Best Buy Co Inc
NYSE:BBY
Income Statement
Earnings Waterfall
Best Buy Co Inc
Revenue
|
43.5B
USD
|
Cost of Revenue
|
-33.8B
USD
|
Gross Profit
|
9.6B
USD
|
Operating Expenses
|
-7.9B
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
-486m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
Best Buy Co Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
40 611
N/A
|
39 903
-2%
|
39 096
-2%
|
40 155
+3%
|
40 339
+0%
|
40 258
0%
|
40 327
+0%
|
40 114
-1%
|
39 528
-1%
|
39 413
0%
|
39 418
+0%
|
39 544
+0%
|
39 403
0%
|
39 488
+0%
|
39 895
+1%
|
40 270
+1%
|
42 151
+5%
|
42 732
+1%
|
43 171
+1%
|
43 441
+1%
|
42 879
-1%
|
42 912
+0%
|
43 069
+0%
|
43 243
+0%
|
43 638
+1%
|
43 058
-1%
|
43 432
+1%
|
45 521
+5%
|
47 262
+4%
|
50 337
+7%
|
52 276
+4%
|
52 333
+0%
|
51 761
-1%
|
50 771
-2%
|
49 251
-3%
|
47 928
-3%
|
46 298
-3%
|
45 118
-3%
|
44 372
-2%
|
43 541
-2%
|
43 452
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31 212)
|
(30 695)
|
(30 368)
|
(31 306)
|
(31 292)
|
(31 140)
|
(31 092)
|
(30 844)
|
(30 334)
|
(30 112)
|
(30 150)
|
(30 184)
|
(29 963)
|
(30 171)
|
(30 487)
|
(30 785)
|
(32 275)
|
(32 753)
|
(33 116)
|
(33 342)
|
(32 918)
|
(32 907)
|
(33 010)
|
(33 147)
|
(33 590)
|
(33 214)
|
(33 601)
|
(35 220)
|
(36 666)
|
(38 985)
|
(40 384)
|
(40 470)
|
(40 115)
|
(39 493)
|
(38 496)
|
(37 643)
|
(36 386)
|
(35 409)
|
(34 730)
|
(33 999)
|
(33 849)
|
|
Gross Profit |
9 399
N/A
|
9 208
-2%
|
8 728
-5%
|
8 849
+1%
|
9 047
+2%
|
9 118
+1%
|
9 235
+1%
|
9 270
+0%
|
9 194
-1%
|
9 301
+1%
|
9 268
0%
|
9 360
+1%
|
9 440
+1%
|
9 317
-1%
|
9 408
+1%
|
9 485
+1%
|
9 876
+4%
|
9 979
+1%
|
10 055
+1%
|
10 099
+0%
|
9 961
-1%
|
10 005
+0%
|
10 059
+1%
|
10 096
+0%
|
10 048
0%
|
9 844
-2%
|
9 831
0%
|
10 301
+5%
|
10 596
+3%
|
11 352
+7%
|
11 892
+5%
|
11 863
0%
|
11 646
-2%
|
11 278
-3%
|
10 755
-5%
|
10 285
-4%
|
9 912
-4%
|
9 709
-2%
|
9 642
-1%
|
9 542
-1%
|
9 603
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8 106)
|
(7 870)
|
(7 553)
|
(7 588)
|
(7 604)
|
(7 619)
|
(7 697)
|
(7 704)
|
(7 624)
|
(7 697)
|
(7 664)
|
(7 684)
|
(7 678)
|
(7 506)
|
(7 561)
|
(7 612)
|
(8 020)
|
(8 126)
|
(8 173)
|
(8 239)
|
(7 990)
|
(8 011)
|
(8 061)
|
(8 034)
|
(7 998)
