Sprouts Farmers Market Inc
NASDAQ:SFM
Income Statement
Earnings Waterfall
Sprouts Farmers Market Inc
Revenue
|
6.8B
USD
|
Cost of Revenue
|
-4.3B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
389.5m
USD
|
Other Expenses
|
-130.7m
USD
|
Net Income
|
258.9m
USD
|
Income Statement
Sprouts Farmers Market Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 438
N/A
|
2 587
+6%
|
2 708
+5%
|
2 841
+5%
|
2 967
+4%
|
3 102
+5%
|
3 261
+5%
|
3 397
+4%
|
3 593
+6%
|
3 729
+4%
|
3 858
+3%
|
3 991
+3%
|
4 046
+1%
|
4 184
+3%
|
4 336
+4%
|
4 506
+4%
|
4 665
+4%
|
4 821
+3%
|
4 959
+3%
|
5 082
+2%
|
5 207
+2%
|
5 334
+2%
|
5 428
+2%
|
5 539
+2%
|
5 635
+2%
|
5 867
+4%
|
6 095
+4%
|
6 232
+2%
|
6 469
+4%
|
6 398
-1%
|
6 277
-2%
|
6 209
-1%
|
6 100
-2%
|
6 166
+1%
|
6 239
+1%
|
6 321
+1%
|
6 404
+1%
|
6 496
+1%
|
6 593
+1%
|
6 715
+2%
|
6 837
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 713)
|
(1 812)
|
(1 896)
|
(1 993)
|
(2 082)
|
(2 183)
|
(2 302)
|
(2 403)
|
(2 541)
|
(2 628)
|
(2 716)
|
(2 818)
|
(2 683)
|
(2 790)
|
(2 906)
|
(3 021)
|
(3 098)
|
(3 147)
|
(3 188)
|
(3 214)
|
(3 460)
|
(3 547)
|
(3 615)
|
(3 692)
|
(3 740)
|
(3 863)
|
(3 942)
|
(3 972)
|
(4 090)
|
(4 026)
|
(3 968)
|
(3 945)
|
(3 891)
|
(3 931)
|
(3 974)
|
(4 012)
|
(4 056)
|
(4 109)
|
(4 161)
|
(4 241)
|
(4 316)
|
|
Gross Profit |
725
N/A
|
775
+7%
|
812
+5%
|
848
+4%
|
885
+4%
|
919
+4%
|
959
+4%
|
994
+4%
|
1 052
+6%
|
1 100
+5%
|
1 143
+4%
|
1 173
+3%
|
1 363
+16%
|
1 394
+2%
|
1 430
+3%
|
1 485
+4%
|
1 567
+6%
|
1 674
+7%
|
1 771
+6%
|
1 868
+5%
|
1 748
-6%
|
1 787
+2%
|
1 814
+1%
|
1 847
+2%
|
1 895
+3%
|
2 004
+6%
|
2 152
+7%
|
2 260
+5%
|
2 379
+5%
|
2 372
0%
|
2 309
-3%
|
2 264
-2%
|
2 209
-2%
|
2 235
+1%
|
2 265
+1%
|
2 309
+2%
|
2 349
+2%
|
2 387
+2%
|
2 433
+2%
|
2 474
+2%
|
2 522
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(584)
|
(612)
|
(635)
|
(658)
|
(685)
|
(713)
|
(748)
|
(778)
|
(821)
|
(860)
|
(899)
|
(942)
|
(1 150)
|
(1 187)
|
(1 223)
|
(1 265)
|
(1 340)
|
(1 440)
|
(1 539)
|
(1 636)
|
(1 512)
|
(1 552)
|
(1 588)
|
(1 633)
|
(1 670)
|
(1 733)
|
(1 840)
|
(1 911)
|
(1 988)
|
(1 992)
|
(1 939)
|
(1 887)
|
(1 870)
|
(1 891)
|
(1 918)
|
(1 955)
|
(1 979)
|
(2 008)
|
(2 046)
|
(2 090)
|
(2 132)
|
|
Selling, General & Administrative |
(584)
|
(612)
|
(635)
|
(658)
|
(685)
|
(713)
|
(748)
|
(778)
|
(821)
|
(860)
|
(899)
|
(942)
|
(1 072)
|
(1 108)
|
(1 144)
|
(1 187)
|
(1 246)
|
(1 320)
|
(1 392)
|
(1 462)
|
(1 404)
|
(1 441)
|
(1 473)
|
(1 515)
|
(1 550)
|
(1 611)
|
(1 717)
|
(1 788)
|
(1 864)
|
(1 867)
|
(1 815)
|
(1 763)
|
(1 748)
|
(1 768)
|
(1 794)
|
(1 832)
|
(1 856)
|
(1 882)
|
(1 918)
|
(1 960)
|
(2 000)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(94)
|
(26)
|
(52)
|
(80)
|
(108)
|
(111)
|
(115)
|
(118)
|
(121)
|
(122)
|
(123)
|
(123)
|
(124)
|
(124)
|
(124)
|
(124)
|
(122)
|
(123)
|
(124)
|
(124)
|
(124)
|
(126)
|
(129)
|
(130)
|
(132)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
(78)
|
(78)
|
0
|
(95)
|
(95)
|
