Kohls Corp
NYSE:KSS
Income Statement
Earnings Waterfall
Kohls Corp
Revenue
|
17.5B
USD
|
Cost of Revenue
|
-10.5B
USD
|
Gross Profit
|
7B
USD
|
Operating Expenses
|
-6.3B
USD
|
Operating Income
|
717m
USD
|
Other Expenses
|
-400m
USD
|
Net Income
|
317m
USD
|
Income Statement
Kohls 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 |
19 031
N/A
|
18 902
-1%
|
18 855
0%
|
18 785
0%
|
19 023
+1%
|
19 076
+0%
|
19 101
+0%
|
19 154
+0%
|
19 204
+0%
|
19 053
-1%
|
18 968
0%
|
18 868
-1%
|
19 681
+4%
|
19 774
+0%
|
19 987
+1%
|
20 227
+1%
|
20 084
-1%
|
20 227
+1%
|
20 402
+1%
|
20 463
+0%
|
20 229
-1%
|
20 108
-1%
|
19 968
-1%
|
19 965
0%
|
19 974
+0%
|
18 315
-8%
|
17 292
-6%
|
16 646
-4%
|
15 955
-4%
|
17 414
+9%
|
18 454
+6%
|
19 075
+3%
|
19 433
+2%
|
19 261
-1%
|
18 901
-2%
|
18 578
-2%
|
18 098
-3%
|
17 954
-1%
|
17 762
-1%
|
17 539
-1%
|
17 476
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 086)
|
(11 989)
|
(11 964)
|
(11 932)
|
(12 098)
|
(12 124)
|
(12 141)
|
(12 179)
|
(12 265)
|
(12 224)
|
(12 151)
|
(12 087)
|
(11 944)
|
(11 812)
|
(11 805)
|
(11 812)
|
(12 176)
|
(12 244)
|
(12 324)
|
(12 349)
|
(12 199)
|
(12 117)
|
(12 062)
|
(12 085)
|
(12 140)
|
(11 325)
|
(10 924)
|
(10 573)
|
(10 173)
|
(10 806)
|
(11 083)
|
(11 282)
|
(11 437)
|
(11 344)
|
(11 250)
|
(11 168)
|
(11 457)
|
(11 364)
|
(11 274)
|
(11 082)
|
(10 498)
|
|
Gross Profit |
6 945
N/A
|
6 913
0%
|
6 891
0%
|
6 853
-1%
|
6 925
+1%
|
6 952
+0%
|
6 960
+0%
|
6 975
+0%
|
6 939
-1%
|
6 829
-2%
|
6 817
0%
|
6 781
-1%
|
7 737
+14%
|
7 962
+3%
|
8 182
+3%
|
8 415
+3%
|
7 908
-6%
|
7 983
+1%
|
8 078
+1%
|
8 114
+0%
|
8 030
-1%
|
7 991
0%
|
7 906
-1%
|
7 880
0%
|
7 834
-1%
|
6 990
-11%
|
6 368
-9%
|
6 073
-5%
|
5 782
-5%
|
6 608
+14%
|
7 371
+12%
|
7 793
+6%
|
7 996
+3%
|
7 917
-1%
|
7 651
-3%
|
7 410
-3%
|
6 641
-10%
|
6 590
-1%
|
6 488
-2%
|
6 457
0%
|
6 978
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 203)
|
(5 208)
|
(5 186)
|
(5 209)
|
(5 236)
|
(5 263)
|
(5 298)
|
(5 309)
|
(5 386)
|
(5 386)
|
(5 368)
|
(5 345)
|
(6 368)
|
(6 578)
|
(6 821)
|
(7 092)
|
(6 492)
|
(6 542)
|
(6 592)
|
(6 627)
|
(6 565)
|
(6 569)
