Income Statement

Revenue

-10%

+6%

10Y

Currency: USD

	Nov-2001	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Jan-2004	May-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Jan-2009	May-2009	Aug-2009	Oct-2009	Jan-2010	May-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	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	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025
Revenue
Interest Expense	0	35	0	0	0	33	0	0	0	26	0	0	0	22	0	0	0	23	0	0	0	23	5	10	15	21	21	20	19	16	14	13	13	13	14	14	13	14	14	14	13	13	12	11	12	11	11	11	11	11	11	11	11	11	11	11	11	11	11	12	12	11	11	11	11	12	12	12	12	11	10	10	10	10	11	12	12	13	13	12	13	17	20	23	25	24	23	23	23	24	25	24	25	24	24	24
Revenue	4 480 N/A	4 379 -2%	4 397 +0%	4 434 +1%	4 450 +0%	4 509 +1%	4 547 +1%	4 585 +1%	4 659 +2%	4 779 +3%	4 837 +1%	4 982 +3%	5 154 +3%	5 355 +4%	5 546 +4%	5 582 +1%	5 624 +1%	5 653 +1%	5 641 0%	5 640 0%	5 662 +0%	5 750 +2%	5 701 -1%	5 681 0%	5 607 -1%	5 437 -3%	5 430 0%	5 449 +0%	5 402 -1%	5 237 -3%	5 144 -2%	4 941 -4%	4 846 -2%	4 854 +0%	4 919 +1%	4 916 0%	4 982 +1%	5 049 +1%	5 220 +3%	5 399 +3%	5 513 +2%	5 623 +2%	5 749 +2%	5 841 +2%	5 971 +2%	6 182 +4%	6 242 +1%	6 329 +1%	6 427 +2%	6 505 +1%	6 735 +4%	6 922 +3%	7 031 +2%	7 151 +2%	7 199 +1%	7 253 +1%	7 316 +1%	7 412 +1%	7 483 +1%	7 568 +1%	7 660 +1%	7 766 +1%	7 780 +0%	7 701 -1%	7 685 0%	7 782 +1%	7 806 +0%	7 887 +1%	7 877 0%	7 939 +1%	7 992 +1%	7 984 0%	8 056 +1%	8 005 -1%	7 103 -11%	7 406 +4%	7 580 +2%	7 548 0%	8 525 +13%	8 723 +2%	8 806 +1%	8 958 +2%	8 980 +0%	8 770 -2%	8 754 0%	8 759 +0%	8 515 -3%	8 314 -2%	8 130 -2%	8 168 +0%	8 116 -1%	8 152 +0%	8 124 0%	7 988 -2%	7 903 -1%	7 860 -1%
Gross Profit
Cost of Revenue	(3 136)	(3 071)	(3 095)	(3 126)	(3 126)	(3 161)	(3 178)	(3 197)	(3 222)	(3 297)	(3 339)	(3 446)	(3 584)	(3 722)	(3 856)	(3 884)	(3 922)	(3 944)	(3 931)	(3 946)	(3 976)	(4 014)	(4 024)	(4 063)	(4 030)	(4 017)	(4 004)	(3 964)	(3 943)	(3 777)	(3 694)	(3 572)	(3 503)	(3 522)	(3 550)	(3 522)	(3 529)	(3 533)	(3 622)	(3 718)	(3 767)	(3 827)	(3 891)	(3 943)	(4 021)	(4 148)	(4 184)	(4 246)	(4 312)	(4 372)	(4 517)	(4 632)	(4 704)	(4 777)	(4 801)	(4 827)	(4 857)	(4 907)	(4 952)	(5 003)	(5 062)	(5 130)	(5 160)	(5 165)	(5 209)	(5 326)	(5 364)	(5 409)	(5 391)	(5 411)	(5 441)	(5 438)	(5 478)	(5 462)	(4 978)	(5 277)	(5 421)	(5 365)	(5 864)	(5 802)	(5 775)	(5 878)	(5 909)	(5 843)	(5 891)	(5 955)	(5 869)	(5 815)	(5 781)	(5 895)	(5 881)	(5 897)	(5 832)	(5 666)	(5 611)	(5 587)
