Capri Holdings Ltd
NYSE:CPRI
Income Statement
Earnings Waterfall
Capri Holdings Ltd
Revenue
|
5.3B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
3.4B
USD
|
Operating Expenses
|
-3B
USD
|
Operating Income
|
414m
USD
|
Other Expenses
|
-205m
USD
|
Net Income
|
209m
USD
|
Income Statement
Capri Holdings Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 991
N/A
|
3 311
+11%
|
3 589
+8%
|
3 906
+9%
|
4 208
+8%
|
4 372
+4%
|
4 438
+2%
|
4 512
+2%
|
4 595
+2%
|
4 712
+3%
|
4 714
+0%
|
4 672
-1%
|
4 628
-1%
|
4 494
-3%
|
4 458
-1%
|
4 517
+1%
|
4 604
+2%
|
4 719
+2%
|
4 969
+5%
|
5 076
+2%
|
5 074
0%
|
5 238
+3%
|
5 382
+3%
|
5 570
+3%
|
5 703
+2%
|
5 551
-3%
|
4 656
-16%
|
4 324
-7%
|
4 055
-6%
|
4 060
+0%
|
4 862
+20%
|
5 052
+4%
|
5 359
+6%
|
5 654
+6%
|
5 761
+2%
|
5 873
+2%
|
5 776
-2%
|
5 619
-3%
|
5 488
-2%
|
5 367
-2%
|
5 282
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 168)
|
(1 295)
|
(1 399)
|
(1 520)
|
(1 642)
|
(1 724)
|
(1 759)
|
(1 813)
|
(1 864)
|
(1 915)
|
(1 929)
|
(1 907)
|
(1 889)
|
(1 832)
|
(1 813)
|
(1 826)
|
(1 835)
|
(1 859)
|
(1 933)
|
(1 968)
|
(1 977)
|
(2 058)
|
(2 118)
|
(2 196)
|
(2 270)
|
(2 280)
|
(1 917)
|
(1 749)
|
(1 564)
|
(1 453)
|
(1 711)
|
(1 727)
|
(1 834)
|
(1 926)
|
(1 972)
|
(2 017)
|
(1 963)
|
(1 904)
|
(1 853)
|
(1 851)
|
(1 843)
|
|
Gross Profit |
1 823
N/A
|
2 016
+11%
|
2 190
+9%
|
2 386
+9%
|
2 566
+8%
|
2 648
+3%
|
2 680
+1%
|
2 699
+1%
|
2 731
+1%
|
2 797
+2%
|
2 785
0%
|
2 765
-1%
|
2 739
-1%
|
2 661
-3%
|
2 645
-1%
|
2 691
+2%
|
2 769
+3%
|
2 859
+3%
|
3 035
+6%
|
3 108
+2%
|
3 097
0%
|
3 180
+3%
|
3 263
+3%
|
3 374
+3%
|
3 433
+2%
|
3 271
-5%
|
2 739
-16%
|
2 575
-6%
|
2 491
-3%
|
2 607
+5%
|
3 151
+21%
|
3 325
+6%
|
3 525
+6%
|
3 728
+6%
|
3 789
+2%
|
3 856
+2%
|
3 813
-1%
|
3 715
-3%
|
3 635
-2%
|
3 516
-3%
|
3 439
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(905)
|
(1 007)
|
(1 103)
|
(1 214)
|
(1 318)
|
(1 390)
|
(1 451)
|
(1 503)
|
(1 543)
|
(1 611)
|
(1 672)
|
(1 705)
|
(1 746)
|
(1 772)
|
(1 992)
|
(1 809)
|
(1 886)
|
(1 975)
|
(2 070)
|
(2 167)
|
(2 184)
|
(2 300)
|
(2 438)
|
(2 578)
|
(2 713)
|
(2 713)
|
(2 511)
|
(2 350)
|
(2 248)
|
(2 206)
|
(2 369)
|
(2 490)
|
(2 604)
|
(2 734)
|
(2 803)
|
(2 843)
|
(2 904)
|
(2 907)
|
