G-III Apparel Group Ltd
NASDAQ:GIII
Income Statement
Earnings Waterfall
G-III Apparel Group Ltd
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-946.1m
USD
|
Operating Income
|
295.7m
USD
|
Other Expenses
|
-119.5m
USD
|
Net Income
|
176.2m
USD
|
Income Statement
G-III Apparel Group Ltd
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 718
N/A
|
1 812
+5%
|
1 932
+7%
|
2 075
+7%
|
2 117
+2%
|
2 184
+3%
|
2 234
+2%
|
2 331
+4%
|
2 344
+1%
|
2 369
+1%
|
2 337
-1%
|
2 311
-1%
|
2 386
+3%
|
2 458
+3%
|
2 554
+4%
|
2 695
+6%
|
2 807
+4%
|
2 890
+3%
|
2 976
+3%
|
3 024
+2%
|
3 076
+2%
|
3 098
+1%
|
3 117
+1%
|
3 173
+2%
|
3 161
0%
|
2 932
-7%
|
2 585
-12%
|
2 284
-12%
|
2 055
-10%
|
2 170
+6%
|
2 356
+9%
|
2 545
+8%
|
2 767
+9%
|
2 936
+6%
|
3 058
+4%
|
3 121
+2%
|
3 227
+3%
|
3 145
-3%
|
3 199
+2%
|
3 188
0%
|
3 098
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 133)
|
(1 189)
|
(1 260)
|
(1 336)
|
(1 360)
|
(1 402)
|
(1 432)
|
(1 488)
|
(1 506)
|
(1 519)
|
(1 500)
|
(1 489)
|
(1 546)
|
(1 581)
|
(1 630)
|
(1 702)
|
(1 752)
|
(1 802)
|
(1 860)
|
(1 917)
|
(1 969)
|
(1 989)
|
(2 008)
|
(2 047)
|
(2 043)
|
(1 926)
|
(1 676)
|
(1 476)
|
(1 311)
|
(1 354)
|
(1 482)
|
(1 621)
|
(1 778)
|
(1 897)
|
(1 983)
|
(2 049)
|
(2 126)
|
(2 040)
|
(2 047)
|
(1 946)
|
(1 856)
|
|
Gross Profit |
585
N/A
|
623
+6%
|
671
+8%
|
739
+10%
|
757
+2%
|
781
+3%
|
802
+3%
|
843
+5%
|
839
-1%
|
850
+1%
|
837
-1%
|
822
-2%
|
841
+2%
|
877
+4%
|
924
+5%
|
994
+8%
|
1 055
+6%
|
1 088
+3%
|
1 116
+3%
|
1 107
-1%
|
1 107
0%
|
1 109
+0%
|
1 109
+0%
|
1 126
+2%
|
1 118
-1%
|
1 006
-10%
|
909
-10%
|
808
-11%
|
744
-8%
|
816
+10%
|
874
+7%
|
924
+6%
|
988
+7%
|
1 039
+5%
|
1 075
+3%
|
1 072
0%
|
1 101
+3%
|
1 105
+0%
|
1 153
+4%
|
1 241
+8%
|
1 242
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(454)
|
(492)
|
(536)
|
(589)
|
(592)
|
(609)
|
(619)
|
(635)
|
(654)
|
(672)
|
(685)
|
(694)
|
(729)
|
(794)
|
(840)
|
(884)
|
(892)
|
(905)
|
(907)
|
(899)
|
(874)
|
(874)
|
(872)
|
(886)
|
(871)
|
(824)
|
(748)
|
(679)
|
(642)
|
(626)
|
(649)
|
(652)
|
(676)
|
(719)
|
(757)
|
(815)
|
(855)
|
(893)
|
(1 301)
|
(941)
|
(946)
|
|
Selling, General & Administrative |
(441)
|
(477)
|
(520)
|
(571)
|
(572)
|
(587)
|
(597)
|
(611)
|
(629)
|
(645)
|
(657)
|
(664)
|
(697)
|
(749)
|
(791)
|
(836)
|
(855)
|
(860)
|
(863)
|
(852)
|
(835)
|
(835)
|
(832)
|
(847)
|
(832)
|
(785)
|
(709)
|
(639)
|
(603)
|
(590)
|
(616)
|
(622)
|
(648)
|
(692)
|
(731)
|
(788)
|
(828)
|
(865)
|
(918)
|
(915)
|
(919)
|
|
Depreciation & Amortization |
(14)
|
(15)
|
(17)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(25)
|
(27)
|
(29)
|
(30)
|
(33)
|
(35)
|
(38)
|
(37)
|
(38)
|
(37)
|
(36)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(39)
|
(36)
|
(33)
|
(30)
|
(28)
|
(27)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(27)
|
(28)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(355)
|
0
|
0
|
|
Operating Income |
131
N/A
|
131
+0%
|
135
+3%
|
150
+11%
|
165
+10%
|
173
+5%
|
182
+5%
|
208
+14%
|
185
-11%
|
178
-3%
|
152
-15%
|
128
-16%
|