Gross Profit	1 344 N/A	1 308 -3%	1 302 0%	1 308 +0%	1 324 +1%	1 348 +2%	1 369 +2%	1 388 +1%	1 437 +4%	1 482 +3%	1 498 +1%	1 536 +3%	1 570 +2%	1 633 +4%	1 690 +3%	1 698 +0%	1 702 +0%	1 709 +0%	1 710 +0%	1 694 -1%	1 686 0%	1 736 +3%	1 677 -3%	1 618 -4%	1 577 -3%	1 420 -10%	1 426 +0%	1 485 +4%	1 459 -2%	1 460 +0%	1 450 -1%	1 369 -6%	1 343 -2%	1 332 -1%	1 369 +3%	1 394 +2%	1 453 +4%	1 516 +4%	1 598 +5%	1 681 +5%	1 746 +4%	1 796 +3%	1 858 +3%	1 898 +2%	1 950 +3%	2 034 +4%	2 058 +1%	2 083 +1%	2 115 +2%	2 133 +1%	2 218 +4%	2 290 +3%	2 327 +2%	2 374 +2%	2 398 +1%	2 426 +1%	2 459 +1%	2 505 +2%	2 531 +1%	2 565 +1%	2 598 +1%	2 636 +1%	2 620 -1%	2 536 -3%	2 476 -2%	2 456 -1%	2 442 -1%	2 478 +1%	2 486 +0%	2 528 +2%	2 551 +1%	2 546 0%	2 578 +1%	2 543 -1%	2 125 -16%	2 129 +0%	2 159 +1%	2 183 +1%	2 661 +22%	2 921 +10%	3 031 +4%	3 080 +2%	3 071 0%	2 927 -5%	2 863 -2%	2 804 -2%	2 646 -6%	2 499 -6%	2 349 -6%	2 273 -3%	2 235 -2%	2 255 +1%	2 292 +2%	2 322 +1%	2 292 -1%	2 273 -1%
Operating Income
Operating Expenses	(1 111)	(1 075)	(1 062)	(1 053)	(1 058)	(1 078)	(1 096)	(1 112)	(1 130)	(1 139)	(1 144)	(1 179)	(1 198)	(1 242)	(1 283)	(1 280)	(1 297)	(1 294)	(1 296)	(1 311)	(1 305)	(1 324)	(1 331)	(1 344)	(1 358)	(1 341)	(1 339)	(1 338)	(1 318)	(1 296)	(1 270)	(1 219)	(1 208)	(1 208)	(1 250)	(1 264)	(1 233)	(1 240)	(1 268)	(1 304)	(1 338)	(1 350)	(1 366)	(1 371)	(1 373)	(1 410)	(1 418)	(1 428)	(1 454)	(1 463)	(1 509)	(1 543)	(1 554)	(1 556)	(1 545)	(1 534)	(1 537)	(1 559)	(1 683)	(1 704)	(1 616)	(1 624)	(1 644)	(1 631)	(1 637)	(1 674)	(1 693)	(1 737)	(1 769)	(1 797)	(1 826)	(1 840)	(1 851)	(1 829)	(1 729)	(1 721)	(1 734)	(1 763)	(1 866)	(1 933)	(1 972)	(2 048)	(2 102)	(2 107)	(2 119)	(2 111)	(2 076)	(2 065)	(2 039)	(2 047)	(2 077)	(2 112)	(2 152)	(2 122)	(2 104)	(2 096)
Selling, General & Administrative	(960)	(923)	(912)	(905)	(911)	(928)	(949)	(962)	(977)	(987)	(994)	(1 029)	(1 049)	(1 088)	(1 123)	(1 120)	(1 130)	(1 129)	(1 129)	(1 137)	(1 141)	(1 163)	(1 170)	(1 183)	(1 188)	(1 176)	(1 185)	(1 198)	(1 196)	(1 174)	(1 153)	(1 106)	(1 093)	(1 099)	(1 101)	(1 117)	(1 130)	(1 138)	(1 156)	(1 189)	(1 222)	(1 244)	(1 252)	(1 257)	(1 256)	(1 294)	(1 302)	(1 310)	(1 331)	(1 334)	(1 374)	(1 403)	(1 416)	(1 426)	(1 416)	(1 404)	(1 403)	(1 415)	(1 431)	(1 450)	(1 464)	(1 472)	(1 482)	(1 471)	(1 473)	(1 501)	(1 515)	(1 556)	(1 586)	(1 614)	(1 645)	(1 658)	(1 671)	(1 650)	(1 550)	(1 544)	(1 557)	(1 587)	(1 689)	(1 752)	(1 786)	(1 851)	(1 896)	(1 898)	(1 907)	(1 903)	(1 871)	(1 861)	(1 840)	(1 852)	(1 882)	(1 916)	(1 952)	(1 920)	(1 917)	(1 909)
