Cato Corp
NYSE:CATO
Income Statement
Earnings Waterfall
Cato Corp
Revenue
|
708.1m
USD
|
Cost of Revenue
|
-464.3m
USD
|
Gross Profit
|
243.7m
USD
|
Operating Expenses
|
1.5B
USD
|
Operating Income
|
1.8B
USD
|
Other Expenses
|
-1.8B
USD
|
Net Income
|
-22.6m
USD
|
Income Statement
Cato Corp
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 |
920
N/A
|
935
+2%
|
949
+2%
|
964
+2%
|
987
+2%
|
986
0%
|
991
+1%
|
1 001
+1%
|
1 011
+1%
|
1 015
+0%
|
1 003
-1%
|
987
-2%
|
957
-3%
|
908
-5%
|
876
-4%
|
857
-2%
|
850
-1%
|
849
0%
|
851
+0%
|
850
0%
|
830
-2%
|
822
-1%
|
825
+0%
|
827
+0%
|
825
0%
|
696
-16%
|
651
-6%
|
611
-6%
|
575
-6%
|
688
+20%
|
940
+37%
|
962
+2%
|
769
-20%
|
976
+27%
|
959
-2%
|
963
+0%
|
759
-21%
|
951
+25%
|
923
-3%
|
904
-2%
|
708
-22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(571)
|
(579)
|
(582)
|
(590)
|
(601)
|
(599)
|
(605)
|
(608)
|
(617)
|
(618)
|
(613)
|
(606)
|
(602)
|
(584)
|
(576)
|
(567)
|
(553)
|
(550)
|
(538)
|
(537)
|
(523)
|
(516)
|
(517)
|
(513)
|
(509)
|
(456)
|
(459)
|
(450)
|
(433)
|
(473)
|
(580)
|
(575)
|
(453)
|
(585)
|
(610)
|
(630)
|
(510)
|
(632)
|
(607)
|
(590)
|
(464)
|
|
Gross Profit |
349
N/A
|
357
+2%
|
367
+3%
|
374
+2%
|
386
+3%
|
387
+0%
|
387
0%
|
392
+1%
|
395
+1%
|
397
+1%
|
390
-2%
|
381
-2%
|
355
-7%
|
325
-8%
|
300
-7%
|
291
-3%
|
297
+2%
|
299
+1%
|
312
+4%
|
314
+0%
|
307
-2%
|
305
-1%
|
309
+1%
|
314
+2%
|
316
+1%
|
239
-24%
|
193
-20%
|
161
-16%
|
142
-12%
|
214
+51%
|
360
+68%
|
387
+7%
|
316
-18%
|
391
+24%
|
349
-11%
|
334
-4%
|
250
-25%
|
320
+28%
|
315
-1%
|
315
0%
|
244
-23%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(265)
|
(276)
|
(285)
|
(292)
|
(296)
|
(299)
|
(298)
|
(302)
|
(297)
|
(301)
|
(302)
|
(299)
|
(299)
|
(304)
|
(300)
|
(294)
|
(278)
|
(287)
|
(291)
|
(290)
|
(278)
|
(279)
|
(276)
|
(278)
|
(279)
|
(261)
|
(238)
|
(223)
|
(208)
|
(231)
|
(324)
|
(334)
|
(278)
|
(342)
|
(329)
|
(327)
|
(253)
|
(318)
|
(320)
|
(320)
|
1 548
|
|
Selling, General & Administrative |
(243)
|
(251)
|
(261)
|
(267)
|
(274)
|
(277)
|
(276)
|
(279)
|
(274)
|
(278)
|
(279)
|
(276)
|
(276)
|
(282)
|
(279)
|
(273)
|
(259)
|
(269)
|
(273)
|
(273)
|
(261)
|
(263)
|
(260)
|
(263)
|
(264)
|
(245)
|
(223)
|
(208)
|
(193)
|
(211)
|
(301)
|
(314)
|
(266)
|
(327)
|
(314)
|
(313)
|
(242)
|
(304)
|
(307)
|
(307)
|
1 558
|
|
Depreciation & Amortization |
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(16)
|
(16)
|
(12)
|
(15)
|
(14)
|
(14)
|
(11)
|
(13)
|
(13)
|
(12)
|
(10)
|
|
Other Operating Expenses |
0
|
(3)
|
(3)
|
(3)
|
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
|
(6)
|
