Scotts Miracle-Gro Income Statement (2009-2025) | SMG

1Y3Y5Y7Y10YAll
Download Data
Income Statement Jun2009 Sep2009 Jan2010 Apr2010 Jul2010 Sep2010 Jan2011 Apr2011 Jul2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Jan2016 Apr2016 Jul2016 Sep2016 Dec2016 Apr2017 Jul2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Jan2021 Apr2021 Jul2021 Sep2021 Jan2022 Apr2022 Jul2022 Sep2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Revenue & cost
Revenue 1,231.40M288.20M252.40M1,050.70M1,172.60M422.30M225.70M1,122.90M1,048.00M403.10M199.60M1,170.40M1,054.90M401.20M195.10M1,007.90M1,137.10M433.60M189.60M1,081.00M1,116.40M454.30M169.50M1,071.80M1,111.30M375.40M153.00M1,117.20M887.10M348.70M207.40M1,084.60M973.40M376.70M221.50M1,013.30M994.60M433.90M298.10M1,189.90M1,170.30M497.70M365.80M1,382.80M1,492.70M890.30M748.60M1,828.80M1,609.70M737.80M566.00M1,678.40M1,186.10M493.70M526.60M1,531.50M1,118.70M374.50M410.40M1,525.40M1,202.20M414.70M366.60M1,421.00M1,188.00M387.30M354.40M
Cost of Revenue 752.40M215.20M198.70M635.10M690.80M259.80M180.30M665.60M657.50M265.60M174.00M708.50M685.70M245.30M174.70M630.60M695.30M302.90M155.70M647.20M693.10M192.20M186.90M646.80M722.10M25.50M172.80M723.50M636.30M67.40M170.60M620.30M590.00M288.70M187.50M604.10M635.90M350.80M261.10M716.80M747.00M405.70M311.30M829.20M954.30M673.70M548.80M1,158.90M1,114.30M609.10M447.30M1,084.70M883.70M475.50M420.60M1,000.10M880.10M407.60M354.00M986.80M850.60M427.30M276.70M865.80M806.30M359.60M264.40M
Gross Profit 475.70M68.40M52.80M415.00M481.80M126.30M49.80M463.80M400.10M95.50M25.60M461.70M369.00M105.00M30.60M377.20M440.30M130.10M33.90M433.80M423.30M140.40M6.60M424.80M385.80M90.80M7.90M476.10M324.00M92.20M36.80M464.30M383.40M88.10M34.00M409.20M347.60M73.70M34.50M472.10M423.40M89.50M54.20M550.20M526.70M216.00M190.80M657.50M494.60M126.20M118.70M588.40M236.60M-70.80M95.70M412.70M205.90M-57.00M62.20M463.70M354.10M-29.50M88.50M547.90M378.00M23.50M88.70M
Operating items
Selling, General & Administrative 223.00M133.50M126.30M216.70M201.30M148.30M143.20M216.20M192.40M134.50M122.50M236.90M197.60M146.30M124.50M206.70M189.20M139.70M124.30M212.20M189.00M41.50M126.90M188.90M155.30M39.30M113.30M200.90M151.90M51.90M104.10M178.80M153.40M114.50M108.20M166.00M144.50M121.40M116.30M179.70M166.40M138.90M119.80M195.60M237.70M204.70M156.70M231.50M194.10M161.20M154.10M204.70M135.80M118.40M128.50M186.30M128.50M108.00M114.80M178.70M147.90M117.60M113.50M188.30M153.40M136.90M106.00M
Restructuring Costs 3.60M52.30M2.50M5.00M-0.40M-0.40M0.10M7.00M11.40M0.30M4.10M5.50M5.40M9.60M5.10M37.70M0.90M1.30M-47.20M-5.80M6.70M-0.20M1.00M0.40M3.60M-0.20M10.20M19.30M102.90M3.50M0.20M0.60M3.10M-2.50M0.30M4.20M-1.20M0.70M2.50M0.50M0.60M1.80M0.10M658.40M32.90M8.50M21.80M1.70M248.50M-7.10M2.10M-0.80M68.70M16.50M10.70M2.40M33.80M1.80M
