Genesco Inc
NYSE:GCO
Income Statement
Earnings Waterfall
Genesco Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
16.8m
USD
|
Other Expenses
|
-33.6m
USD
|
Net Income
|
-16.8m
USD
|
Income Statement
Genesco 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 |
2 625
N/A
|
2 662
+1%
|
2 703
+2%
|
2 760
+2%
|
2 860
+4%
|
2 892
+1%
|
2 932
+1%
|
2 983
+2%
|
3 022
+1%
|
3 010
0%
|
2 981
-1%
|
2 917
-2%
|
2 021
-31%
|
2 016
0%
|
2 006
0%
|
2 012
+0%
|
2 128
+6%
|
1 970
-7%
|
1 841
-7%
|
1 664
-10%
|
2 189
+32%
|
2 198
+0%
|
2 198
0%
|
2 195
0%
|
2 197
+0%
|
1 981
-10%
|
1 885
-5%
|
1 827
-3%
|
1 787
-2%
|
2 046
+15%
|
2 210
+8%
|
2 331
+5%
|
2 422
+4%
|
2 404
-1%
|
2 384
-1%
|
2 388
+0%
|
2 385
0%
|
2 347
-2%
|
2 335
-1%
|
2 311
-1%
|
2 325
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 326)
|
(1 346)
|
(1 368)
|
(1 398)
|
(1 459)
|
(1 481)
|
(1 503)
|
(1 538)
|
(1 579)
|
(1 564)
|
(1 539)
|
(1 494)
|
(1 045)
|
(1 050)
|
(1 050)
|
(1 057)
|
(1 116)
|
(1 040)
|
(985)
|
(901)
|
(1 142)
|
(1 144)
|
(1 138)
|
(1 134)
|
(1 134)
|
(1 042)
|
(1 017)
|
(997)
|
(982)
|
(1 104)
|
(1 163)
|
(1 214)
|
(1 241)
|
(1 229)
|
(1 228)
|
(1 232)
|
(1 249)
|
(1 234)
|
(1 226)
|
(1 217)
|
(1 226)
|
|
Gross Profit |
1 299
N/A
|
1 317
+1%
|
1 335
+1%
|
1 362
+2%
|
1 400
+3%
|
1 411
+1%
|
1 429
+1%
|
1 445
+1%
|
1 444
0%
|
1 447
+0%
|
1 442
0%
|
1 423
-1%
|
976
-31%
|
965
-1%
|
957
-1%
|
955
0%
|
1 011
+6%
|
931
-8%
|
856
-8%
|
763
-11%
|
1 047
+37%
|
1 054
+1%
|
1 059
+0%
|
1 061
+0%
|
1 063
+0%
|
938
-12%
|
869
-7%
|
830
-4%
|
805
-3%
|
942
+17%
|
1 048
+11%
|
1 117
+7%
|
1 181
+6%
|
1 175
-1%
|
1 157
-2%
|
1 155
0%
|
1 136
-2%
|
1 114
-2%
|
1 109
0%
|
1 093
-1%
|
1 099
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 136)
|
(1 155)
|
(1 180)
|
(1 206)
|
(1 233)
|
(1 258)
|
(1 274)
|
(1 277)
|
(1 292)
|
(1 290)
|
(1 281)
|
(1 275)
|
(868)
|
(860)
|
(876)
|
(895)
|
(937)
|
(855)
|
(595)
|
(506)
|
(965)
|
(968)
|
(969)
|
(971)
|
(966)
|
(919)
|
(874)
|
(848)
|
(814)
|
(867)
|
(938)
|
(978)
|
(1 024)
|
(1 025)
|
(1 010)
|
(1 027)
|
(1 041)
|
(1 050)
|
(1 065)
|
(1 065)
|
(1 082)
|
|
Selling, General & Administrative |
(1 134)
|
(1 156)
|
(1 172)
|
(1 199)
|
(1 231)
|
(1 245)
|
(1 261)
|
(1 272)
|
(1 284)
|
(1 285)
|
(1 281)
|
(1 274)
|
(876)
|
(884)
|
(890)
|
(898)
|
(929)
|
(846)
|
(768)
|
(681)
|
(962)
|
(966)
|
(967)
|
(969)
|
(966)
|
(919)
|
(874)
|
(848)
|
(814)
|
(864)
|
(930)
|
(970)
|
(1 034)
|
(1 038)
|
(1 030)
|
(1 047)
|
(1 042)
|
(1 050)
|
(1 065)
|
(1 064)
|
(1 082)
|
|
Other Operating Expenses |
(1)
|
1
|
(8)
|
(7)
|
(2)
|
(13)
|
(13)
|
(5)
|
(8)
|
(5)
|
0
|
(0)
|
8
|
24
|
13
|
3
|
(8)
|
(9)
|
174
|
175
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(8)
|
(8)
|
10
|
13
|
20
|
20