Depreciation & Amortization	(152)	(154)	(152)	(152)	(151)	(153)	(150)	(150)	(153)	(152)	(150)	(150)	(149)	(154)	(160)	(163)	(170)	(171)	(173)	(176)	(174)	(175)	(175)	(175)	(176)	(166)	(155)	(144)	(131)	(130)	(126)	(121)	(118)	(112)	(110)	(108)	(106)	(106)	(107)	(109)	(109)	(110)	(112)	(113)	(116)	(118)	(120)	(122)	(127)	(133)	(138)	(143)	(142)	(139)	(138)	(138)	(142)	(148)	(152)	(155)	(157)	(158)	(160)	(163)	(167)	(173)	(177)	(179)	(179)	(178)	(177)	(179)	(179)	(179)	(179)	(177)	(177)	(176)	(177)	(181)	(186)	(197)	(206)	(209)	(212)	(208)	(205)	(204)	(199)	(199)	(199)	(200)	(204)	(202)	(202)	(202)
Other Operating Expenses	1	2	2	4	4	3	3	0	0	0	0	0	0	0	0	3	3	6	6	2	10	14	14	14	6	1	0	4	9	8	9	8	3	3	(39)	(39)	3	4	(5)	(6)	(7)	4	(2)	(1)	(1)	2	4	4	4	4	3	3	4	9	9	8	8	4	(100)	(99)	5	6	0	3	3	0	(1)	(2)	(4)	(5)	(4)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	4	4	4	0	15	15
Operating Income	233 N/A	233 N/A	240 +3%	255 +6%	266 +4%	270 +2%	273 +1%	276 +1%	307 +11%	343 +12%	354 +3%	357 +1%	372 +4%	391 +5%	407 +4%	418 +3%	405 -3%	415 +2%	414 0%	383 -7%	381 -1%	412 +8%	346 -16%	274 -21%	219 -20%	79 -64%	87 +10%	147 +69%	141 -4%	164 +16%	180 +10%	150 -17%	135 -10%	124 -8%	119 -4%	130 +9%	220 +69%	276 +25%	330 +20%	377 +14%	408 +8%	446 +9%	492 +10%	527 +7%	577 +9%	624 +8%	640 +3%	655 +2%	661 +1%	670 +1%	709 +6%	747 +5%	773 +3%	818 +6%	853 +4%	892 +5%	922 +3%	946 +3%	848 -10%	861 +2%	982 +14%	1 012 +3%	976 -4%	905 -7%	839 -7%	782 -7%	749 -4%	741 -1%	717 -3%	731 +2%	725 -1%	706 -3%	727 +3%	714 -2%	396 -45%	408 +3%	425 +4%	420 -1%	795 +89%	988 +24%	1 059 +7%	1 032 -3%	969 -6%	820 -15%	744 -9%	693 -7%	570 -18%	434 -24%	310 -29%	226 -27%	158 -30%	143 -9%	140 -2%	200 +43%	188 -6%	177 -6%
Pre-Tax Income
Interest Income Expense	(24)	(24)	(27)	(28)	(25)	(26)	(24)	(21)	(21)	(18)	(17)	(17)	(16)	(15)	(14)	(13)	(11)	(10)	(8)	(6)	(5)	(3)	(2)	(1)	0	(1)	(2)	(4)	(5)	(5)	(6)	(7)	(9)	(10)	(11)	(10)	(9)	(9)	(8)	(7)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(5)	(5)	(5)	(4)	(5)	(5)	(5)	(5)	(4)	(3)	(3)	(3)	(2)	(2)	0	1	2	4	4	6	9	11	12	13	11	6	2	(3)	(7)	(8)	282	280	276	273	(20)	(19)	(15)	(11)	(10)	(9)	(488)	(489)	(488)	(488)	(45)	(45)	(45)