Other Operating Expenses 1.10M-1.20M0.50M0.30M4.20M-4.10M0.60M0.70M2.20M-0.70M1.10M1.50M4.90M2.50M1.00M1.60M5.80M2.20M1.20M0.30M1.80M-0.20M0.20M1.30M5.60M6.70M5.30M0.80M6.50M4.00M2.10M-0.70M1.90M3.40M0.40M-2.00M1.80M-1.40M0.50M-0.60M-0.30M-2.80M0.60M0.60M2.10M-1.60M1.80M4.30M-4.90M-1.80M-0.50M1.60M1.60M-2.60M-1.80M-10.80M-6.90M-0.30M-4.30M-4.20M-7.20M-2.90M-2.70M
Operating Expenses 223.00M133.50M126.30M216.70M201.30M148.30M143.20M216.20M196.00M186.80M125.00M241.90M197.20M146.30M124.10M206.80M196.20M151.10M124.60M216.30M194.50M46.90M136.50M194.00M193.00M40.20M114.60M153.70M146.10M58.60M103.90M179.80M153.80M118.10M108.00M176.20M163.80M224.30M119.80M179.90M167.00M142.00M117.30M195.90M241.90M203.50M157.40M234.00M194.60M161.80M155.90M204.80M794.20M151.30M137.00M208.10M130.20M356.50M107.70M180.80M147.10M186.30M130.00M199.00M155.80M170.70M107.80M
Operating Income 250.00M-70.00M-69.00M196.70M280.10M-33.40M-94.50M245.60M192.40M-68.70M-99.00M217.10M170.20M-47.10M-91.90M171.90M249.00M-18.50M-89.70M217.10M200.90M-44.60M-106.00M231.60M191.40M-62.30M-97.70M369.20M216.90M-40.80M-61.80M285.30M236.10M-26.10M-71.90M232.30M185.70M-147.20M-84.90M290.20M258.20M-53.90M-62.60M353.70M284.50M9.60M34.00M424.10M302.10M-37.20M-35.40M387.90M-562.50M-223.90M-41.80M206.20M77.30M-416.10M-47.30M272.10M200.10M-216.10M-45.80M344.70M215.00M-150.10M-21.80M
EBIT 250.00M-70.00M-69.00M196.70M280.10M-33.40M-94.50M245.60M192.40M-68.70M-99.00M217.10M170.20M-47.10M-91.90M171.90M249.00M-18.50M-89.70M217.10M200.90M-44.60M-106.00M231.60M191.40M-62.30M-97.70M369.20M216.90M-40.80M-61.80M285.30M236.10M-26.10M-71.90M232.30M185.70M-147.20M-84.90M290.20M258.20M-53.90M-62.60M353.70M284.50M9.60M34.00M424.10M302.10M-37.20M-35.40M387.90M-562.50M-223.90M-41.80M206.20M77.30M-416.10M-47.30M272.10M200.10M-216.10M-45.80M344.70M215.00M-150.10M-21.80M
Non-operating items
Other Non Operating Income 0.40M31.90M6.20M-0.50M1.60M-8.30M3.80M0.30M-9.00M-10.00M-13.40M2.50M-9.20M2.60M2.50M2.90M260.10M5.10M2.30M2.60M2.80M1.90M12.80M15.20M0.90M1.20M1.30M1.80M1.90M1.70M1.50M1.60M-0.80M-0.40M0.10M-1.60M-1.20M-1.30M-1.30M-1.30M-1.30M-1.20M-1.40M-1.20M
Non Operating Income 3.80M-13.40M2.50M-9.20M2.60M2.50M2.90M260.10M5.10M2.30M2.60M2.80M1.90M12.80M15.20M0.90M1.20M1.30M1.80M1.90M1.70M1.50M1.60M-0.80M-0.40M0.10M-1.60M-1.20M-1.30M-1.30M-1.30M-1.30M-1.20M-1.40M-1.20M
Net income details
EBT 236.30M-76.50M-78.70M182.60M268.90M-41.60M-104.00M231.80M177.20M-82.40M-114.30M199.20M153.60M-59.10M-105.10M154.00M232.20M-29.80M-103.60M194.40M188.10M-53.20M-115.70M216.60M177.10M-72.10M-122.80M350.10M196.50M-40.10M-90.30M239.70M221.50M-56.00M-86.60M202.00M166.20M-165.90M-105.90M523.40M237.40M-73.40M-95.10M333.80M266.10M5.80M33.10M404.20M302.90M-63.10M-64.70M355.00M-576.70M-271.60M-94.30M149.80M52.00M-560.60M-114.20M219.80M183.00M-312.20M-90.90M300.90M207.30M-190.60M-63.30M
