Ralph Lauren Corp
NYSE:RL
Income Statement
Earnings Waterfall
Ralph Lauren Corp
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
4.3B
USD
|
Operating Expenses
|
-3.6B
USD
|
Operating Income
|
774m
USD
|
Other Expenses
|
-186.1m
USD
|
Net Income
|
587.9m
USD
|
Income Statement
Ralph Lauren Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 227
N/A
|
7 450
+3%
|
7 505
+1%
|
7 584
+1%
|
7 602
+0%
|
7 620
+0%
|
7 530
-1%
|
7 506
0%
|
7 419
-1%
|
7 405
0%
|
7 339
-1%
|
7 190
-2%
|
6 958
-3%
|
6 653
-4%
|
6 448
-3%
|
6 291
-2%
|
6 219
-1%
|
6 182
-1%
|
6 226
+1%
|
6 253
+0%
|
6 337
+1%
|
6 313
0%
|
6 351
+1%
|
6 367
+0%
|
6 391
+0%
|
6 160
-4%
|
5 219
-15%
|
4 706
-10%
|
4 388
-7%
|
4 401
+0%
|
5 290
+20%
|
5 600
+6%
|
5 983
+7%
|
6 219
+4%
|
6 333
+2%
|
6 409
+1%
|
6 426
+0%
|
6 444
+0%
|
6 450
+0%
|
6 503
+1%
|
6 604
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 992)
|
(3 140)
|
(3 156)
|
(3 187)
|
(3 218)
|
(3 242)
|
(3 229)
|
(3 224)
|
(3 202)
|
(3 218)
|
(3 223)
|
(3 233)
|
(3 112)
|
(3 002)
|
(2 840)
|
(2 641)
|
(2 555)
|
(2 423)
|
(2 423)
|
(2 417)
|
(2 434)
|
(2 420)
|
(2 432)
|
(2 428)
|
(2 426)
|
(2 504)
|
(2 134)
|
(1 877)
|
(1 711)
|
(1 510)
|
(1 789)
|
(1 882)
|
(2 004)
|
(2 071)
|
(2 144)
|
(2 211)
|
(2 231)
|
(2 262)
|
(2 248)
|
(2 249)
|
(2 259)
|
|
Gross Profit |
4 235
N/A
|
4 310
+2%
|
4 349
+1%
|
4 397
+1%
|
4 384
0%
|
4 378
0%
|
4 301
-2%
|
4 282
0%
|
4 217
-2%
|
4 187
-1%
|
4 116
-2%
|
3 957
-4%
|
3 846
-3%
|
3 651
-5%
|
3 608
-1%
|
3 650
+1%
|
3 664
+0%
|
3 759
+3%
|
3 803
+1%
|
3 836
+1%
|
3 902
+2%
|
3 893
0%
|
3 919
+1%
|
3 939
+1%
|
3 966
+1%
|
3 656
-8%
|
3 084
-16%
|
2 829
-8%
|
2 677
-5%
|
2 891
+8%
|
3 501
+21%
|
3 719
+6%
|
3 979
+7%
|
4 148
+4%
|
4 189
+1%
|
4 198
+0%
|
4 195
0%
|
4 181
0%
|
4 202
+0%
|
4 253
+1%
|
4 345
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 134)
|
(3 177)
|
(3 230)
|
(3 285)
|
(3 304)
|
(3 326)
|
(3 359)
|
(3 360)
|
(3 355)
|
(3 413)
|
(3 406)
|
(3 370)
|
(3 310)
|
(3 174)
|
(3 067)
|
(3 031)
|
(3 032)
|
(3 096)
|
(3 123)
|
(3 144)
|
(3 188)
|
(3 168)
|
(3 175)
|
(3 182)
|
(3 205)
|
(3 251)
|
(2 997)
|
(2 814)
|
(2 715)
|
(2 691)
|
(2 926)
|
(3 070)
|
(3 232)
|
(3 324)
|
(3 422)
|
(3 471)
|
(3 462)
|
(3 411)
|
(3 418)
|
(3 505)
|
(3 571)
|
|
Selling, General & Administrative |
(2 882)
|
(2 919)
|
(2 963)
|
(3 012)
|
(3 020)
|
(3 032)
|
(3 060)
|
(3 056)
|
(3 053)
|
(3 103)
|
(3 092)
|
(3 057)
|
(2 995)
|
(2 866)
|
(2 831)
|
(2 865)
|
(2 939)
|
(3 096)
|
(3 129)
|
(3 156)
|
(3 206)
|
(3 168)
|
(3 171)
|
(3 173)
|
(3 192)
|
(3 233)
|
(2 925)
|
(2 690)
|
(2 541)
|
(2 444)
|
(2 704)
|
(2 853)
|
(3 018)
|
(3 094)
|
(3 238)
|
(3 289)
|
(3 279)
|
(3 191)
|
(3 232)
|
(3 314)
|
(3 379)
|
|
Depreciation & Amortization |
(252)
|
(258)
|
(267)
|
(273)
|
(284)
|
(294)
|
(299)
|
(304)
|
(302)
|
(310)
|
(314)
|
(313)
|
(315)
|
(308)
|
(236)
|
(166)
|