|
(7 967)
|
(7 759)
|
(7 909)
|
(8 009)
|
(8 193)
|
(8 488)
|
(8 498)
|
(8 635)
|
(8 537)
|
(8 410)
|
(8 218)
|
(7 970)
|
(7 928)
|
(7 925)
|
(7 862)
|
(7 876)
|
|
Selling, General & Administrative |
(8 106)
|
(7 865)
|
(7 548)
|
(7 588)
|
(7 604)
|
(7 619)
|
(7 697)
|
(7 704)
|
(7 624)
|
(7 697)
|
(7 664)
|
(7 684)
|
(7 678)
|
(7 506)
|
(7 561)
|
(7 612)
|
(8 020)
|
(8 126)
|
(8 173)
|
(8 239)
|
(7 990)
|
(8 015)
|
(8 060)
|
(8 030)
|
(7 910)
|
(7 937)
|
(7 713)
|
(7 846)
|
(7 929)
|
(8 113)
|
(8 408)
|
(8 418)
|
(8 553)
|
(8 453)
|
(8 324)
|
(8 131)
|
(7 884)
|
(7 844)
|
(7 842)
|
(7 785)
|
(7 815)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(72)
|
(19)
|
(39)
|
(59)
|
(80)
|
(80)
|
(80)
|
(80)
|
(82)
|
(84)
|
(86)
|
(87)
|
(86)
|
(84)
|
(83)
|
(77)
|
(61)
|
|
Other Operating Expenses |
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(1)
|
(4)
|
(16)
|
(11)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 293
N/A
|
1 338
+3%
|
1 175
-12%
|
1 261
+7%
|
1 443
+14%
|
1 499
+4%
|
1 538
+3%
|
1 566
+2%
|
1 570
+0%
|
1 604
+2%
|
1 604
N/A
|
1 676
+4%
|
1 762
+5%
|
1 811
+3%
|
1 847
+2%
|
1 873
+1%
|
1 856
-1%
|
1 853
0%
|
1 882
+2%
|
1 860
-1%
|
1 971
+6%
|
1 994
+1%
|
1 998
+0%
|
2 062
+3%
|
2 050
-1%
|
1 877
-8%
|
2 072
+10%
|
2 392
+15%
|
2 587
+8%
|
3 159
+22%
|
3 404
+8%
|
3 365
-1%
|
3 011
-11%
|
2 741
-9%
|
2 345
-14%
|
2 067
-12%
|
1 942
-6%
|
1 781
-8%
|
1 717
-4%
|
1 680
-2%
|
1 727
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(61)
|
(56)
|
(70)
|
(73)
|
(51)
|
(65)
|
(64)
|
(61)
|
(69)
|
(78)
|
(71)
|
(60)
|
(41)
|
(31)
|
(38)
|
(37)
|
(29)
|
(31)
|
(26)
|
(14)
|
(37)
|
(17)
|
(12)
|
(24)
|
(16)
|
(23)
|
(24)
|
(24)
|
(14)
|
(6)
|
(2)
|
(2)
|
(15)
|
(23)
|
(24)
|
(24)
|
(7)
|
13
|
17
|
17
|
26
|
|
Non-Reccuring Items |
(149)
|
(154)
|
(173)
|
(161)
|
(5)
|
(163)
|
(141)
|
(147)
|
(191)
|
69
|
69
|
77
|
95
|
(32)
|
(30)
|
(19)
|
(10)
|
(40)
|
(55)
|
(57)
|
(46)
|
(16)
|
(47)
|
(40)
|
(41)
|
27
|
87
|
(67)
|
(196)
|
(228)
|
(244)
|
(96)
|
28
|
(9)
|
(39)
|
(66)
|
(147)
|
(137)
|
(75)
|
(49)
|
(132)
|
|
Pre-Tax Income |
1 083
N/A
|
1 128
+4%
|
932
-17%
|
1 027
+10%
|
1 387
+35%
|
1 271
-8%
|
1 333
+5%
|
1 358
+2%
|
1 310
-4%
|
1 595
