Steven Madden Ltd
NASDAQ:SHOO
Income Statement
Earnings Waterfall
Steven Madden Ltd
Revenue
|
2B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
832.4m
USD
|
Operating Expenses
|
-612.7m
USD
|
Operating Income
|
219.7m
USD
|
Other Expenses
|
-48.2m
USD
|
Net Income
|
171.6m
USD
|
Income Statement
Steven Madden Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 314
N/A
|
1 340
+2%
|
1 338
0%
|
1 335
0%
|
1 335
0%
|
1 354
+1%
|
1 382
+2%
|
1 404
+2%
|
1 405
+0%
|
1 411
+0%
|
1 413
+0%
|
1 408
0%
|
1 400
-1%
|
1 437
+3%
|
1 485
+3%
|
1 518
+2%
|
1 546
+2%
|
1 569
+1%
|
1 590
+1%
|
1 608
+1%
|
1 654
+3%
|
1 681
+2%
|
1 734
+3%
|
1 778
+3%
|
1 787
+1%
|
1 731
-3%
|
1 424
-18%
|
1 269
-11%
|
1 202
-5%
|
1 204
+0%
|
1 459
+21%
|
1 641
+12%
|
1 866
+14%
|
2 065
+11%
|
2 202
+7%
|
2 230
+1%
|
2 122
-5%
|
2 026
-5%
|
1 936
-4%
|
1 932
0%
|
1 982
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(832)
|
(852)
|
(854)
|
(854)
|
(866)
|
(882)
|
(901)
|
(910)
|
(905)
|
(905)
|
(902)
|
(892)
|
(878)
|
(898)
|
(929)
|
(950)
|
(968)
|
(983)
|
(996)
|
(1 004)
|
(1 038)
|
(1 043)
|
(1 075)
|
(1 098)
|
(1 101)
|
(1 073)
|
(880)
|
(781)
|
(737)
|
(734)
|
(874)
|
(976)
|
(1 099)
|
(1 208)
|
(1 298)
|
(1 316)
|
(1 248)
|
(1 185)
|
(1 123)
|
(1 116)
|
(1 149)
|
|
Gross Profit |
482
N/A
|
488
+1%
|
485
-1%
|
481
-1%
|
469
-2%
|
472
+1%
|
481
+2%
|
494
+3%
|
501
+1%
|
505
+1%
|
510
+1%
|
516
+1%
|
522
+1%
|
538
+3%
|
557
+3%
|
568
+2%
|
578
+2%
|
586
+1%
|
594
+1%
|
603
+2%
|
616
+2%
|
637
+3%
|
659
+3%
|
680
+3%
|
686
+1%
|
658
-4%
|
544
-17%
|
488
-10%
|
465
-5%
|
470
+1%
|
584
+24%
|
665
+14%
|
768
+16%
|
856
+12%
|
904
+6%
|
914
+1%
|
874
-4%
|
841
-4%
|
813
-3%
|
816
+0%
|
832
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(280)
|
(285)
|
(287)
|
(292)
|
(301)
|
(308)
|
(320)
|
(326)
|
(326)
|
(334)
|
(339)
|
(348)
|
(353)
|
(368)
|
(381)
|
(391)
|
(407)
|
(410)
|
(419)
|
(424)
|
(443)
|
(456)
|
(471)
|
(494)
|
(505)
|
(509)
|
(466)
|
(442)
|
(408)
|
(404)
|
(448)
|
(476)
|
(520)
|
(540)
|
(570)
|
(589)
|
(592)
|
(611)
|
(604)
|
(603)
|
(613)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(86)
|
(6)
|
(12)
|
(18)
|
(23)
|
(23)
|
(23)
|
(22)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(22)
|
(1)
|
(3)
|
(4)
|
(22)
|
(6)
|
(5)
|
(5)
|
(17)
|
(4)
|
(4)
|
(4)
|
(15)
|
(4)
|
(6)
|
(7)
|
(21)
|
(7)
|
(5)
|
(3)
|
(16)
|
|
Other Operating Expenses |
(280)
|
(286)
|
(288)
|
(293)
|
(147)
|
(308)
|
(320)
|
(326)
|
(267)
|
(334)
|
(340)
|
(348)
|
(290)
|
(368)
|
(381)
|
(390)
|
(335)
|
(409)
|
(418)
|
(423)
|
(335)
|
(449)
|
(457)
|
(472)
|
(460)
|
(480)
|
(438)
|
(414)
|
(368)
|
(378)
|
(421)
|
(450)
|
(482)
|
(513)
|
(541)
|
(558)
|
(547)
|
(579)
|
(575)
|
(577)
|
(573)
|
|
Operating Income |
203
N/A
|
203
+0%
|
198
-3%
|
189
-4%
|
168
-11%
|
164
-2%
|
161
-2%
|
168
+4%
|
175
