Village Super Market Inc
NASDAQ:VLGEA
Income Statement
Earnings Waterfall
Village Super Market Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
628.7m
USD
|
Operating Expenses
|
-561.9m
USD
|
Operating Income
|
66.8m
USD
|
Other Expenses
|
-16.4m
USD
|
Net Income
|
50.4m
USD
|
Income Statement
Village Super Market Inc
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 |
1 485
N/A
|
1 498
+1%
|
1 519
+1%
|
1 541
+1%
|
1 560
+1%
|
1 575
+1%
|
1 584
+1%
|
1 594
+1%
|
1 603
+1%
|
1 603
+0%
|
1 635
+2%
|
1 635
+0%
|
1 627
0%
|
1 631
+0%
|
1 605
-2%
|
1 602
0%
|
1 608
+0%
|
1 611
+0%
|
1 612
+0%
|
1 628
+1%
|
1 638
+1%
|
1 639
+0%
|
1 644
+0%
|
1 649
+0%
|
1 659
+1%
|
1 722
+4%
|
1 805
+5%
|
1 887
+5%
|
1 973
+5%
|
1 996
+1%
|
2 030
+2%
|
2 034
+0%
|
2 049
+1%
|
2 070
+1%
|
2 061
0%
|
2 087
+1%
|
2 113
+1%
|
2 140
+1%
|
2 167
+1%
|
2 183
+1%
|
2 195
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 087)
|
(1 097)
|
(1 110)
|
(1 124)
|
(1 137)
|
(1 145)
|
(1 151)
|
(1 158)
|
(1 165)
|
(1 166)
|
(1 190)
|
(1 191)
|
(1 184)
|
(1 187)
|
(1 168)
|
(1 165)
|
(1 169)
|
(1 171)
|
(1 173)
|
(1 180)
|
(1 185)
|
(1 184)
|
(1 187)
|
(1 191)
|
(1 200)
|
(1 244)
|
(1 298)
|
(1 357)
|
(1 418)
|
(1 437)
|
(1 465)
|
(1 467)
|
(1 474)
|
(1 487)
|
(1 481)
|
(1 498)
|
(1 519)
|
(1 537)
|
(1 550)
|
(1 563)
|
(1 566)
|
|
Gross Profit |
398
N/A
|
401
+1%
|
409
+2%
|
418
+2%
|
423
+1%
|
430
+2%
|
433
+1%
|
436
+1%
|
437
+0%
|
437
0%
|
445
+2%
|
444
0%
|
443
0%
|
444
+0%
|
437
-2%
|
437
+0%
|
439
+1%
|
440
+0%
|
439
0%
|
449
+2%
|
453
+1%
|
454
+0%
|
457
+1%
|
458
+0%
|
458
+0%
|
478
+4%
|
507
+6%
|
531
+5%
|
555
+5%
|
558
+1%
|
565
+1%
|
567
+0%
|
575
+1%
|
583
+1%
|
580
-1%
|
589
+2%
|
594
+1%
|
604
+2%
|
617
+2%
|
620
+1%
|
629
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(367)
|
(372)
|
(379)
|
(386)
|
(385)
|
(388)
|
(390)
|
(392)
|
(395)
|
(395)
|
(401)
|
(401)
|
(400)
|
(401)
|
(396)
|
(398)
|
(401)
|
(404)
|
(406)
|
(411)
|
(415)
|
(419)
|
(422)
|
(429)
|
(438)
|
(449)
|
(476)
|
(499)
|
(518)
|
(533)
|
(533)
|
(532)
|
(532)
|
(548)
|
(541)
|
(545)
|
(549)
|
(540)
|
(551)
|
(556)
|
(562)
|
|
Selling, General & Administrative |
(346)
|
(350)
|
(356)
|
(363)
|
(361)
|
(364)
|
(366)
|
(369)
|
(371)
|
(371)
|
(377)
|
(376)
|
(376)
|
(376)
|
(372)
|
(374)
|
(376)
|
(379)
|
(381)
|
(386)
|
(389)
|
(392)
|
(395)
|
(402)
|
(409)
|
(419)
|
(445)
|
(466)
|
(485)
|
(499)
|
(499)
|
(496)
|
(496)
|
(512)
|
(508)
|
(512)
|
(516)
|
(507)
|
(517)
|
(522)
|
(528)
|
|
