Levi Strauss & Co
NYSE:LEVI
Income Statement
Earnings Waterfall
Levi Strauss & Co
Revenue
|
6B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
3.5B
USD
|
Operating Expenses
|
-3.1B
USD
|
Operating Income
|
418.7m
USD
|
Other Expenses
|
-294.4m
USD
|
Net Income
|
124.3m
USD
|
Income Statement
Levi Strauss & Co
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Mar-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 665
N/A
|
4 648
0%
|
4 661
+0%
|
4 754
+2%
|
4 679
-2%
|
4 609
-1%
|
4 597
0%
|
4 494
-2%
|
4 496
+0%
|
4 495
0%
|
4 538
+1%
|
4 553
+0%
|
4 598
+1%
|
4 654
+1%
|
4 738
+2%
|
4 904
+4%
|
5 146
+5%
|
5 324
+3%
|
5 449
+2%
|
5 575
+2%
|
5 666
+2%
|
5 733
+1%
|
5 786
+1%
|
5 763
0%
|
5 835
+1%
|
5 019
-14%
|
4 635
-8%
|
4 453
-4%
|
4 252
-5%
|
5 031
+18%
|
5 465
+9%
|
5 764
+5%
|
6 050
+5%
|
6 245
+3%
|
6 265
+0%
|
6 169
-2%
|
6 266
+2%
|
6 132
-2%
|
6 125
0%
|
6 179
+1%
|
6 048
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 330)
|
(2 331)
|
(2 355)
|
(2 406)
|
(2 370)
|
(2 330)
|
(2 307)
|
(2 226)
|
(2 204)
|
(2 187)
|
(2 210)
|
(2 224)
|
(2 264)
|
(2 279)
|
(2 299)
|
(2 341)
|
(2 409)
|
(2 475)
|
(2 516)
|
(2 577)
|
(2 624)
|
(2 661)
|
(2 689)
|
(2 662)
|
(2 677)
|
(2 392)
|
(2 198)
|
(2 100)
|
(1 978)
|
(2 176)
|
(2 326)
|
(2 417)
|
(2 520)
|
(2 610)
|
(2 629)
|
(2 620)
|
(2 718)
|
(2 655)
|
(2 672)
|
(2 663)
|
(2 568)
|
|
Gross Profit |
2 335
N/A
|
2 317
-1%
|
2 306
0%
|
2 348
+2%
|
2 309
-2%
|
2 279
-1%
|
2 290
+0%
|
2 269
-1%
|
2 292
+1%
|
2 308
+1%
|
2 328
+1%
|
2 329
+0%
|
2 334
+0%
|
2 375
+2%
|
2 439
+3%
|
2 563
+5%
|
2 736
+7%
|
2 849
+4%
|
2 934
+3%
|
2 998
+2%
|
3 043
+1%
|
3 072
+1%
|
3 097
+1%
|
3 101
+0%
|
3 158
+2%
|
2 627
-17%
|
2 438
-7%
|
2 353
-3%
|
2 274
-3%
|
2 854
+26%
|
3 139
+10%
|
3 347
+7%
|
3 530
+5%
|
3 635
+3%
|
3 636
+0%
|
3 549
-2%
|
3 547
0%
|
3 477
-2%
|
3 453
-1%
|
3 516
+2%
|
3 480
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 899)
|
(1 896)
|
(1 896)
|
(1 879)
|
(1 907)
|
(1 910)
|
(1 910)
|
(1 793)
|
(1 838)
|
(1 845)
|
(1 838)
|
(1 859)
|
(1 876)
|
(1 915)
|
(1 978)
|
(2 083)
|
(2 212)
|
(2 288)
|
(2 359)
|
(2 458)
|
(2 476)
|
(2 520)
|
(2 534)
|
(2 535)
|
(2 638)
|
(2 438)
|
(2 333)
|
(2 264)
|
(2 184)
|
(2 360)
|
(2 513)
|
(2 647)
|
(2 772)
|
(2 860)
|
(2 878)
|
(2 836)
|
(2 903)
|
(2 943)
|
(2 992)
|
(3 047)
|
(3 061)
|
|
Selling, General & Administrative |
(1 899)
|
(1 896)
|
(1 896)
|
(1 879)
|
(1 907)
|
(1 910)
|
(1 910)
|
(1 793)
|
(1 838)
|
(1 845)
|
(1 838)
|
(1 859)
|
(1 876)
|
(1 915)
|
(1 978)
|
(2 083)
|
(2 190)
|
(2 288)
|
(2 359)
|
(2 458)
|
(2 476)
|
(2 520)
|
(2 534)
|
(2 535)
|
(2 613)
|
(2 438)
|
(2 333)
|
(2 264)
|
(2 184)
|
(2 360)
|
(2 513)
|
(2 647)
|
(2 772)
|
(2 860)
|
(2 878)
|
(2 836)
|
(2 903)
|
(2 943)
|
(2 992)
|
(3 047)
|
(3 061)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
436
N/A
|
420
-4%
|
410
-3%
|
470
+15%
|
402
-14%
|
369
-8%
|
380
+3%
|
476
+25%
|
453
-5%
|
464
+2%
|
490
+6%
|
470
-4%
|
458
-2%
|
460
+0%
|
461
+0%
|
480
+4%
|
524
+9%
|
561
+7%
|
574
+2%
|
540
-6%
|
566
+5%
|
552
-3%
|
564
+2%
|
567
+1%
|
520
-8%
|
189
-64%
|
104
-45%
|
89