|
1
|
1
|
(1)
|
(1)
|
(2)
|
|
Operating Income |
163
N/A
|
161
-1%
|
156
-3%
|
156
0%
|
167
+8%
|
153
-9%
|
155
+2%
|
168
+8%
|
151
-10%
|
157
+4%
|
161
+2%
|
149
-7%
|
108
-28%
|
105
-3%
|
80
-23%
|
60
-25%
|
74
+24%
|
75
+1%
|
261
+246%
|
257
-1%
|
82
-68%
|
87
+6%
|
90
+4%
|
90
+0%
|
97
+7%
|
20
-80%
|
(6)
N/A
|
(18)
-220%
|
(9)
+48%
|
76
N/A
|
110
+45%
|
140
+27%
|
158
+13%
|
150
-5%
|
147
-2%
|
129
-12%
|
95
-26%
|
64
-33%
|
44
-32%
|
28
-35%
|
17
-40%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
5
|
0
|
7
|
7
|
12
|
0
|
0
|
(172)
|
0
|
0
|
(182)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(13)
|
(101)
|
(101)
|
(107)
|
(98)
|
(11)
|
(11)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(29)
|
(29)
|
(30)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
159
N/A
|
157
-1%
|
152
-3%
|
145
-5%
|
157
+8%
|
150
-5%
|
152
+2%
|
164
+8%
|
152
-8%
|
153
+1%
|
162
+6%
|
151
-7%
|
113
-25%
|
98
-13%
|
73
-25%
|
(120)
N/A
|
69
N/A
|
70
+1%
|
73
+5%
|
253
+245%
|
78
-69%
|
85
+8%
|
88
+3%
|
87
0%
|
82
-6%
|
(84)
N/A
|
(110)
-32%
|
(129)
-17%
|
(112)
+13%
|
60
N/A
|
96
+60%
|
132
+38%
|
153
+16%
|
146
-5%
|
142
-2%
|
124
-13%
|
90
-28%
|
58
-36%
|
8
-87%
|
(9)
N/A
|
(22)
-145%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(66)
|
(65)
|
(63)
|
(55)
|
(58)
|
(54)
|
(54)
|
(62)
|
(56)
|
(57)
|
(59)
|
(54)
|
(40)
|
(34)
|
(28)
|
(26)
|
(28)
|
(28)
|
(27)
|
(22)
|
(26)
|
(28)
|
(30)
|
(30)
|
(21)
|
4
|
11
|
18
|
56
|
28
|
21
|
11
|
(38)
|
(35)
|
(35)
|
(29)
|
(18)
|
(9)
|
1
|
4
|
(2)
|
|
Income from Continuing Operations |
93
|
93
|
89
|
90
|
99
|
95
|
98
|
102
|
95
|
96
|
103
|
96
|
73
|
63
|
45
|
(146)
|
41
|
42
|
46
|
231
|
53
|
57
|
58
|
57
|
62
|
(79)
|
(99)
|
(111)
|
(56)
|
88
|
117
|
143
|
115
|
111
|
108
|
95
|
72
|
48
|
9
|
(5)
|
(24)
|
|
Net Income (Common) |
93
N/A
|
92
0%
|
89
-4%
|
90
+1%
|
98
+9%
|
94
-4%
|
97
+3%
|
100
+4%
|
95
-6%
|
95
+1%
|
102
+7%
|
96
-6%
|
97
+2%
|
88
-10%
|
69
-21%
|
(121)
N/A
|
(112)
+8%
|
(115)
-3%
|
(111)
+3%
|
68
N/A
|
(52)
N/A
|
(43)
+17%
|
(43)
+1%
|
(38)
+11%
|
61
N/A
|
(80)
N/A
|
(99)
-25%
|
(111)
-11%
|
(56)
+49%
|
87
N/A
|
117
+34%
|
143
+22%
|
115
-19%
|
111
-4%
|
108
-3%
|
95
-12%
|
72
-24%
|
48
-33%
|
9
-82%
|
(5)
N/A
|
(17)
-226%
|
|
EPS (Diluted) |
3.94
N/A
|
3.89
-1%
|
3.77
-3%
|
3.76
0%
|
4.12
+10%
|
3.93
-5%
|
4.08
+4%
|
4.37
+7%
|
4.11
-6%
|
4.52
+10%
|
5.05
+12%
|
4.77
-6%
|
4.84
+1%
|
4.55
-6%
|
3.61
-21%
|
-6.28
N/A
|
-5.82
+7%
|
-5.95
-2%
|
-5.75
+3%
|
3.47
N/A
|
-2.67
N/A
|
-2.41
+10%
|
-2.66
-10%
|
-2.63
+1%
|
3.91
N/A
|
-5.65
N/A
|
-6.99
-24%
|
-7.68
-10%
|
-3.97
+48%
|
5.93
N/A
|
8.02
+35%
|
9.76
+22%
|
7.92
-19%
|
8.26
+4%
|
8.26
N/A
|
7.72
-7%
|
5.66
-27%
|
4.06
-28%
|
0.76
-81%
|
-0.47
N/A
|
-1.49
-217%
|