Tax Provisions 85.60M-27.20M-28.60M68.40M99.40M-15.70M-37.30M83.20M65.50M-28.70M-41.20M72.70M57.20M-20.90M-36.80M54.90M84.50M-10.60M-37.90M68.70M67.40M-18.10M-41.70M78.00M62.00M-20.70M-43.50M124.30M69.50M-12.70M-32.20M85.60M76.90M-13.70M-66.60M49.30M40.70M-35.30M-23.30M126.50M59.40M-17.80M-23.80M84.00M61.80M1.70M7.90M93.10M73.10M-14.40M-14.70M78.50M-132.80M-51.60M-29.60M40.40M8.30M-92.20M-33.70M62.30M50.90M-68.20M-24.80M83.40M58.20M-38.70M-15.50M
Profit After Tax 150.70M-28.60M-57.70M118.50M175.90M-33.10M-67.90M177.60M118.40M-62.00M-73.90M127.20M96.40M-40.10M-68.20M100.00M148.20M-19.40M-65.70M125.70M121.70M-15.50M-74.60M138.60M133.40M-41.30M-81.30M213.20M213.10M-26.90M-65.30M165.20M151.90M-42.30M-21.20M152.70M125.50M-147.00M-82.60M396.90M201.70M-58.10M-71.40M252.40M204.30M4.20M25.20M311.10M229.80M-48.70M-50.00M276.50M-443.90M-220.00M-64.70M109.40M43.70M-468.40M-80.50M157.50M132.10M-244.00M-69.50M217.50M149.10M-151.90M-125.00M
Equity Income 72.00M-228.10M126.40M180.90M-3.50M11.30M-13.20M-24.10M7.20M1.10M0.60M1.50M1.10M1.60M1.30M2.00M-1.50M21.50M-5.60M-7.30M-6.50M15.10M-14.20M-11.40M-7.30M22.20M-104.60M-22.50M-7.00M23.00M-61.60M-9.90M-5.90M25.30M-12.30M-13.10M
Net Income - Minority -13.50M-14.10M-13.80M-13.40M-12.40M-12.90M-12.50M-19.30M-12.40M-12.50M-12.60M
Income from Non-Controlling Interests -0.30M0.60M-0.30M-0.40M-1.00M0.50M-0.30M-0.40M-0.30M0.40M0.10M0.10M-0.10M0.10M-0.10M-0.10M-0.10M-0.30M0.10M0.20M0.50M0.30M0.80M0.20M
Income from Continuing Operations 150.70M-49.30M-50.10M114.20M169.50M-25.90M-66.70M148.60M111.70M-53.70M-73.10M126.50M96.40M-38.20M-68.30M99.10M147.70M-19.20M-65.70M125.70M120.70M-35.10M-74.00M138.60M115.10M-51.40M-79.30M225.80M127.00M-27.40M-58.10M154.10M144.60M-42.30M-20.00M152.70M125.50M-130.60M-82.60M396.90M178.00M-55.60M-71.30M249.80M204.30M4.10M25.20M311.10M229.80M-48.70M-50.00M276.50M-443.90M-220.00M-64.70M109.40M43.70M-468.40M-80.50M157.50M132.10M-244.00M-66.10M217.50M149.10M-151.90M-47.80M
Consolidated Net Income -2.90M34.40M-7.60M4.30M6.40M0.50M-2.00M28.20M-6.80M8.60M-0.80M0.70M-3.10M-3.50M0.50M0.90M0.50M-0.20M0.10M1.00M-0.30M0.60M-14.30M17.90M16.70M-7.40M-3.40M95.00M-15.60M-6.80M11.10M7.30M8.90M-1.20M-3.70M-42.70M-16.30M2.90M-0.50M23.60M-2.60M2.60M-1.00M-0.90M-3.90M0.80M-64.70M109.40M43.70M-468.40M-80.50M157.50M132.10M-244.00M-3.40M217.50M149.10M-151.90M-77.20M
Income towards Parent Company -2.90M34.40M-7.60M4.30M6.40M0.50M-2.00M28.20M-6.80M8.60M-0.80M0.70M-3.10M-3.50M0.50M0.90M0.50M-0.20M0.10M1.00M-13.80M-13.50M-28.10M4.50M4.30M-20.30M-15.90M75.70M-15.60M-19.20M-1.40M-5.30M8.90M-1.20M-3.70M-42.70M-16.30M2.90M-0.50M23.60M-2.60M2.60M-1.00M-0.90M-3.90M0.80M-64.70M109.40M43.70M-468.40M-80.50M157.50M132.10M-244.00M-3.40M217.50M149.10M-151.90M-77.20M