(2 972)
|
(2 996)
|
(3 025)
|
|
Selling, General & Administrative |
(649)
|
(927)
|
(1 009)
|
(1 104)
|
(1 194)
|
(1 251)
|
(1 299)
|
(1 339)
|
(1 372)
|
(1 428)
|
(1 469)
|
(1 503)
|
(1 533)
|
(1 553)
|
(1 576)
|
(1 600)
|
(1 679)
|
(1 767)
|
(1 853)
|
(1 945)
|
(1 965)
|
(2 075)
|
(2 209)
|
(2 336)
|
(2 460)
|
(2 464)
|
(2 268)
|
(2 119)
|
(2 027)
|
(1 994)
|
(2 161)
|
(2 286)
|
(2 406)
|
(2 541)
|
(2 615)
|
(2 661)
|
(2 726)
|
(2 728)
|
(2 793)
|
(2 812)
|
(2 838)
|
|
Depreciation & Amortization |
(56)
|
(80)
|
(93)
|
(109)
|
(125)
|
(138)
|
(151)
|
(163)
|
(171)
|
(183)
|
(192)
|
(202)
|
(213)
|
(220)
|
(217)
|
(209)
|
(207)
|
(209)
|
(217)
|
(221)
|
(219)
|
(225)
|
(229)
|
(241)
|
(253)
|
(249)
|
(243)
|
(231)
|
(221)
|
(212)
|
(208)
|
(204)
|
(198)
|
(193)
|
(188)
|
(182)
|
(178)
|
(179)
|
(179)
|
(184)
|
(187)
|
|
Other Operating Expenses |
(201)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(199)
|
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
|
|
Operating Income |
918
N/A
|
1 010
+10%
|
1 087
+8%
|
1 172
+8%
|
1 248
+7%
|
1 258
+1%
|
1 229
-2%
|
1 196
-3%
|
1 188
-1%
|
1 186
0%
|
1 113
-6%
|
1 060
-5%
|
993
-6%
|
889
-10%
|
652
-27%
|
882
+35%
|
883
+0%
|
884
+0%
|
965
+9%
|
941
-2%
|
913
-3%
|
880
-4%
|
825
-6%
|
797
-3%
|
720
-10%
|
558
-23%
|
228
-59%
|
225
-1%
|
243
+8%
|
401
+65%
|
782
+95%
|
835
+7%
|
921
+10%
|
994
+8%
|
986
-1%
|
1 013
+3%
|
909
-10%
|
808
-11%
|
663
-18%
|
520
-22%
|
414
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
(4)
|
(5)
|
(3)
|
(4)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(10)
|
(7)
|
(5)
|
36
|
5
|
(9)
|
(20)
|
(98)
|
(113)
|
(118)
|
(123)
|
(91)
|
(41)
|
(29)
|
(28)
|
(33)
|
(29)
|
(23)
|
(11)
|
2
|
10
|
10
|
12
|
17
|
(3)
|
(34)
|
(63)
|
(69)
|
(59)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
(16)
|
(16)
|
(199)
|
0
|
(234)
|
(264)
|
(135)
|
(150)
|
(136)
|
(131)
|
(145)
|
(241)
|
(327)
|
(336)
|
(750)
|
(646)
|
(564)
|
(621)
|
(382)
|
(343)
|
(355)
|
(276)
|
(91)
|
(110)
|
(80)
|
(71)
|
(129)
|
(135)
|
(144)
|
(152)
|
|
Total Other Income |
0
|
0
|
(1)
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
4
|
5
|
5
|
9
|
5
|
6
|
6
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
4
|
6
|
5
|
3
|
6
|
7
|
6
|
9
|
5
|
2
