Oxford Industries Inc
NYSE:OXM
Income Statement
Earnings Waterfall
Oxford Industries Inc
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-557.9m
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-819.7m
USD
|
Operating Income
|
193.8m
USD
|
Other Expenses
|
-133.1m
USD
|
Net Income
|
60.7m
USD
|
Income Statement
Oxford Industries 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 |
850
N/A
|
858
+1%
|
851
-1%
|
855
+0%
|
920
+8%
|
938
+2%
|
961
+2%
|
959
0%
|
969
+1%
|
965
0%
|
997
+3%
|
1 021
+2%
|
1 023
+0%
|
1 039
+2%
|
1 040
+0%
|
1 054
+1%
|
1 086
+3%
|
1 087
+0%
|
1 104
+2%
|
1 102
0%
|
1 108
+0%
|
1 117
+1%
|
1 116
0%
|
1 124
+1%
|
1 123
0%
|
1 001
-11%
|
891
-11%
|
825
-7%
|
749
-9%
|
854
+14%
|
991
+16%
|
1 064
+7%
|
1 142
+7%
|
1 229
+8%
|
1 264
+3%
|
1 329
+5%
|
1 412
+6%
|
1 479
+5%
|
1 536
+4%
|
1 550
+1%
|
1 571
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(354)
|
(358)
|
(352)
|
(357)
|
(388)
|
(392)
|
(400)
|
(393)
|
(397)
|
(395)
|
(414)
|
(428)
|
(428)
|
(436)
|
(436)
|
(443)
|
(460)
|
(455)
|
(459)
|
(453)
|
(456)
|
(464)
|
(463)
|
(466)
|
(463)
|
(413)
|
(379)
|
(350)
|
(320)
|
(350)
|
(383)
|
(388)
|
(406)
|
(432)
|
(440)
|
(470)
|
(501)
|
(520)
|
(542)
|
(549)
|
(558)
|
|
Gross Profit |
496
N/A
|
500
+1%
|
499
0%
|
498
0%
|
532
+7%
|
546
+3%
|
562
+3%
|
566
+1%
|
573
+1%
|
570
0%
|
583
+2%
|
593
+2%
|
595
+0%
|
603
+1%
|
604
+0%
|
611
+1%
|
627
+3%
|
631
+1%
|
645
+2%
|
649
+1%
|
651
+0%
|
653
+0%
|
654
+0%
|
658
+1%
|
660
+0%
|
588
-11%
|
512
-13%
|
475
-7%
|
429
-10%
|
504
+17%
|
608
+21%
|
675
+11%
|
736
+9%
|
797
+8%
|
824
+3%
|
859
+4%
|
911
+6%
|
959
+5%
|
993
+4%
|
1 000
+1%
|
1 014
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(399)
|
(397)
|
(394)
|
(393)
|
(439)
|
(451)
|
(461)
|
(471)
|
(475)
|
(476)
|
(485)
|
(494)
|
(504)
|
(515)
|
(519)
|
(524)
|
(541)
|
(547)
|
(561)
|
(562)
|
(556)
|
(561)
|
(558)
|
(563)
|
(563)
|
(549)
|
(522)
|
(501)
|
(493)
|
(506)
|
(534)
|
(558)
|
(570)
|
(591)
|
(610)
|
(645)
|
(688)
|
(734)
|
(778)
|
(798)
|
(820)
|
|
Selling, General & Administrative |
(399)
|
(397)
|
(394)
|
(393)
|
(439)
|
(451)
|
(461)
|
(471)
|
(475)
|
(476)
|
(485)
|
(494)
|
(504)
|
(515)
|
(519)
|
(524)
|
(541)
|
(547)
|
(560)
|
(562)
|
(556)
|
(561)
|
(558)
|
(563)
|
(563)
|
(549)
|
(521)
|
(501)
|
(492)
|
(505)
|
(534)
|
(557)
|
(570)
|
(591)
|
(610)
|
(644)
|
(683)
|
(725)
|
(764)
|
(785)
|
(806)
|
|
Depreciation & Amortization |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(5)
|
(9)
|
(12)
|
(14)
|
(14)
|
|
Other Operating Expenses |
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