Net Income towards Common Stockholders -2.90M34.40M-7.60M4.30M6.40M0.50M-2.00M28.20M-6.80M8.60M-0.80M0.70M-3.10M-3.50M0.50M0.90M0.50M-0.20M0.10M1.00M-13.80M-13.50M-28.10M4.50M4.30M-20.30M-15.90M75.70M-15.60M-19.20M-1.40M-5.30M8.90M-1.20M-3.70M-42.70M-16.30M2.90M-0.50M23.60M-2.60M2.60M-1.00M-0.90M-3.90M0.80M-64.70M109.40M43.70M-468.40M-80.50M157.50M132.10M-244.00M-3.40M217.50M149.10M-151.90M-77.20M
Additional items
EPS (Basic) 2.32-0.44-0.881.792.65-0.50-1.022.701.84-1.00-1.212.091.58-0.66-1.111.622.40-0.31-1.062.031.99-0.24-1.242.282.18-0.65-1.323.483.49-0.44-1.092.762.57-0.72-0.372.702.27-2.65-1.497.173.63-1.04-1.284.533.670.070.445.584.12-0.88-0.904.98-8.01-3.97-1.171.950.78-8.37-1.422.772.33-4.30-1.213.782.58-2.65-2.16
EPS (Weighted Average and Diluted) 2.28-0.44-0.881.762.59-0.50-1.022.631.79-1.00-1.212.051.55-0.66-1.111.602.37-0.31-1.062.001.95-0.24-1.242.242.14-0.65-1.323.433.44-0.44-1.092.732.53-0.72-0.372.662.23-2.65-1.497.103.56-1.04-1.284.473.570.070.435.444.00-0.87-0.904.94-8.01-3.97-1.171.940.77-8.36-1.422.742.28-4.25-1.213.722.54-2.60-2.16
Shares Outstanding (Weighted Average) 65.00M65.90M66.20M66.50M66.30M66.10M65.60M60.90M60.90M61.10M61.40M61.60M61.70M62.10M62.00M61.70M60.80M60.90M61.30M61.50M61.40M61.30M60.10M60.00M59.70M57.60M57.00M56.50M55.30M55.40M55.50M55.80M55.70M55.70M55.70M55.70M55.80M55.40M55.50M55.60M55.50M56.00M56.20M56.70M56.80M56.80M57.30M57.60M57.70M57.90M
Shares Outstanding (Diluted Average) 66.10M65.90M67.40M67.90M66.30M67.70M67.10M60.90M62.00M62.20M61.40M62.40M62.60M62.10M63.10M62.80M60.80M62.10M62.30M61.50M62.40M62.20M60.10M60.90M60.60M57.60M58.00M57.40M55.30M55.90M56.60M55.80M56.60M57.10M57.10M57.10M57.40M55.40M56.30M55.60M55.50M56.50M56.60M56.70M57.40M58.00M57.30M58.60M58.60M57.90M
EBITDA 250.00M-70.00M-69.00M196.70M280.10M-33.40M-94.50M245.60M192.40M-68.70M-99.00M217.10M170.20M-47.10M-91.90M171.90M249.00M-18.50M-89.70M217.10M200.90M-44.60M-106.00M231.60M191.40M-62.30M-97.70M369.20M216.90M-40.80M-61.80M285.30M236.10M-26.10M-71.90M232.30M185.70M-147.20M-84.90M290.20M258.20M-53.90M-62.60M353.70M284.50M9.60M34.00M424.10M302.10M-37.20M-35.40M387.90M-562.50M-223.90M-41.80M206.20M77.30M-416.10M-47.30M272.10M200.10M-216.10M-45.80M344.70M215.00M-150.10M-21.80M
Interest Expenses 13.70M6.50M9.70M14.10M11.20M8.20M9.50M13.80M14.00M13.70M15.30M17.90M16.60M12.00M13.20M17.90M16.80M11.30M13.90M12.00M12.80M8.60M9.70M15.00M14.30M9.80M16.30M19.10M16.90M10.60M15.30M21.50M21.80M13.40M17.80M22.60M23.20M22.80M25.20M28.90M25.90M21.80M20.00M22.70M20.30M16.60M16.10M19.30M21.90M21.60M23.80M28.30M31.00M35.00M42.70M48.30M47.10M40.00M42.80M44.10M38.80M33.20M33.90M36.60M31.80M26.80M27.20M
Tax Rate 36.23%35.56%36.34%37.46%36.97%37.74%35.87%35.89%36.96%34.83%36.05%36.50%37.24%35.36%35.01%35.65%36.39%35.57%36.58%35.34%35.83%34.02%36.04%36.01%35.01%28.71%35.42%35.50%35.37%31.67%35.66%35.71%34.72%24.46%76.91%24.41%24.49%21.28%22.00%24.17%25.02%24.25%25.03%25.16%23.22%29.31%23.87%23.03%24.13%22.82%22.72%22.11%23.03%19.00%31.39%26.97%15.96%16.45%29.51%28.34%27.81%21.84%27.28%27.72%28.08%20.30%24.49%