|
(6 553)
|
(6 581)
|
(6 622)
|
(6 369)
|
(6 114)
|
(5 951)
|
(5 767)
|
(5 895)
|
(6 104)
|
(6 211)
|
(6 316)
|
(6 428)
|
(6 466)
|
(6 412)
|
(6 395)
|
(6 328)
|
(6 329)
|
(6 341)
|
(6 261)
|
|
Selling, General & Administrative |
(4 312)
|
(4 315)
|
(4 296)
|
(4 320)
|
(4 350)
|
(4 366)
|
(4 390)
|
(4 392)
|
(4 452)
|
(4 444)
|
(4 425)
|
(4 406)
|
(5 430)
|
(5 636)
|
(5 870)
|
(6 130)
|
(5 501)
|
(5 546)
|
(5 598)
|
(5 633)
|
(5 601)
|
(5 616)
|
(5 613)
|
(5 657)
|
(5 705)
|
(5 457)
|
(5 211)
|
(5 065)
|
(4 893)
|
(5 037)
|
(5 255)
|
(5 362)
|
(5 478)
|
(5 601)
|
(5 643)
|
(5 597)
|
(5 587)
|
(5 532)
|
(5 553)
|
(5 579)
|
(5 512)
|
|
Depreciation & Amortization |
(891)
|
(893)
|
(890)
|
(889)
|
(886)
|
(897)
|
(908)
|
(917)
|
(934)
|
(942)
|
(943)
|
(939)
|
(938)
|
(942)
|
(951)
|
(962)
|
(991)
|
(996)
|
(994)
|
(994)
|
(964)
|
(953)
|
(940)
|
(924)
|
(917)
|
(912)
|
(903)
|
(886)
|
(874)
|
(858)
|
(849)
|
(849)
|
(838)
|
(827)
|
(823)
|
(815)
|
(808)
|
(796)
|
(776)
|
(762)
|
(749)
|
|
Operating Income |
1 742
N/A
|
1 705
-2%
|
1 705
N/A
|
1 644
-4%
|
1 689
+3%
|
1 689
N/A
|
1 662
-2%
|
1 666
+0%
|
1 553
-7%
|
1 443
-7%
|
1 449
+0%
|
1 436
-1%
|
1 369
-5%
|
1 384
+1%
|
1 361
-2%
|
1 323
-3%
|
1 416
+7%
|
1 441
+2%
|
1 486
+3%
|
1 487
+0%
|
1 465
-1%
|
1 422
-3%
|
1 353
-5%
|
1 299
-4%
|
1 212
-7%
|
621
-49%
|
254
-59%
|
122
-52%
|
15
-88%
|
713
+4 653%
|
1 267
+78%
|
1 582
+25%
|
1 680
+6%
|
1 489
-11%
|
1 185
-20%
|
998
-16%
|
246
-75%
|
262
+7%
|
159
-39%
|
116
-27%
|
717
+518%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(338)
|
(340)
|
(341)
|
(342)
|
(340)
|
(339)
|
(338)
|
(334)
|
(327)
|
(323)
|
(317)
|
(312)
|
(308)
|
(305)
|
(302)
|
(300)
|
(299)
|
(294)
|
(284)
|
(273)
|
(256)
|
(239)
|
(227)
|
(216)
|
(207)
|
(213)
|
(238)
|
(264)
|
(284)
|
(293)
|
(277)
|
(265)
|
(260)
|
(261)
|
(276)
|
(291)
|
(304)
|
(320)
|
(332)
|
(340)
|
(344)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(131)
|
(169)
|
(169)
|
(233)
|
(230)
|
(186)
|
(186)
|
(122)
|
6
|
0
|
0
|
(42)
|
(42)
|
(42)
|
(167)
|
(174)
|
(181)
|
(172)
|
(104)
|
(349)
|
(240)
|
(299)
|
(277)
|
(185)
|
(287)
|
(237)
