Big Lots Inc
NYSE:BIG
Income Statement
Earnings Waterfall
Big Lots Inc
Revenue
|
4.7B
USD
|
Cost of Revenue
|
-3B
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
-374m
USD
|
Other Expenses
|
-107.9m
USD
|
Net Income
|
-481.9m
USD
|
Income Statement
Big Lots 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 |
5 125
N/A
|
5 139
+0%
|
5 154
+0%
|
5 156
+0%
|
5 177
+0%
|
5 176
0%
|
5 191
+0%
|
5 200
+0%
|
5 191
0%
|
5 223
+1%
|
5 216
0%
|
5 205
0%
|
5 194
0%
|
5 177
0%
|
5 193
+0%
|
5 197
+0%
|
5 264
+1%
|
5 237
-1%
|
5 240
+0%
|
5 280
+1%
|
5 238
-1%
|
5 266
+1%
|
5 296
+1%
|
5 315
+0%
|
5 323
+0%
|
5 467
+3%
|
5 858
+7%
|
6 068
+4%
|
6 199
+2%
|
6 386
+3%
|
6 199
-3%
|
6 157
-1%
|
6 151
0%
|
5 900
-4%
|
5 789
-2%
|
5 657
-2%
|
5 468
-3%
|
5 217
-5%
|
5 010
-4%
|
4 833
-4%
|
4 722
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 117)
|
(3 140)
|
(3 149)
|
(3 152)
|
(3 133)
|
(3 122)
|
(3 130)
|
(3 130)
|
(3 123)
|
(3 142)
|
(3 125)
|
(3 112)
|
(3 095)
|
(3 070)
|
(3 081)
|
(3 083)
|
(3 122)
|
(3 107)
|
(3 111)
|
(3 136)
|
(3 116)
|
(3 137)
|
(3 160)
|
(3 175)
|
(3 209)
|
(3 300)
|
(3 507)
|
(3 622)
|
(3 702)
|
(3 805)
|
(3 724)
|
(3 720)
|
(3 754)
|
(3 652)
|
(3 680)
|
(3 659)
|
(3 555)
|
(3 416)
|
(3 272)
|
(3 130)
|
(3 035)
|
|
Gross Profit |
2 007
N/A
|
1 999
0%
|
2 004
+0%
|
2 004
0%
|
2 044
+2%
|
2 054
+1%
|
2 061
+0%
|
2 070
+0%
|
2 067
0%
|
2 081
+1%
|
2 091
+1%
|
2 093
+0%
|
2 099
+0%
|
2 106
+0%
|
2 112
+0%
|
2 114
+0%
|
2 142
+1%
|
2 130
-1%
|
2 129
0%
|
2 145
+1%
|
2 122
-1%
|
2 129
+0%
|
2 136
+0%
|
2 140
+0%
|
2 115
-1%
|
2 166
+2%
|
2 352
+9%
|
2 446
+4%
|
2 497
+2%
|
2 581
+3%
|
2 475
-4%
|
2 436
-2%
|
2 397
-2%
|
2 248
-6%
|
2 108
-6%
|
1 999
-5%
|
1 914
-4%
|
1 801
-6%
|
1 739
-3%
|
1 703
-2%
|
1 687
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 777)
|
(1 783)
|
(1 797)
|
(1 798)
|
(1 820)
|
(1 825)
|
(1 828)
|
(1 835)
|
(1 831)
|
(1 835)
|
(1 837)
|
(1 835)
|
(1 851)
|
(1 841)
|
(1 838)
|
(1 836)
|
(1 841)
|
(1 863)
|
(1 876)
|
(1 907)
|
(1 903)
|
(1 915)
|
(1 923)
|
(1 922)
|
(1 920)
|
(1 783)
|
(2 011)
|
(2 058)
|
(2 103)
|
(1 676)
|
(2 125)
|
(2 133)
|
(2 151)
|
(2 145)
|
(2 168)
|
(2 185)
|
(2 155)
|
(2 166)
|
(2 111)
|
(2 156)
|
(2 061)
|
|
Selling, General & Administrative |
(1 664)
|
(1 668)
|
(1 680)
|
(1 679)
|
(1 700)
|
(1 702)
|
(1 705)
|
(1 712)
|
(1 709)
|
(1 714)
|
(1 716)
|
(1 714)
|
(1 731)
|
(1 722)
|
(1 720)
|
(1 719)
|
(1 724)
|
(1 746)
|
(1 758)
|
(1 786)
|
(1 778)
|
(1 786)
|
(1 795)
|
(1 791)
|
(1 785)
|
(1 798)
|
(1 867)
|
(1 916)
|
(1 965)
|
(2 004)
|
(1 989)
|
(1 994)
|
(2 009)
|
(1 993)
|
(2 015)
|
(2 030)
|
(2 000)
|
(2 012)
|
(1 961)
|
(2 010)
|
(1 916)
|
|
Depreciation & Amortization |
(113)
|
(115)
|
(117)
|
(118)
|
(120)
|
(122)
|
(124)
|
(124)
|
(123)
|
(121)
|
(121)
|
(121)
|
(121)
|
(119)
|
(118)
|
(117)
|
(117)
|
(117)
|
(118)
|
(121)
|
(125)
|
(129)
|
(129)
|
(132)
|
(135)
|
(140)
|
(144)
|
(142)
|
(138)
|
(135)
|
(136)
|
(139)
|
(143)
|
(146)
|
(148)
|
(149)
|
(155)
|
(153)
|
(150)
|
(146)
|
(145)
|
|
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
|
156
|
0
|
0