Non-Reccuring Items	(31)	(34)	(34)	(1)	1	2	2	0	(1)	(1)	(1)	(2)	(2)	(2)	(2)	0	0	0	0	(17)	(17)	(17)	(17)	0	(105)	(128)	(147)	(148)	(46)	(259)	(240)	(239)	(272)	(41)	0	0	(5)	(10)	0	0	0	(5)	0	0	0	(12)	(13)	(15)	(15)	(2)	(3)	(3)	(3)	(4)	(3)	(1)	(101)	(105)	0	0	(11)	(6)	0	(56)	(63)	(211)	(222)	(174)	(161)	(32)	(22)	(34)	(35)	(65)	(80)	(104)	(107)	(117)	(105)	(99)	(152)	(165)	(167)	(129)	(91)	(143)	(126)	(146)	(133)	(164)	(137)	(132)	(164)	(104)	(377)	(383)
Gain/Loss on Disposition of Assets	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	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	0	0	0	0	0	0	0	0	0	0	0	0	3	3	0	0	0	0	0	0
Total Other Income	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	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	1	2	5	7	9	8	5	4	4	8	12	11	12	201	198	201	229	66	97	71	31	(11)	(11)	(42)	(33)	(22)	0	1	(1)	(38)	0	2	3
Pre-Tax Income	178 N/A	175 -2%	179 +2%	226 +26%	242 +7%	246 +2%	251 +2%	255 +2%	285 +12%	324 +14%	336 +4%	338 +1%	354 +5%	374 +6%	391 +5%	405 +4%	394 -3%	405 +3%	406 +0%	360 -11%	359 0%	392 +9%	327 -17%	273 -17%	114 -58%	(50) N/A	(62) -24%	(5) +92%	90 N/A	(100) N/A	(66) +34%	(96) -45%	(146) -52%	73 N/A	108 +48%	120 +11%	206 +72%	257 +25%	322 +25%	370 +15%	402 +9%	435 +8%	487 +12%	522 +7%	572 +10%	607 +6%	622 +2%	635 +2%	640 +1%	663 +4%	701 +6%	739 +5%	766 +4%	809 +6%	845 +4%	886 +5%	816 -8%	837 +3%	845 +1%	858 +2%	968 +13%	1 004 +4%	975 -3%	850 -13%	779 -8%	578 -26%	538 -7%	580 +8%	570 -2%	713 +25%	718 +1%	688 -4%	713 +4%	672 -6%	333 -50%	318 -5%	516 +62%	494 -4%	883 +79%	1 400 +59%	1 253 -11%	1 240 -1%	1 146 -8%	702 -39%	623 -11%	524 -16%	391 -25%	245 -37%	149 -39%	(423) N/A	(467) -10%	(478) -2%	(550) -15%	51 N/A	(232) N/A	(248) -7%
Net Income
Tax Provision	(67)	(64)	(62)	(80)	(86)	(84)	(88)	(88)	(99)	(115)	(119)	(113)	(117)	(119)	(125)	(140)	(138)	(142)	(143)	(127)	(126)	(145)	(121)	(99)	(39)	93	91	70	33	21	15	26	46	(26)	(38)	(43)	(71)	(88)	(113)	(130)	(148)	(157)	(175)	(188)	(198)	(210)	(215)	(221)	(228)	(234)	(248)	(260)	(271)	(289)	(303)	(317)	(287)	(296)	(297)	(302)	(335)	(340)	(322)	(273)	(257)	(195)	(170)	(176)	(161)	(200)	(198)	(193)	(200)	(179)	(122)	(124)	(182)	(171)	(248)	(380)	(340)	(348)	(324)	(216)	(199)	(180)	(143)	(96)	(68)	93	109	113	124	(33)	(121)	(131)
Income from Continuing Operations	111	111	117	146	156	162	163	167	186	209	217	225	237	255	266	265	256	263	263	233	233	247	206	174	75	43	29	65	123	(79)	(51)	(70)	(100)	47	70	77	135	169	209	240	254	278	312	334	374	397	407	414	412	429	453	479	495	520	542	569	529	541	548	556	633	664	653	577	522	383	368	404	409	513	520	495	513	493	211	194	334	323	635	1 020	913	892	822	486	424	344	248	149	81	(330)	(358)	(365)	(426)	18	(353)	(379)
