Nordstrom Inc
NYSE:JWN
Income Statement
Earnings Waterfall
Nordstrom Inc
Revenue
|
14.7B
USD
|
Cost of Revenue
|
-9.3B
USD
|
Gross Profit
|
5.4B
USD
|
Operating Expenses
|
-4.9B
USD
|
Operating Income
|
535m
USD
|
Other Expenses
|
-401m
USD
|
Net Income
|
134m
USD
|
Income Statement
Nordstrom 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 |
12 540
N/A
|
12 722
+1%
|
12 918
+2%
|
13 174
+2%
|
13 506
+3%
|
13 790
+2%
|
14 099
+2%
|
14 287
+1%
|
14 437
+1%
|
14 471
+0%
|
14 421
0%
|
14 635
+1%
|
14 757
+1%
|
14 863
+1%
|
15 005
+1%
|
15 092
+1%
|
15 478
+3%
|
15 685
+1%
|
15 959
+2%
|
16 078
+1%
|
15 860
-1%
|
15 741
-1%
|
15 546
-1%
|
15 470
0%
|
15 524
+0%
|
14 200
-9%
|
12 190
-14%
|
11 607
-5%
|
10 715
-8%
|
11 605
+8%
|
13 400
+15%
|
13 948
+4%
|
14 789
+6%
|
15 349
+4%
|
15 787
+3%
|
15 696
-1%
|
15 530
-1%
|
15 141
-3%
|
14 818
-2%
|
14 592
-2%
|
14 693
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 737)
|
(7 886)
|
(8 012)
|
(8 182)
|
(8 406)
|
(8 584)
|
(8 781)
|
(8 962)
|
(9 168)
|
(9 269)
|
(9 301)
|
(9 420)
|
(9 440)
|
(9 495)
|
(9 587)
|
(9 641)
|
(9 890)
|
(10 023)
|
(10 161)
|
(10 281)
|
(10 155)
|
(10 096)
|
(9 983)
|
(9 892)
|
(9 932)
|
(9 488)
|
(8 418)
|
(8 093)
|
(7 575)
|
(7 809)
|
(8 735)
|
(9 010)
|
(9 344)
|
(9 655)
|
(9 909)
|
(9 909)
|
(10 019)
|
(9 716)
|
(9 510)
|
(9 296)
|
(9 303)
|
|
Gross Profit |
4 803
N/A
|
4 836
+1%
|
4 906
+1%
|
4 992
+2%
|
5 100
+2%
|
5 206
+2%
|
5 318
+2%
|
5 325
+0%
|
5 269
-1%
|
5 202
-1%
|
5 120
-2%
|
5 215
+2%
|
5 317
+2%
|
5 368
+1%
|
5 418
+1%
|
5 451
+1%
|
5 588
+3%
|
5 662
+1%
|
5 798
+2%
|
5 797
0%
|
5 705
-2%
|
5 645
-1%
|
5 563
-1%
|
5 578
+0%
|
5 592
+0%
|
4 712
-16%
|
3 772
-20%
|
3 514
-7%
|
3 140
-11%
|
3 796
+21%
|
4 665
+23%
|
4 938
+6%
|
5 445
+10%
|
5 694
+5%
|
5 878
+3%
|
5 787
-2%
|
5 511
-5%
|
5 425
-2%
|
5 308
-2%
|
5 296
0%
|
5 390
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 453)
|
(3 496)
|
(3 570)
|
(3 647)
|
(3 777)
|
(3 903)
|
(3 969)
|
(4 083)
|
(4 168)
|
(4 240)
|
(4 314)
|
(4 312)
|
(4 315)
|
(4 517)
|
(4 571)
|
(4 451)
|
(4 662)
|
(4 733)
|
(4 840)
|
(4 942)
|
(4 868)
|
(4 884)
|
(4 832)
|
(4 759)
|
(4 808)
|
(4 612)
|
(4 238)
|
(4 067)
|
(3 962)
|
(4 115)
|
(4 463)
|
(4 715)
|
(4 953)
|
(5 044)
|
(5 177)
|
(5 210)
|
(5 046)
|
(4 983)
|
(4 876)
|
(4 790)
|
(4 855)
|
|
Selling, General & Administrative |
(3 453)
|
(3 496)
|
(3 570)
|
(3 647)
|
(3 777)
|
(3 903)
|
(4 020)
|
(4 102)
|
(4 168)
|
(4 240)
|
(4 263)
|
(4 293)
|
(4 315)
|
(4 320)
|
(4 374)
|
(4 451)
|
(4 662)
|
(4 733)
|
(4 840)
|
(4 942)
|
(4 868)
|
(4 884)
|
(4 832)
|
(4 759)
|
(4 808)
|
(4 612)
|
(4 238)
|
(4 067)
|
(3 962)
|
(4 095)
|
(4 463)
|
(4 715)
|
(4 953)
|
(5 044)
|
(5 177)
|
(5 210)
|
(5 046)
|
(4 983)
|
(4 876)
|
(4 790)
|
(4 855)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
51
|
19
|
0
|
0
|
(51)
|
(19)
|
0
|
(197)
|
(197)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 350
N/A
|
1 340
-1%
|
1 336
0%
|
1 345
+1%
|
1 323
-2%
|
1 303
-2%
|
1 349
+4%
|
1 242
-8%
|
1 101
-11%
|
962
-13%
