34% | -16.67% | -4.59% | 0.31% | |
Cost of Goods Sold (COGS) incl. D&A |
8.5B | 8.21B | 6.93B | 6.61B | 6.65B | |
COGS excluding D&A |
8.3B | 8.01B | 6.77B | 6.47B | 6.52B | |
Depreciation & Amortization Expense |
191M | 204M | 157M | 146M | 131M | |
Depreciation |
160M | 173M | 151M | 137M | 122M | |
Amortization of Intangibles |
31M | 31M | 6M | 9M | 9M | |
COGS Growth |
- | -3.31% | -15.67% | -4.56% | 0.62% | |
Gross Income |
2.52B | 2.43B | 1.95B | 1.85B | 1.84B | |
Gross Income Growth |
- | -3.45% | -20.06% | -4.68% | -0.81% | |
Gross Profit Margin |
- | - | - | - | 21.66% | NA |
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
SG&A Expense |
2.16B | 2.05B | 1.66B | 1.55B | 1.54B | |
Research & Development |
- | - | - | - | - | |
Other SG&A |
2.16B | 2.05B | 1.66B | 1.55B | 1.54B | |
SGA Growth |
- | -5.13% | -19.31% | -6.40% | -0.39% | |
Other Operating Expense |
- | - | - | - | - | |
Unusual Expense |
119M | 172M | 296M | 71M | 53M | |
EBIT after Unusual Expense |
239M | 210M | (296M) | 234M | 243M | |
Non Operating Income/Expense |
15M | 2M | 6M | 24M | 10M | |
Non-Operating Interest Income |
25M | 23M | 4M | 1M | 5M | |
Equity in Affiliates (Pretax) |
- | - | - | - | - | |
Interest Expense |
121M | 89M | 42M | 28M | 16M | |
Interest Expense Growth |
- | -26.45% | -52.81% | -33.33% | -42.86% | |
Gross Interest Expense |
121M | 89M | 42M | 28M | 16M | |
Interest Capitalized |
- | - | - | - | - | |
Pretax Income |
158M | 146M | (38M) | 231M | 242M | |
Pretax Income Growth |
- | -7.59% | -126.03% | 707.89% | 4.76% | |
Pretax Margin |
- | - | - | - | 2.85% | NA |
Income Tax |
59M | 47M | 25M | 44M | 64M | |
Income Tax - Current Domestic |
10M | (61M) | 10M | 22M | 22M | |
Income Tax - Current Foreign |
9M | 8M | 4M | 5M | 7M | |
Income Tax - Deferred Domestic |
40M | 95M | 14M | 15M | 37M | |
Income Tax - Deferred Foreign |
- | 5M | (3M) | 2M | (2M) | |
Income Tax Credits |
- | - | - | - | - | |
Equity in Affiliates |
- | - | - | - | - | |
Other After Tax Income (Expense) |
- | - | - | - | - | |
Consolidated Net Income |
99M | 99M | (63M) | 187M | 178M | |
Minority Interest Expense |
- | - | - | - | - | |
Net Income |
99M | 99M | (63M) | 187M | 178M | |
Net Income Growth |
- | 0.00% | -163.64% | 396.83% | -4.81% | |
Net Margin Growth |
- | - | - | - | 2.10% | NA |
Extraordinaries & Discontinued Operations |
5M | - | (256M) | (395M) | (12M) | |
Extra Items & Gain/Loss Sale Of Assets |
(4M) | - | - | - | - | |
Cumulative Effect - Accounting Chg |
- | - | - | - | - | |
Discontinued Operations |
9M | - | (256M) | (395M) | (12M) | |
Net Income After Extraordinaries |
104M | 99M | (319M) | (208M) | 166M | |
Preferred Dividends |
- | - | - | - | - | |
Net Income Available to Common |
108M | 99M | (319M) | (208M) | 166M | |
EPS (Basic) |
1.95 | 1.82 | (6.02) | (3.92) | 3.46 | |
EPS (Basic) Growth |
- | -6.99% | -431.35% | 34.80% | 188.12% | |
Basic Shares Outstanding |
55.3M | 54.5M | 53M | 53M | 48M | |
EPS (Diluted) |
1.91 | 1.79 | (6.02) | (3.92) | 3.46 | |
EPS (Diluted) Growth |
- | -6.51% | -436.21% | 34.80% | 188.12% | |
Diluted Shares Outstanding |
56.4M | 55.3M | 53M | 53M | 48M | |
EBITDA |
549M | 586M | 447M | 451M | 427M | |
EBITDA Growth |
- | 6.74% | -23.72% | 0.89% | -5.32% | |
EBITDA Margin |
- | - | - | - | 5.03% | NA |