112
-12%
|
83
-26%
|
84
+2%
|
110
+31%
|
163
+48%
|
183
+12%
|
209
+15%
|
208
-1%
|
234
+12%
|
235
+1%
|
238
+1%
|
240
+1%
|
247
+3%
|
182
-26%
|
161
-12%
|
129
-20%
|
103
-20%
|
190
+85%
|
225
+18%
|
272
+21%
|
313
+15%
|
320
+2%
|
318
-1%
|
257
-19%
|
246
-5%
|
212
-14%
|
(149)
N/A
|
300
N/A
|
296
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(16)
|
(24)
|
(33)
|
(44)
|
(44)
|
(43)
|
(43)
|
(42)
|
(44)
|
(45)
|
(45)
|
(45)
|
(44)
|
(47)
|
(43)
|
(49)
|
(50)
|
(50)
|
(54)
|
(47)
|
(43)
|
(46)
|
(17)
|
(26)
|
(34)
|
(29)
|
(56)
|
(47)
|
(45)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(3)
|
(2)
|
(1)
|
(1)
|
(19)
|
(23)
|
(40)
|
(41)
|
(20)
|
(16)
|
1
|
2
|
1
|
1
|
(5)
|
(5)
|
(355)
|
(360)
|
0
|
(356)
|
(12)
|
|
Total Other Income |
0
|
0
|
0
|
12
|
12
|
12
|
12
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
3
|
3
|
3
|
3
|
0
|
(1)
|
(1)
|
(0)
|
5
|
4
|
4
|
(1)
|
3
|
|
Pre-Tax Income |
122
N/A
|
122
+0%
|
126
+3%
|
154
+22%
|
168
+9%
|
177
+5%
|
188
+6%
|
203
+8%
|
179
-12%
|
173
-4%
|
147
-15%
|
121
-18%
|
78
-36%
|
57
-27%
|
50
-13%
|
65
+32%
|
110
+68%
|
140
+27%
|
166
+19%
|
166
N/A
|
184
+11%
|
186
+1%
|
188
+1%
|
191
+2%
|
182
-5%
|
112
-39%
|
78
-30%
|
38
-51%
|
36
-7%
|
128
+259%
|
175
+37%
|
230
+31%
|
271
+18%
|
274
+1%
|
295
+8%
|
226
-23%
|
(138)
N/A
|
(174)
-26%
|
(201)
-15%
|
(103)
+49%
|
241
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(46)
|
(48)
|
(55)
|
(60)
|
(63)
|
(67)
|
(74)
|
(65)
|
(62)
|
(51)
|
(41)
|
(26)
|
(18)
|
(18)
|
(23)
|
(40)
|
(49)
|
(57)
|
(45)
|
(46)
|
(45)
|
(47)
|
(48)
|
(38)
|
(19)
|
(11)
|
(4)
|
(12)
|
(39)
|
(52)
|
(64)
|
(71)
|
(70)
|
(73)
|
(51)
|
4
|
12
|
19
|
(12)
|
(66)
|
|
Income from Continuing Operations |
76
|
77
|
79
|
100
|
109
|
115
|
121
|
129
|
114
|
111
|
97
|
80
|
52
|
39
|
32
|
43
|
70
|
90
|
109
|
121
|
138
|
140
|
141
|
143
|
144
|
93
|
66
|
34
|
24
|
89
|
123
|
167
|
200
|
204
|
221
|
176
|
(134)
|
(162)
|
(182)
|
(115)
|
175
|
|
Income to Minority Interest |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
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
|
2
|
1
|
1
|
1
|
|
Net Income (Common) |
77
N/A
|
78
+0%
|
80
+3%
|
101
+26%
|
110
+9%
|
116
+5%
|
122
+5%
|
129
+5%
|
114
-11%
|
111
-3%
|
97
-12%
|
80
-17%
|
52
-35%
|
39
-25%
|
32
-19%
|
43
+35%
|
62
+46%
|
82
+33%
|
101
+23%
|
114
+12%
|
138
+22%
|
140
+2%
|
141
+1%
|
143
+1%
|
144
+1%
|
93
-36%
|
66
-28%
|
34
-48%
|
24
-31%
|
89
+279%
|
123
+38%
|
167
+35%
|
201
+20%
|
205
+2%
|
222
+8%
|
176
-21%
|
(133)
N/A
|
(161)
-21%
|
(180)
-12%
|
(114)
+37%
|
176
N/A
|
|
EPS (Diluted) |
1.85
N/A
|
1.85
N/A
|
1.85
N/A
|
2.21
+19%
|
2.48
+12%
|
2.5
+1%
|
2.63
+5%
|
2.77
+5%
|
2.46
-11%
|
2.37
-4%
|
2.11
-11%
|
1.7
-19%
|
1.1
-35%
|
0.79
-28%
|
0.64
-19%
|
0.84
+31%
|
1.24
+48%
|
1.64
+32%
|
2
+22%
|
2.24
+12%
|
2.75
+23%
|
2.81
+2%
|
2.87
+2%
|
2.94
+2%
|
2.94
N/A
|
1.92
-35%
|
1.36
-29%
|
0.7
-49%
|
0.48
-31%
|
1.81
+277%
|
2.51
+39%
|
3.38
+35%
|
4.05
+20%
|
4.17
+3%
|
4.53
+9%
|
3.63
-20%
|
-2.79
N/A
|
-3.38
-21%
|
-3.86
-14%
|
-2.44
+37%
|
3.75
N/A
|