|
(2)
|
0
|
0
|
|
Operating Income |
97
N/A
|
103
+7%
|
105
+2%
|
105
0%
|
93
-11%
|
96
+3%
|
101
+5%
|
95
-6%
|
98
+3%
|
94
-4%
|
98
+4%
|
99
+1%
|
91
-8%
|
88
-3%
|
86
-3%
|
87
+2%
|
86
-1%
|
84
-2%
|
85
+0%
|
87
+3%
|
95
+9%
|
92
-3%
|
96
+4%
|
95
-1%
|
97
+2%
|
39
-60%
|
(9)
N/A
|
(26)
-175%
|
(63)
-147%
|
(2)
+97%
|
74
N/A
|
118
+60%
|
166
+41%
|
206
+24%
|
214
+4%
|
213
0%
|
223
+4%
|
225
+1%
|
215
-4%
|
203
-6%
|
194
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(7)
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
(61)
|
(61)
|
(61)
|
(61)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(4)
|
(2)
|
0
|
0
|
(113)
|
|
Pre-Tax Income |
92
N/A
|
99
+7%
|
101
+2%
|
101
+0%
|
90
-12%
|
93
+3%
|
98
+6%
|
93
-5%
|
95
+3%
|
92
-3%
|
95
+4%
|
96
+1%
|
87
-10%
|
84
-3%
|
82
-2%
|
84
+2%
|
83
-1%
|
82
-2%
|
82
+0%
|
85
+3%
|
88
+4%
|
90
+2%
|
94
+4%
|
93
-1%
|
92
-1%
|
(23)
N/A
|
(71)
-213%
|
(88)
-23%
|
(126)
-43%
|
(5)
+96%
|
71
N/A
|
116
+62%
|
165
+42%
|
206
+25%
|
213
+4%
|
209
-2%
|
216
+3%
|
218
+1%
|
209
-4%
|
196
-6%
|
75
-62%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
(38)
|
(39)
|
(38)
|
(36)
|
(37)
|
(38)
|
(36)
|
(37)
|
(34)
|
(35)
|
(36)
|
(32)
|
(33)
|
(32)
|
(31)
|
(30)
|
(25)
|
(21)
|
(23)
|
(22)
|
(22)
|
(24)
|
(23)
|
(24)
|
3
|
16
|
20
|
30
|
5
|
(14)
|
(22)
|
(33)
|
(45)
|
(48)
|
(50)
|
(50)
|
(51)
|
(48)
|
(43)
|
(14)
|
|
Income from Continuing Operations |
55
|
61
|
62
|
63
|
54
|
56
|
60
|
57
|
59
|
58
|
60
|
60
|
55
|
52
|
50
|
53
|
53
|
57
|
61
|
62
|
66
|
68
|
70
|
70
|
69
|
(20)
|
(56)
|
(68)
|
(96)
|
(0)
|
57
|
94
|
131
|
160
|
165
|
159
|
166
|
167
|
162
|
153
|
61
|
|
Net Income (Common) |
45
N/A
|
47
+3%
|
46
-1%
|
45
-2%
|
46
+2%
|
48
+5%
|
31
-36%
|
29
-6%
|
31
+6%
|
34
+10%
|
60
+77%
|
60
+1%
|
53
-13%
|
50
-6%
|
48
-2%
|
51
+6%
|
65
+28%
|
69
+5%
|
73
+7%
|
74
+1%
|
66
-10%
|
68
+2%
|
70
+4%
|
70
0%
|
69
-2%
|
(20)
N/A
|
(56)
-180%
|
(68)
-22%
|
(96)
-40%
|
(0)
+100%
|
57
N/A
|
94
+64%
|
131
+40%
|
160
+22%
|
165
+3%
|
159
-4%
|
166
+4%
|
167
+1%
|
162
-3%
|
153
-5%
|
61
-60%
|
|
EPS (Diluted) |
2.74
N/A
|
2.83
+3%
|
2.78
-2%
|
2.74
-1%
|
2.77
+1%
|
2.91
+5%
|
1.87
-36%
|
1.75
-6%
|
1.84
+5%
|
2.02
+10%
|
3.58
+77%
|
3.63
+1%
|
3.16
-13%
|
2.96
-6%
|
2.89
-2%
|
3.05
+6%
|
3.89
+28%
|
4.07
+5%
|
4.34
+7%
|
4.36
+0%
|
3.94
-10%
|
4
+2%
|
4.15
+4%
|
4.14
0%
|
4.05
-2%
|
-1.2
N/A
|
-3.39
-183%
|
-4.1
-21%
|
-5.77
-41%
|
-0.02
+100%
|
3.38
N/A
|
5.55
+64%
|
7.78
+40%
|
9.64
+24%
|
10.18
+6%
|
9.85
-3%
|
10.19
+3%
|
10.38
+2%
|
10.11
-3%
|
9.68
-4%
|
3.82
-61%
|