+4%
|
172
-2%
|
171
-1%
|
168
-1%
|
169
+1%
|
170
+1%
|
176
+4%
|
178
+1%
|
171
-4%
|
176
+3%
|
175
0%
|
180
+3%
|
173
-4%
|
182
+5%
|
189
+4%
|
186
-1%
|
181
-3%
|
148
-18%
|
77
-48%
|
46
-40%
|
57
+23%
|
66
+16%
|
137
+107%
|
188
+38%
|
248
+32%
|
317
+28%
|
334
+5%
|
324
-3%
|
282
-13%
|
230
-18%
|
209
-9%
|
213
+2%
|
220
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
5
|
5
|
5
|
3
|
3
|
2
|
0
|
2
|
2
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(0)
|
1
|
3
|
6
|
7
|
7
|
|
Non-Reccuring Items |
1
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(42)
|
(40)
|
(79)
|
(88)
|
(43)
|
(43)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(7)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
|
Pre-Tax Income |
209
N/A
|
209
0%
|
203
-2%
|
195
-4%
|
171
-12%
|
165
-4%
|
161
-2%
|
166
+3%
|
173
+4%
|
172
0%
|
171
-1%
|
170
-1%
|
171
+1%
|
173
+1%
|
179
+4%
|
180
+1%
|
172
-4%
|
178
+3%
|
178
N/A
|
183
+3%
|
177
-3%
|
186
+5%
|
189
+2%
|
187
-1%
|
181
-3%
|
110
-39%
|
41
-63%
|
(31)
N/A
|
(30)
+3%
|
23
N/A
|
94
+301%
|
185
+97%
|
242
+31%
|
312
+29%
|
329
+5%
|
321
-2%
|
282
-12%
|
233
-18%
|
215
-8%
|
220
+2%
|
221
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(76)
|
(75)
|
(71)
|
(67)
|
(59)
|
(56)
|
(56)
|
(57)
|
(59)
|
(54)
|
(53)
|
(52)
|
(50)
|
(55)
|
(57)
|
(57)
|
(61)
|
(58)
|
(55)
|
(48)
|
(46)
|
(49)
|
(48)
|
(49)
|
(40)
|
(22)
|
(6)
|
6
|
8
|
(6)
|
(21)
|
(39)
|
(50)
|
(67)
|
(73)
|
(70)
|
(65)
|
(53)
|
(49)
|
(51)
|
(47)
|
|
Income from Continuing Operations |
133
|
134
|
132
|
128
|
113
|
109
|
105
|
109
|
114
|
118
|
118
|
118
|
121
|
118
|
122
|
123
|
112
|
120
|
124
|
135
|
131
|
137
|
141
|
138
|
142
|
89
|
35
|
(25)
|
(23)
|
18
|
72
|
146
|
193
|
245
|
256
|
251
|
217
|
180
|
166
|
169
|
174
|
|
Income to Minority Interest |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
(0)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Net Income (Common) |
132
N/A
|
132
+0%
|
131
-1%
|
127
-4%
|
112
-12%
|
108
-3%
|
105
-3%
|
108
+4%
|
113
+4%
|
117
+3%
|
117
+0%
|
118
+1%
|
121
+3%
|
117
-3%
|
122
+4%
|
122
+0%
|
118
-3%
|
127
+7%
|
130
+3%
|
141
+9%
|
129
-9%
|
135
+5%
|
139
+3%
|
136
-2%
|
141
+4%
|
89
-37%
|
36
-60%
|
(23)
N/A
|
(18)
+21%
|
20
N/A
|
74
+265%
|
147
+100%
|
191
+29%
|
244
+28%
|
256
+5%
|
250
-2%
|
216
-14%
|
178
-17%
|
164
-8%
|
167
+2%
|
172
+2%
|
|
EPS (Diluted) |
1.32
N/A
|
1.35
+2%
|
1.36
+1%
|
1.33
-2%
|
1.17
-12%
|
1.16
-1%
|
1.12
-3%
|
1.18
+5%
|
1.23
+4%
|
1.29
+5%
|
1.3
+1%
|
1.32
+2%
|
1.35
+2%
|
1.33
-1%
|
1.4
+5%
|
1.4
N/A
|
1.35
-4%
|
1.47
+9%
|
1.5
+2%
|
1.63
+9%
|
1.51
-7%
|
1.59
+5%
|
1.65
+4%
|
1.64
-1%
|
1.69
+3%
|
1.13
-33%
|
0.46
-59%
|
-0.31
N/A
|
-0.23
+26%
|
0.24
N/A
|
0.89
+271%
|
1.81
+103%
|
2.34
+29%
|
3.06
+31%
|
3.24
+6%
|
3.23
0%
|
2.77
-14%
|
2.34
-16%
|
2.19
-6%
|
2.25
+3%
|
2.3
+2%
|