|
0
|
463
|
0
|
0
|
0
|
(6)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
230
N/A
|
216
-6%
|
207
-4%
|
206
-1%
|
225
+9%
|
230
+2%
|
232
+1%
|
234
+1%
|
236
+1%
|
246
+4%
|
254
+3%
|
258
+2%
|
248
-4%
|
265
+7%
|
274
+3%
|
278
+1%
|
301
+8%
|
267
-11%
|
253
-5%
|
238
-6%
|
219
-8%
|
214
-2%
|
212
-1%
|
218
+2%
|
195
-11%
|
384
+97%
|
341
-11%
|
388
+14%
|
394
+2%
|
905
+129%
|
350
-61%
|
303
-13%
|
246
-19%
|
103
-58%
|
(59)
N/A
|
(186)
-214%
|
(242)
-30%
|
(364)
-51%
|
(373)
-2%
|
(453)
-22%
|
(374)
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(13)
|
(17)
|
(17)
|
(16)
|
(14)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(15)
|
(20)
|
(27)
|
(34)
|
(41)
|
(45)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(35)
|
140
|
140
|
0
|
638
|
463
|
462
|
0
|
(1)
|
(1)
|
(7)
|
0
|
0
|
0
|
(20)
|
(145)
|
(150)
|
81
|
(13)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(6)
|
(4)
|
(3)
|
1
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(5)
|
(6)
|
(1)
|
(5)
|
(1)
|
(0)
|
(1)
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
227
N/A
|
213
-6%
|
205
-4%
|
204
0%
|
222
+9%
|
227
+2%
|
228
+0%
|
228
+0%
|
227
-1%
|
237
+5%
|
247
+4%
|
252
+2%
|
244
-3%
|
260
+6%
|
270
+4%
|
273
+1%
|
295
+8%
|
262
-11%
|
247
-6%
|
230
-7%
|
208
-10%
|
186
-10%
|
162
-13%
|
339
+110%
|
318
-6%
|
363
+14%
|
962
+165%
|
837
-13%
|
845
+1%
|
898
+6%
|
342
-62%
|
296
-13%
|
232
-22%
|
96
-59%
|
(69)
N/A
|
(199)
-191%
|
(280)
-41%
|
(535)
-91%
|
(556)
-4%
|
(413)
+26%
|
(432)
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(86)
|
(80)
|
(77)
|
(77)
|
(85)
|
(87)
|
(87)
|
(86)
|
(84)
|
(88)
|
(92)
|
(94)
|
(92)
|
(94)
|
(98)
|
(98)
|
(105)
|
(91)
|
(81)
|
(75)
|
(51)
|
(45)
|
(39)
|
(83)
|
(75)
|
(86)
|
(240)
|
(212)
|
(215)
|
(223)
|
(82)
|
(70)
|
(54)
|
(23)
|
19
|
51
|
70
|
130
|
(15)
|
(51)
|
(50)
|
|
Income from Continuing Operations |
141
|
133
|
128
|
127
|
137
|
140
|
141
|
142
|
143
|
149
|
154
|
157
|
153
|
166
|
172
|
175
|
191
|
171
|
166
|
155
|
157
|
141
|
123
|
257
|
243
|
276
|
722
|
625
|
629
|
675
|
260
|
226
|
178
|
72
|
(50)
|
(149)
|
(211)
|
(406)
|
(571)
|
(464)
|
(482)
|
|
Net Income (Common) |
125
N/A
|
96
-23%
|
98
+2%
|
104
+6%
|
114
+10%
|
143
+25%
|
141
-2%
|
143
+1%
|
143
+0%
|
149
+4%
|
154
+3%
|
157
+2%
|
153
-3%
|
166
+8%
|
172
+4%
|
175
+2%
|
190
+8%
|
170
-11%
|
165
-3%
|
154
-7%
|
157
+2%
|
141
-10%
|
123
-13%
|
257
+109%
|
243
-6%
|
276
+14%
|
722
+161%
|
625
-13%
|
629
+1%
|
675
+7%
|
260
-61%
|
226
-13%
|
178
-21%
|
72
-59%
|
(50)
N/A
|
(149)
-198%
|
(211)
-42%
|
(406)
-93%
|
(571)
-41%
|
(464)
+19%
|
(482)
-4%
|
|
EPS (Diluted) |
2.16
N/A
|
1.67
-23%
|
1.76
+5%
|
1.89
+7%
|
2.05
+8%
|
2.66
+30%
|
2.74
+3%
|
2.9
+6%
|
2.8
-3%
|
3.05
+9%
|
3.43
+12%
|
3.5
+2%
|
3.32
-5%
|
3.7
+11%
|
3.94
+6%
|
4.12
+5%
|
4.38
+6%
|
4
-9%
|
3.98
-1%
|
3.84
-4%
|
3.83
0%
|
3.51
-8%
|
3.14
-11%
|
6.56
+109%
|
6.16
-6%
|
7.06
+15%
|
18.05
+156%
|
15.94
-12%
|
16.11
+1%
|
18.73
+16%
|
7.49
-60%
|
7.12
-5%
|
5.33
-25%
|
2.52
-53%
|
-1.72
N/A
|
-5.13
-198%
|
-7.3
-42%
|
-14
-92%
|
-19.56
-40%
|
-15.82
+19%
|
-16.53
-4%
|