+22%
|
1 602
+0%
|
1 693
+6%
|
1 816
+7%
|
1 748
-4%
|
1 779
+2%
|
1 817
+2%
|
1 817
N/A
|
1 782
-2%
|
1 801
+1%
|
1 789
-1%
|
1 888
+6%
|
1 961
+4%
|
1 939
-1%
|
1 998
+3%
|
1 993
0%
|
1 881
-6%
|
2 135
+14%
|
2 301
+8%
|
2 377
+3%
|
2 925
+23%
|
3 158
+8%
|
3 267
+3%
|
3 024
-7%
|
2 709
-10%
|
2 282
-16%
|
1 977
-13%
|
1 788
-10%
|
1 657
-7%
|
1 659
+0%
|
1 648
-1%
|
1 621
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(388)
|
(61)
|
35
|
(5)
|
(141)
|
(457)
|
(492)
|
(504)
|
(503)
|
(599)
|
(588)
|
(616)
|
(609)
|
(579)
|
(583)
|
(575)
|
(535)
|
(480)
|
(464)
|
(390)
|
(401)
|
(417)
|
(401)
|
(467)
|
(452)
|
(446)
|
(506)
|
(574)
|
(579)
|
(692)
|
(627)
|
(629)
|
(574)
|
(512)
|
(506)
|
(424)
|
(370)
|
(335)
|
(373)
|
(375)
|
(381)
|
|
Income from Continuing Operations |
695
|
1 067
|
967
|
1 022
|
1 246
|
814
|
841
|
854
|
807
|
996
|
1 014
|
1 077
|
1 207
|
1 169
|
1 196
|
1 242
|
1 282
|
1 302
|
1 337
|
1 399
|
1 487
|
1 544
|
1 538
|
1 531
|
1 541
|
1 435
|
1 629
|
1 727
|
1 798
|
2 233
|
2 531
|
2 638
|
2 450
|
2 197
|
1 776
|
1 553
|
1 418
|
1 322
|
1 286
|
1 273
|
1 240
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
1
|
5
|
6
|
4
|
3
|
(4)
|
(3)
|
1
|
0
|
4
|
3
|
1
|
|
Net Income (Common) |
532
N/A
|
1 074
+102%
|
954
-11%
|
1 007
+6%
|
1 233
+22%
|
901
-27%
|
919
+2%
|
937
+2%
|
897
-4%
|
997
+11%
|
1 031
+3%
|
1 100
+7%
|
1 228
+12%
|
1 187
-3%
|
1 198
+1%
|
1 243
+4%
|
1 000
-20%
|
1 020
+2%
|
1 055
+3%
|
1 093
+4%
|
1 464
+34%
|
1 521
+4%
|
1 515
0%
|
1 531
+1%
|
1 541
+1%
|
1 435
-7%
|
1 629
+14%
|
1 727
+6%
|
1 798
+4%
|
2 234
+24%
|
2 536
+14%
|
2 644
+4%
|
2 454
-7%
|
2 200
-10%
|
1 772
-19%
|
1 550
-13%
|
1 419
-8%
|
1 322
-7%
|
1 290
-2%
|
1 276
-1%
|
1 241
-3%
|
|
EPS (Diluted) |
1.5
N/A
|
3.06
+104%
|
2.73
-11%
|
2.84
+4%
|
3.48
+23%
|
2.51
-28%
|
2.59
+3%
|
2.68
+3%
|
2.55
-5%
|
3.04
+19%
|
3.19
+5%
|
3.43
+8%
|
3.8
+11%
|
3.76
-1%
|
3.85
+2%
|
4.07
+6%
|
3.25
-20%
|
3.54
+9%
|
3.71
+5%
|
3.91
+5%
|
5.2
+33%
|
5.59
+7%
|
5.63
+1%
|
5.77
+2%
|
5.75
0%
|
5.51
-4%
|
6.21
+13%
|
6.55
+5%
|
6.84
+4%
|
8.69
+27%
|
10.02
+15%
|
10.61
+6%
|
9.84
-7%
|
9.64
-2%
|
7.84
-19%
|
6.85
-13%
|
6.29
-8%
|
6
-5%
|
5.89
-2%
|
5.85
-1%
|
5.68
-3%
|