(6)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
84
N/A
|
81
-4%
|
82
+2%
|
83
+1%
|
90
+9%
|
88
-2%
|
89
+0%
|
91
+2%
|
98
+8%
|
96
-2%
|
88
-8%
|
82
-7%
|
56
-32%
|
20
-64%
|
0
N/A
|
(3)
N/A
|
19
N/A
|
12
-37%
|
21
+82%
|
24
+11%
|
30
+25%
|
27
-10%
|
33
+23%
|
36
+10%
|
37
+3%
|
(21)
N/A
|
(46)
-114%
|
(62)
-36%
|
(66)
-6%
|
(17)
+75%
|
36
N/A
|
53
+45%
|
38
-29%
|
48
+28%
|
20
-59%
|
6
-69%
|
(3)
N/A
|
2
N/A
|
(4)
N/A
|
(5)
-11%
|
1 792
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
1
|
6
|
6
|
7
|
2
|
5
|
5
|
5
|
2
|
5
|
5
|
5
|
4
|
5
|
6
|
6
|
5
|
7
|
6
|
5
|
6
|
5
|
5
|
5
|
1
|
2
|
4
|
5
|
2
|
7
|
7
|
6
|
4
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(8)
|
(14)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1 811)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
|
Pre-Tax Income |
84
N/A
|
84
-1%
|
85
+2%
|
86
+1%
|
92
+6%
|
91
0%
|
92
+0%
|
94
+2%
|
99
+6%
|
101
+2%
|
94
-7%
|
88
-6%
|
49
-44%
|
25
-49%
|
5
-80%
|
2
-70%
|
16
+967%
|
17
+4%
|
26
+58%
|
29
+10%
|
33
+15%
|
32
-3%
|
39
+20%
|
42
+9%
|
43
+3%
|
(20)
N/A
|
(45)
-126%
|
(64)
-43%
|
(73)
-13%
|
(12)
+84%
|
42
N/A
|
58
+39%
|
39
-33%
|
51
+30%
|
23
-54%
|
11
-51%
|
2
-85%
|
8
+371%
|
2
-73%
|
1
-55%
|
(14)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(32)
|
(30)
|
(22)
|
(17)
|
(2)
|
9
|
12
|
10
|
5
|
5
|
3
|
2
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(3)
|
(1)
|
(1)
|
0
|
(3)
|
(11)
|
(5)
|
(2)
|
(4)
|
(4)
|
(5)
|
(2)
|
(4)
|
0
|
(0)
|
(10)
|
|
Income from Continuing Operations |
54
|
54
|
54
|
55
|
61
|
62
|
62
|
64
|
67
|
72
|
72
|
72
|
47
|
34
|
17
|
11
|
21
|
22
|
29
|
31
|
30
|
28
|
33
|
36
|
36
|
(23)
|
(46)
|
(65)
|
(73)
|
(15)
|
31
|
53
|
37
|
47
|
19
|
6
|
0
|
4
|
3
|
1
|
(24)
|
|
Net Income (Common) |
54
N/A
|
53
-2%
|
53
+2%
|
54
+1%
|
59
+9%
|
60
+2%
|
60
N/A
|
63
+4%
|
65
+4%
|
70
+7%
|
70
+0%
|
70
N/A
|
46
-34%
|
33
-29%
|
16
-50%
|
11
-34%
|
8
-23%
|
9
+12%
|
17
+77%
|
18
+7%
|
30
+67%
|
28
-7%
|
33
+19%
|
35
+6%
|
35
0%
|
(13)
N/A
|
(31)
-139%
|
(41)
-30%
|
(45)
-12%
|
2
N/A
|
41
+2 483%
|
53
+28%
|
35
-34%
|
44
+26%
|
18
-59%
|
6
-68%
|
0
-99%
|
4
+10 217%
|
2
-43%
|
1
-63%
|
(23)
N/A
|
|
EPS (Diluted) |
1.86
N/A
|
1.9
+2%
|
1.93
+2%
|
1.97
+2%
|
2.15
+9%
|
2.21
+3%
|
2.18
-1%
|
2.3
+6%
|
2.39
+4%
|
2.57
+8%
|
2.6
+1%
|
2.63
+1%
|
1.72
-35%
|
1.3
-24%
|
0.66
-49%
|
0.44
-33%
|
0.33
-25%
|
0.39
+18%
|
0.69
+77%
|
0.74
+7%
|
1.23
+66%
|
1.14
-7%
|
1.35
+18%
|
1.46
+8%
|
1.46
N/A
|
-0.57
N/A
|
-1.36
-139%
|
-1.78
-31%
|
-2.01
-13%
|
0.07
N/A
|
1.95
+2 686%
|
2.51
+29%
|
1.65
-34%
|
2.2
+33%
|
0.9
-59%
|
0.3
-67%
|
0
N/A
|
0.22
N/A
|
0.13
-41%
|
0.05
-62%
|
-1.17
N/A
|