-15%
|
90
+1%
|
495
+452%
|
626
+27%
|
700
+12%
|
759
+8%
|
775
+2%
|
757
-2%
|
713
-6%
|
644
-10%
|
534
-17%
|
461
-14%
|
469
+2%
|
419
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(139)
|
(135)
|
(120)
|
(142)
|
(109)
|
(100)
|
(90)
|
(109)
|
(73)
|
(71)
|
(73)
|
(62)
|
(78)
|
(93)
|
(105)
|
(98)
|
(104)
|
(70)
|
(58)
|
(41)
|
(32)
|
(43)
|
(39)
|
(54)
|
(50)
|
(47)
|
(72)
|
(88)
|
(99)
|
(112)
|
(87)
|
(77)
|
(55)
|
(35)
|
(35)
|
(25)
|
(46)
|
(59)
|
(60)
|
(66)
|
(57)
|
|
Non-Reccuring Items |
(59)
|
(88)
|
(91)
|
(176)
|
(95)
|
(82)
|
(84)
|
(59)
|
(27)
|
(13)
|
(10)
|
(8)
|
(4)
|
(24)
|
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
0
|
(155)
|
(150)
|
(189)
|
(191)
|
(71)
|
(79)
|
(50)
|
(39)
|
(56)
|
(55)
|
(54)
|
(75)
|
(30)
|
(141)
|
(135)
|
(242)
|
|
Total Other Income |
(5)
|
(12)
|
(18)
|
2
|
(52)
|
(39)
|
(41)
|
3
|
(2)
|
(5)
|
8
|
7
|
20
|
16
|
14
|
(11)
|
(11)
|
(11)
|
(13)
|
1
|
(2)
|
(1)
|
(6)
|
(11)
|
(9)
|
(10)
|
(6)
|
(2)
|
1
|
3
|
6
|
7
|
7
|
9
|
10
|
15
|
19
|
14
|
9
|
(4)
|
(6)
|
|
Pre-Tax Income |
233
N/A
|
185
-21%
|
180
-2%
|
154
-15%
|
146
-5%
|
149
+2%
|
166
+11%
|
310
+87%
|
352
+13%
|
374
+6%
|
415
+11%
|
407
-2%
|
397
-3%
|
359
-10%
|
345
-4%
|
349
+1%
|
409
+17%
|
481
+18%
|
504
+5%
|
500
-1%
|
533
+7%
|
483
-9%
|
495
+2%
|
478
-3%
|
461
-4%
|
(24)
N/A
|
(124)
-424%
|
(190)
-54%
|
(200)
-5%
|
314
N/A
|
465
+48%
|
580
+25%
|
671
+16%
|
694
+3%
|
677
-2%
|
650
-4%
|
543
-16%
|
458
-16%
|
268
-41%
|
265
-1%
|
113
-57%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(62)
|
(51)
|
(53)
|
(50)
|
(53)
|
(55)
|
(64)
|
(101)
|
(114)
|
(117)
|
(119)
|
(116)
|
(112)
|
(87)
|
(82)
|
(64)
|
(67)
|
(80)
|
(69)
|
(82)
|
(85)
|
(84)
|
(95)
|
(83)
|
(59)
|
33
|
36
|
63
|
63
|
(23)
|
(8)
|
(27)
|
(65)
|
(102)
|
(105)
|
(81)
|
(55)
|
(21)
|
5
|
(16)
|
11
|
|
Income from Continuing Operations |
171
|
134
|
127
|
104
|
93
|
93
|
102
|
210
|
238
|
258
|
297
|
291
|
285
|
272
|
263
|
285
|
342
|
401
|
435
|
418
|
447
|
399
|
400
|
395
|
401
|
9
|
(88)
|
(127)
|
(137)
|
291
|
457
|
554
|
607
|
592
|
572
|
569
|
488
|
437
|
273
|
250
|
124
|
|
Income to Minority Interest |
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
172
N/A
|
135
-21%
|
129
-5%
|
106
-18%
|
94
-11%
|
95
+0%
|
102
+8%
|
209
+105%
|
237
+13%
|
256
+8%
|
296
+16%
|
291
-2%
|
285
-2%
|
272
-5%
|
262
-4%
|
281
+7%
|
202
-28%
|
260
+28%
|
302
+16%
|
283
-6%
|
449
+58%
|
402
-10%
|
396
-1%
|
395
0%
|
401
+2%
|
9
-98%
|
(89)
N/A
|
(127)
-44%
|
(137)
-8%
|
291
N/A
|
457
+57%
|
554
+21%
|
607
+10%
|
592
-2%
|
572
-3%
|
569
0%
|
488
-14%
|
437
-11%
|
273
-37%
|
250
-9%
|
124
-50%
|
|
EPS (Diluted) |
0.44
N/A
|
0.35
-20%
|
0.33
-6%
|
0.27
-18%
|
0.24
-11%
|
0.24
N/A
|
0.26
+8%
|
0.54
+108%
|
0.61
+13%
|
0.66
+8%
|
0.76
+15%
|
0.74
-3%
|
0.73
-1%
|
0.69
-5%
|
0.67
-3%
|
0.73
+9%
|
0.51
-30%
|
0.66
+29%
|
0.77
+17%
|
0.72
-6%
|
1.14
+58%
|
0.98
-14%
|
0.95
-3%
|
0.97
+2%
|
0.97
N/A
|
0.02
-98%
|
-0.21
N/A
|
-0.32
-52%
|
-0.35
-9%
|
0.72
N/A
|
1.12
+56%
|
1.35
+21%
|
1.49
+10%
|
1.45
-3%
|
1.41
-3%
|
1.41
N/A
|
1.22
-13%
|
1.1
-10%
|
0.69
-37%
|
0.62
-10%
|
0.31
-50%
|