|
806
-16%
|
903
+12%
|
1 002
+11%
|
851
-15%
|
847
0%
|
1 000
+18%
|
926
-7%
|
929
+0%
|
958
+3%
|
855
-11%
|
837
-2%
|
761
-9%
|
731
-4%
|
819
+12%
|
784
-4%
|
100
-87%
|
(466)
N/A
|
(553)
-19%
|
(822)
-49%
|
(319)
+61%
|
202
N/A
|
223
+10%
|
492
+121%
|
650
+32%
|
701
+8%
|
577
-18%
|
465
-19%
|
442
-5%
|
432
-2%
|
506
+17%
|
535
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(161)
|
(157)
|
(155)
|
(154)
|
(138)
|
(136)
|
(133)
|
(129)
|
(125)
|
(124)
|
(122)
|
(122)
|
(121)
|
(139)
|
(138)
|
(136)
|
(136)
|
(117)
|
(116)
|
(113)
|
(104)
|
(100)
|
(95)
|
(90)
|
(102)
|
(113)
|
(141)
|
(169)
|
(181)
|
(284)
|
(273)
|
(261)
|
(246)
|
(144)
|
(138)
|
(134)
|
(128)
|
(121)
|
(113)
|
(105)
|
(104)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(197)
|
(197)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(205)
|
(225)
|
(225)
|
(225)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(309)
|
(309)
|
(284)
|
(284)
|
|
Pre-Tax Income |
1 189
N/A
|
1 183
-1%
|
1 181
0%
|
1 191
+1%
|
1 185
-1%
|
1 167
-2%
|
1 216
+4%
|
1 113
-8%
|
976
-12%
|
838
-14%
|
684
-18%
|
584
-15%
|
684
+17%
|
712
+4%
|
709
0%
|
864
+22%
|
790
-9%
|
812
+3%
|
842
+4%
|
742
-12%
|
733
-1%
|
661
-10%
|
636
-4%
|
729
+15%
|
682
-6%
|
(218)
N/A
|
(832)
-282%
|
(947)
-14%
|
(1 228)
-30%
|
(603)
+51%
|
(71)
+88%
|
(38)
+46%
|
246
N/A
|
506
+106%
|
563
+11%
|
443
-21%
|
337
-24%
|
12
-96%
|
10
-17%
|
117
+1 070%
|
147
+26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(455)
|
(454)
|
(453)
|
(458)
|
(465)
|
(459)
|
(480)
|
(438)
|
(376)
|
(320)
|
(260)
|
(251)
|
(330)
|
(341)
|
(345)
|
(376)
|
(311)
|
(313)
|
(291)
|
(238)
|
(174)
|
(147)
|
(143)
|
(177)
|
(186)
|
156
|
374
|
416
|
538
|
268
|
71
|
49
|
(68)
|
(142)
|
(153)
|
(117)
|
(92)
|
8
|
21
|
1
|
(13)
|
|
Income from Continuing Operations |
734
|
729
|
728
|
733
|
720
|
708
|
736
|
675
|
600
|
518
|
424
|
333
|
354
|
371
|
364
|
488
|
479
|
499
|
551
|
504
|
559
|
514
|
493
|
552
|
496
|
(62)
|
(458)
|
(531)
|
(690)
|
(335)
|
0
|
11
|
178
|
364
|
410
|
326
|
245
|
20
|
31
|
118
|
134
|
|
Net Income (Common) |
734
N/A
|
729
-1%
|
728
0%
|
733
+1%
|
720
-2%
|
708
-2%
|
736
+4%
|
675
-8%
|
600
-11%
|
518
-14%
|
424
-18%
|
333
-21%
|
354
+6%
|
371
+5%
|
364
-2%
|
488
+34%
|
437
-10%
|
462
+6%
|
514
+11%
|
467
-9%
|
564
+21%
|
514
-9%
|
493
-4%
|
552
+12%
|
496
-10%
|
(62)
N/A
|
(458)
-639%
|
(531)
-16%
|
(690)
-30%
|
(335)
+51%
|
0
N/A
|
11
N/A
|
178
+1 518%
|
364
+104%
|
410
+13%
|
326
-20%
|
245
-25%
|
20
-92%
|
31
+55%
|
118
+281%
|
134
+14%
|
|
EPS (Diluted) |
3.74
N/A
|
3.78
+1%
|
3.77
0%
|
3.78
+0%
|
3.72
-2%
|
3.65
-2%
|
3.79
+4%
|
3.52
-7%
|
3.16
-10%
|
2.94
-7%
|
2.42
-18%
|
1.92
-21%
|
2.02
+5%
|
2.19
+8%
|
2.16
-1%
|
2.89
+34%
|
2.58
-11%
|
2.71
+5%
|
3.01
+11%
|
2.7
-10%
|
3.31
+23%
|
3.29
-1%
|
3.16
-4%
|
3.54
+12%
|
3.18
-10%
|
-0.38
N/A
|
-2.91
-666%
|
-3.35
-15%
|
-4.39
-31%
|
-2.12
+52%
|
-0.01
+100%
|
0.06
N/A
|
1.1
+1 733%
|
2.23
+103%
|
2.51
+13%
|
2.04
-19%
|
1.51
-26%
|
0.11
-93%
|
0.18
+64%
|
0.72
+300%
|
0.82
+14%
|