|
(201)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1 404
N/A
|
1 365
-3%
|
1 364
0%
|
1 302
-5%
|
1 349
+4%
|
1 350
+0%
|
1 193
-12%
|
1 163
-3%
|
1 057
-9%
|
887
-16%
|
902
+2%
|
938
+4%
|
875
-7%
|
957
+9%
|
1 065
+11%
|
1 023
-4%
|
1 117
+9%
|
1 105
-1%
|
1 160
+5%
|
1 172
+1%
|
1 042
-11%
|
1 009
-3%
|
945
-6%
|
911
-4%
|
901
-1%
|
59
-93%
|
(224)
N/A
|
(441)
-97%
|
(546)
-24%
|
235
N/A
|
703
+199%
|
1 080
+54%
|
1 219
+13%
|
1 228
+1%
|
909
-26%
|
707
-22%
|
(58)
N/A
|
(58)
N/A
|
(173)
-198%
|
(224)
-29%
|
373
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(515)
|
(498)
|
(497)
|
(470)
|
(482)
|
(481)
|
(425)
|
(417)
|
(384)
|
(324)
|
(329)
|
(339)
|
(319)
|
(352)
|
(392)
|
(379)
|
(394)
|
(373)
|
(344)
|
(312)
|
(241)
|
(222)
|
(209)
|
(213)
|
(210)
|
29
|
118
|
200
|
383
|
157
|
24
|
(98)
|
(281)
|
(290)
|
(210)
|
(154)
|
39
|
39
|
69
|
82
|
(56)
|
|
Income from Continuing Operations |
889
|
867
|
867
|
832
|
867
|
869
|
768
|
746
|
673
|
563
|
573
|
599
|
556
|
605
|
673
|
644
|
723
|
732
|
816
|
860
|
801
|
787
|
736
|
698
|
691
|
88
|
(106)
|
(241)
|
(163)
|
392
|
727
|
982
|
938
|
938
|
699
|
553
|
(19)
|
(19)
|
(104)
|
(142)
|
317
|
|
Net Income (Common) |
889
N/A
|
867
-2%
|
867
N/A
|
832
-4%
|
867
+4%
|
869
+0%
|
768
-12%
|
746
-3%
|
673
-10%
|
563
-16%
|
573
+2%
|
599
+5%
|
556
-7%
|
605
+9%
|
673
+11%
|
644
-4%
|
859
+33%
|
868
+1%
|
952
+10%
|
996
+5%
|
801
-20%
|
787
-2%
|
736
-6%
|
698
-5%
|
691
-1%
|
88
-87%
|
(106)
N/A
|
(241)
-127%
|
(163)
+32%
|
392
N/A
|
727
+85%
|
982
+35%
|
938
-4%
|
938
N/A
|
699
-25%
|
553
-21%
|
(19)
N/A
|
(19)
N/A
|
(104)
-447%
|
(142)
-37%
|
317
N/A
|
|
EPS (Diluted) |
4.09
N/A
|
4.16
+2%
|
4.33
+4%
|
4.09
-6%
|
4.25
+4%
|
4.31
+1%
|
3.89
-10%
|
3.88
0%
|
3.45
-11%
|
3.05
-12%
|
3.16
+4%
|
3.38
+7%
|
3.11
-8%
|
3.53
+14%
|
4
+13%
|
3.87
-3%
|
5.11
+32%
|
5.19
+2%
|
5.73
+10%
|
6.03
+5%
|
4.85
-20%
|
4.85
N/A
|
4.62
-5%
|
4.44
-4%
|
4.37
-2%
|
0.57
-87%
|
-0.68
N/A
|
-1.58
-132%
|
-1.06
+33%
|
2.51
N/A
|
4.72
+88%
|
6.68
+42%
|
6.34
-5%
|
7.27
+15%
|
5.46
-25%
|
4.64
-15%
|
-0.16
N/A
|
-0.17
-6%
|
-0.93
-447%
|
-1.27
-37%
|
2.86
N/A
|