Income to Minority Interest	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	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	0	0	0	0	0	1	2	2	2	1	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(232) N/A	92 N/A	75 -18%	120 +60%	132 +10%	153 +16%	171 +12%	176 +3%	193 +10%	207 +7%	217 +5%	263 +21%	275 +5%	293 +7%	303 +3%	265 -13%	257 -3%	264 +3%	265 +0%	235 -11%	234 0%	251 +7%	209 -17%	177 -15%	79 -55%	45 -43%	31 -31%	67 +116%	124 +85%	(80) N/A	(52) +35%	(70) -35%	(100) -43%	48 N/A	71 +48%	77 +8%	135 +75%	169 +25%	209 +24%	240 +15%	254 +6%	278 +9%	312 +12%	334 +7%	374 +12%	397 +6%	407 +3%	414 +2%	412 0%	429 +4%	453 +6%	479 +6%	495 +3%	520 +5%	542 +4%	569 +5%	529 -7%	541 +2%	548 +1%	556 +1%	633 +14%	664 +5%	653 -2%	577 -12%	522 -10%	284 -46%	269 -5%	306 +14%	334 +9%	541 +62%	548 +1%	520 -5%	515 -1%	491 -5%	209 -57%	194 -7%	334 +72%	323 -3%	635 +97%	1 020 +61%	913 -10%	893 -2%	824 -8%	488 -41%	426 -13%	342 -20%	245 -28%	146 -40%	78 -47%	(330) N/A	(358) -8%	(365) -2%	(426) -17%	12 N/A	(359) N/A	(385) -7%
EPS (Diluted)	-1.53 N/A	0.62 N/A	0.49 -21%	0.79 +61%	0.87 +10%	1.01 +16%	1.13 +12%	1.15 +2%	1.23 +7%	1.35 +10%	1.38 +2%	1.67 +21%	1.74 +4%	1.86 +7%	1.91 +3%	1.69 -12%	1.63 -4%	1.67 +2%	1.69 +1%	1.48 -12%	1.48 N/A	1.6 +8%	1.33 -17%	1.14 -14%	0.51 -55%	0.28 -45%	0.18 -36%	0.42 +133%	0.79 +88%	-0.51 N/A	-0.33 +35%	-0.46 -39%	-0.65 -41%	0.3 N/A	0.44 +47%	0.49 +11%	0.86 +76%	1.08 +26%	1.33 +23%	1.53 +15%	1.66 +8%	1.8 +8%	2.03 +13%	2.17 +7%	2.43 +12%	2.58 +6%	2.65 +3%	2.73 +3%	2.75 +1%	2.85 +4%	3.06 +7%	3.27 +7%	3.39 +4%	3.56 +5%	3.81 +7%	4.02 +6%	3.75 -7%	3.84 +2%	3.97 +3%	4.1 +3%	4.72 +15%	4.91 +4%	4.92 +0%	4.37 -11%	4.12 -6%	2.22 -46%	2.25 +1%	2.61 +16%	2.9 +11%	4.65 +60%	4.84 +4%	4.68 -3%	4.8 +3%	4.52 -6%	2 -56%	1.83 -8%	3.18 +74%	3.07 -3%	6.04 +97%	9.7 +61%	8.74 -10%	8.6 -2%	8.47 -2%	5.13 -39%	4.49 -12%	3.58 -20%	2.57 -28%	1.54 -40%	0.82 -47%	-3.5 N/A	-3.75 -7%	-3.84 -2%	-4.48 -17%	0.12 N/A	-3.76 N/A	-4.02 -7%

Income Statement Balance Sheet Cash Flow Statement

Foot Locker Inc
NYSE:FL

Income Statement

Earnings Waterfall
Foot Locker Inc

Income Statement
Foot Locker Inc

See Also

Company

Help

Tools

Stocks

Foot Locker Inc NYSE:FL

Income Statement

Earnings Waterfall Foot Locker Inc

Income Statement Foot Locker Inc

See Also

Company

Help

Tools

Stocks

Foot Locker Inc
NYSE:FL

Earnings Waterfall
Foot Locker Inc

Income Statement
Foot Locker Inc