(95)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
142
N/A
|
163
+15%
|
177
+9%
|
190
+7%
|
201
+5%
|
206
+3%
|
211
+2%
|
216
+2%
|
231
+7%
|
241
+4%
|
244
+1%
|
231
-5%
|
213
-8%
|
208
-3%
|
208
N/A
|
220
+6%
|
227
+3%
|
234
+3%
|
232
-1%
|
232
0%
|
235
+1%
|
236
+0%
|
226
-4%
|
214
-5%
|
225
+5%
|
271
+21%
|
312
+15%
|
349
+12%
|
391
+12%
|
380
-3%
|
370
-3%
|
377
+2%
|
339
-10%
|
344
+1%
|
347
+1%
|
354
+2%
|
369
+4%
|
379
+3%
|
386
+2%
|
385
0%
|
390
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(34)
|
(29)
|
(26)
|
(25)
|
(25)
|
(22)
|
(20)
|
(18)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(26)
|
(25)
|
(23)
|
(21)
|
(21)
|
(19)
|
(17)
|
(15)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
|
Non-Reccuring Items |
(21)
|
(21)
|
(11)
|
(3)
|
(2)
|
(3)
|
(9)
|
(8)
|
(7)
|
(6)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(13)
|
(13)
|
(15)
|
(7)
|
(6)
|
(5)
|
(4)
|
0
|
(3)
|
(2)
|
(2)
|
(5)
|
(3)
|
(4)
|
(6)
|
(11)
|
(39)
|
(41)
|
(42)
|
(39)
|
|
Total Other Income |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
84
N/A
|
109
+30%
|
138
+26%
|
162
+17%
|
174
+8%
|
180
+3%
|
181
+1%
|
189
+5%
|
206
+9%
|
220
+7%
|
229
+4%
|
216
-6%
|
199
-8%
|
192
-3%
|
191
-1%
|
201
+5%
|
206
+2%
|
212
+3%
|
208
-2%
|
206
-1%
|
196
-5%
|
197
+0%
|
187
-5%
|
176
-6%
|
196
+12%
|
244
+25%
|
288
+18%
|
329
+14%
|
377
+15%
|
364
-3%
|
356
-2%
|
364
+2%
|
322
-11%
|
329
+2%
|
332
+1%
|
337
+2%
|
349
+4%
|
332
-5%
|
338
+2%
|
335
-1%
|
344
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(43)
|
(53)
|
(63)
|
(66)
|
(68)
|
(68)
|
(70)
|
(77)
|
(82)
|
(86)
|
(81)
|
(74)
|
(68)
|
(63)
|
(65)
|
(66)
|
(51)
|
(48)
|
(39)
|
(37)
|
(48)
|
(45)
|
(45)
|
(47)
|
(59)
|
(71)
|
(78)
|
(89)
|
(86)
|
(83)
|
(87)
|
(78)
|
(79)
|
(82)
|
(85)
|
(88)
|
(83)
|
(83)
|
(81)
|
(85)
|
|
Income from Continuing Operations |
51
|
67
|
85
|
99
|
108
|
112
|
113
|
119
|
129
|
138
|
144
|
136
|
124
|
124
|
128
|
136
|
140
|
160
|
161
|
167
|
159
|
148
|
142
|
131
|
150
|
185
|
217
|
251
|
288
|
279
|
273
|
276
|
244
|
249
|
250
|
252
|
261
|
249
|
254
|
254
|
259
|
|
Net Income (Common) |
51
N/A
|
67
+30%
|
85
+26%
|
99
+17%
|
108
+8%
|
112
+4%
|
113
+1%
|
119
+5%
|
129
+9%
|
138
+7%
|
144
+4%
|
136
-6%
|
124
-8%
|
124
+0%
|
128
+3%
|
136
+6%
|
158
+17%
|
179
+13%
|
180
+0%
|
186
+3%
|
159
-15%
|
148
-6%
|
142
-4%
|
131
-8%
|
150
+14%
|
185
+24%
|
217
+17%
|
251
+16%
|
288
+15%
|
279
-3%
|
273
-2%
|
276
+1%
|
244
-12%
|
249
+2%
|
250
+0%
|
252
+1%
|
261
+4%
|
249
-5%
|
254
+2%
|
254
0%
|
259
+2%
|
|
EPS (Diluted) |
0.33
N/A
|
0.43
+30%
|
0.56
+30%
|
0.65
+16%
|
0.7
+8%
|
0.72
+3%
|
0.72
N/A
|
0.76
+6%
|
0.83
+9%
|
0.89
+7%
|
0.94
+6%
|
0.89
-5%
|
0.83
-7%
|
0.88
+6%
|
0.9
+2%
|
0.99
+10%
|
1.14
+15%
|
1.33
+17%
|
1.38
+4%
|
1.45
+5%
|
1.22
-16%
|
1.19
-2%
|
1.19
N/A
|
1.1
-8%
|
1.25
+14%
|
1.57
+26%
|
1.84
+17%
|
2.13
+16%
|
2.43
+14%
|
2.36
-3%
|
2.31
-2%
|
2.4
+4%
|
2.1
-13%
|
2.23
+6%
|
2.28
+2%
|
2.33
+2%
|
2.39
+3%
|
2.37
-1%
|
2.45
+3%
|
2.47
+1%
|
2.5
+1%
|