|
0
|
1
|
2
|
3
|
2
|
2
|
1
|
|
Pre-Tax Income |
916
N/A
|
1 008
+10%
|
1 087
+8%
|
1 169
+8%
|
1 243
+6%
|
1 256
+1%
|
1 227
-2%
|
1 194
-3%
|
1 186
-1%
|
1 172
-1%
|
1 111
-5%
|
1 042
-6%
|
975
-6%
|
689
-29%
|
653
-5%
|
690
+6%
|
626
-9%
|
742
+18%
|
797
+7%
|
710
-11%
|
673
-5%
|
621
-8%
|
466
-25%
|
383
-18%
|
347
-9%
|
(215)
N/A
|
(441)
-105%
|
(369)
+16%
|
(401)
-9%
|
3
N/A
|
434
+14 367%
|
491
+13%
|
660
+34%
|
915
+39%
|
890
-3%
|
951
+7%
|
837
-12%
|
648
-23%
|
467
-28%
|
309
-34%
|
204
-34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(315)
|
(346)
|
(362)
|
(384)
|
(384)
|
(375)
|
(359)
|
(341)
|
(342)
|
(335)
|
(301)
|
(265)
|
(221)
|
(137)
|
(122)
|
(117)
|
(93)
|
(129)
|
(123)
|
(102)
|
(97)
|
(79)
|
(66)
|
(47)
|
(1)
|
(10)
|
(9)
|
(33)
|
(32)
|
(66)
|
(98)
|
(76)
|
(100)
|
(135)
|
(126)
|
(163)
|
(147)
|
(29)
|
(3)
|
21
|
6
|
|
Income from Continuing Operations |
602
|
662
|
724
|
785
|
859
|
881
|
868
|
854
|
844
|
838
|
810
|
778
|
755
|
552
|
531
|
573
|
533
|
613
|
674
|
608
|
576
|
542
|
401
|
337
|
346
|
(225)
|
(450)
|
(402)
|
(433)
|
(63)
|
336
|
415
|
560
|
780
|
764
|
788
|
690
|
619
|
464
|
330
|
210
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
2
|
0
|
3
|
3
|
1
|
1
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
0
|
0
|
(1)
|
|
Net Income (Common) |
602
N/A
|
662
+10%
|
724
+9%
|
785
+8%
|
859
+9%
|
881
+3%
|
868
-2%
|
854
-2%
|
845
-1%
|
839
-1%
|
812
-3%
|
780
-4%
|
756
-3%
|
553
-27%
|
531
-4%
|
573
+8%
|
521
-9%
|
592
+14%
|
653
+10%
|
588
-10%
|
568
-3%
|
543
-4%
|
402
-26%
|
337
-16%
|
347
+3%
|
(223)
N/A
|
(448)
-101%
|
(399)
+11%
|
(430)
-8%
|
(62)
+86%
|
337
N/A
|
415
+23%
|
558
+34%
|
822
+47%
|
804
-2%
|
828
+3%
|
731
-12%
|
616
-16%
|
463
-25%
|
329
-29%
|
209
-36%
|
|
EPS (Diluted) |
2.93
N/A
|
3.22
+10%
|
3.51
+9%
|
3.8
+8%
|
4.17
+10%
|
4.28
+3%
|
4.33
+1%
|
4.45
+3%
|
4.56
+2%
|
4.44
-3%
|
4.59
+3%
|
4.61
+0%
|
4.57
-1%
|
3.29
-28%
|
3.38
+3%
|
3.71
+10%
|
3.36
-9%
|
3.81
+13%
|
4.28
+12%
|
3.87
-10%
|
3.77
-3%
|
3.58
-5%
|
2.63
-27%
|
2.2
-16%
|
2.29
+4%
|
-1.48
N/A
|
-2.99
-102%
|
-2.63
+12%
|
-2.82
-7%
|
-0.41
+85%
|
2.18
N/A
|
2.68
+23%
|
3.66
+37%
|
5.39
+47%
|
5.59
+4%
|
6.03
+8%
|
5.6
-7%
|
4.6
-18%
|
3.91
-15%
|
2.79
-29%
|
1.79
-36%
|