Depreciation & Amortization |
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
31
N/A
|
30
-6%
|
30
+1%
|
32
+6%
|
38
+22%
|
43
+11%
|
44
+2%
|
44
+1%
|
43
-3%
|
42
-1%
|
44
+5%
|
44
-1%
|
43
-2%
|
44
+1%
|
41
-6%
|
39
-5%
|
38
-2%
|
36
-4%
|
34
-7%
|
37
+10%
|
38
+2%
|
36
-6%
|
35
-3%
|
29
-17%
|
21
-29%
|
29
+41%
|
30
+4%
|
32
+6%
|
36
+13%
|
25
-31%
|
32
+28%
|
35
+8%
|
43
+23%
|
35
-19%
|
39
+12%
|
44
+12%
|
45
+3%
|
63
+41%
|
66
+3%
|
64
-2%
|
67
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
3
|
5
|
7
|
9
|
10
|
|
Non-Reccuring Items |
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
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
31
N/A
|
29
-6%
|
29
+0%
|
30
+4%
|
37
+22%
|
41
+11%
|
41
+2%
|
42
+0%
|
40
-3%
|
40
-1%
|
42
+6%
|
42
-1%
|
41
-2%
|
42
+2%
|
39
-6%
|
37
-5%
|
37
-1%
|
35
-4%
|
33
-7%
|
37
+12%
|
38
+4%
|
36
-5%
|
36
-2%
|
30
-15%
|
22
-26%
|
31
+39%
|
32
+3%
|
33
+4%
|
37
+11%
|
25
-32%
|
29
+17%
|
35
+20%
|
43
+23%
|
35
-19%
|
39
+13%
|
45
+14%
|
48
+7%
|
68
+43%
|
73
+7%
|
74
+1%
|
77
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(23)
|
(24)
|
(14)
|
(17)
|
(11)
|
(11)
|
(10)
|
(10)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(11)
|
(10)
|
(8)
|
(9)
|
(12)
|
(11)
|
(10)
|
(8)
|
(6)
|
(8)
|
(7)
|
(7)
|
(8)
|
(5)
|
(9)
|
(11)
|
(13)
|
(11)
|
(12)
|
(14)
|
(15)
|
(21)
|
(23)
|
(23)
|
(24)
|
|
Income from Continuing Operations |
7
|
5
|
5
|
16
|
20
|
30
|
31
|
31
|
31
|
24
|
25
|
25
|
24
|
25
|
23
|
22
|
25
|
25
|
25
|
28
|
26
|
25
|
26
|
22
|
16
|
23
|
25
|
26
|
28
|
20
|
20
|
24
|
30
|
24
|
27
|
31
|
33
|
47
|
50
|
50
|
52
|
|
Net Income (Common) |
7
N/A
|
5
-21%
|
5
-8%
|
15
+214%
|
19
+23%
|
29
+52%
|
30
+4%
|
30
+1%
|
30
-1%
|
23
-24%
|
25
+6%
|
24
-1%
|
24
-1%
|
24
+0%
|
22
-7%
|
21
-5%
|
25
+15%
|
25
+2%
|
24
-3%
|
28
+13%
|
26
-7%
|
24
-6%
|
25
+3%
|
21
-14%
|
16
-25%
|
22
+37%
|
24
+11%
|
25
+3%
|
27
+10%
|
19
-30%
|
19
+2%
|
23
+20%
|
29
+23%
|
23
-20%
|
26
+13%
|
30
+14%
|
32
+7%
|
46
+43%
|
48
+5%
|
48
+1%
|
50
+4%
|
|
EPS (Diluted) |
0.37
N/A
|
0.29
-22%
|
0.27
-7%
|
1.11
+311%
|
1.06
-5%
|
1.56
+47%
|
1.65
+6%
|
2.18
+32%
|
2.17
0%
|
1.66
-24%
|
1.77
+7%
|
1.73
-2%
|
1.71
-1%
|
1.72
+1%
|
1.6
-7%
|
1.52
-5%
|
1.34
-12%
|
1.37
+2%
|
1.33
-3%
|
1.5
+13%
|
1.39
-7%
|
1.31
-6%
|
1.36
+4%
|
1.16
-15%
|
0.87
-25%
|
1.2
+38%
|
1.32
+10%
|
1.36
+3%
|
1.49
+10%
|
1.04
-30%
|
1.05
+1%
|
1.63
+55%
|
2.01
+23%
|
1.61
-20%
|
1.84
+14%
|
2.1
+14%
|
2.26
+8%
|
3.23
+43%
|
3.38
+5%
|
2.61
-23%
|
2.72
+4%
|