(94)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(13)
|
(18)
|
(72)
|
(124)
|
(175)
|
(248)
|
(222)
|
(217)
|
(214)
|
(230)
|
(184)
|
(183)
|
(182)
|
(221)
|
(186)
|
(191)
|
(192)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 101
N/A
|
1 133
+3%
|
1 119
-1%
|
1 112
-1%
|
1 080
-3%
|
1 052
-3%
|
942
-10%
|
922
-2%
|
862
-7%
|
774
-10%
|
710
-8%
|
587
-17%
|
536
-9%
|
478
-11%
|
541
+13%
|
620
+15%
|
631
+2%
|
664
+5%
|
680
+2%
|
692
+2%
|
715
+3%
|
725
+1%
|
744
+3%
|
757
+2%
|
760
+0%
|
405
-47%
|
87
-79%
|
15
-83%
|
(38)
N/A
|
199
N/A
|
575
+188%
|
649
+13%
|
748
+15%
|
824
+10%
|
767
-7%
|
727
-5%
|
733
+1%
|
770
+5%
|
784
+2%
|
749
-5%
|
774
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(42)
|
(34)
|
(32)
|
(33)
|
(37)
|
(48)
|
(45)
|
(48)
|
(42)
|
(30)
|
(26)
|
(18)
|
(14)
|
(10)
|
(12)
|
(11)
|
(10)
|
(4)
|
8
|
17
|
24
|
23
|
25
|
26
|
23
|
33
|
22
|
3
|
(8)
|
(30)
|
(44)
|
(45)
|
(48)
|
(49)
|
(45)
|
(36)
|
(27)
|
(8)
|
6
|
14
|
28
|
|
Non-Reccuring Items |
(13)
|
(3)
|
(21)
|
(23)
|
(10)
|
(17)
|
(55)
|
(91)
|
(157)
|
(192)
|
(255)
|
(286)
|
(296)
|
(572)
|
(515)
|
(476)
|
(426)
|
(166)
|
(142)
|
(137)
|
(156)
|
(163)
|
(169)
|
(159)
|
(132)
|
(88)
|
(81)
|
(263)
|
(264)
|
(243)
|
(230)
|
(32)
|
(12)
|
(25)
|
(14)
|
(19)
|
(32)
|
(66)
|
(89)
|
(95)
|
(85)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(11)
|
(13)
|
(11)
|
(3)
|
(3)
|
(6)
|
(3)
|
(23)
|
(20)
|
(13)
|
(17)
|
(1)
|
6
|
3
|
2
|
5
|
(1)
|
(3)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
|
Pre-Tax Income |
1 045
N/A
|
1 096
+5%
|
1 066
-3%
|
1 056
-1%
|
1 033
-2%
|
987
-4%
|
842
-15%
|
783
-7%
|
663
-15%
|
552
-17%
|
429
-22%
|
283
-34%
|
226
-20%
|
(105)
N/A
|
15
N/A
|
133
+793%
|
195
+47%
|
489
+150%
|
535
+9%
|
559
+4%
|
572
+2%
|
583
+2%
|
596
+2%
|
618
+4%
|
649
+5%
|
326
-50%
|
7
-98%
|
(259)
N/A
|
(327)
-26%
|
(75)
+77%
|
308
N/A
|
575
+87%
|
690
+20%
|
755
+9%
|
707
-6%
|
669
-5%
|
672
+0%
|
692
+3%
|
700
+1%
|
666
-5%
|
715
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(295)
|
(320)
|
(309)
|
(303)
|
(302)
|
(285)
|
(238)
|
(220)
|
(184)
|
(156)
|
(119)
|
(88)
|
(80)
|
6
|
(33)
|
(52)
|
(47)
|
(105)
|
(102)
|
(99)
|
(141)
|
(124)
|
(130)
|
(140)
|
44
|
(67)
|
7
|
52
|
(80)
|
(33)
|
(123)
|
(158)
|
(189)
|
(155)
|
(148)
|
(153)
|
(157)
|
(169)
|
(169)
|
(138)
|
(127)
|
|
Income from Continuing Operations |
750
|
776
|
757
|
753
|
731
|
702
|
604
|
563
|
479
|
396
|
310
|
195
|
146
|
(99)
|
(18)
|
81
|
149
|
384
|
434
|
460
|
431
|
459
|
467
|
478
|
693
|
259
|
14
|
(207)
|
(407)
|
(107)
|
185
|
418
|
501
|
600
|
559
|
516
|
515
|
523
|
531
|
528
|
588
|
|
Net Income (Common) |
750
N/A
|
776
+3%
|
757
-2%
|
753
-1%
|
731
-3%
|
702
-4%
|
604
-14%
|
563
-7%
|
479
-15%
|
396
-17%
|
310
-22%
|
195
-37%
|
146
-25%
|
(99)
N/A
|
(18)
+82%
|
81
N/A
|
(83)
N/A
|
163
N/A
|
212
+30%
|
239
+12%
|
441
+85%
|
431
-2%
|
439
+2%
|
451
+3%
|
665
+47%
|
384
-42%
|
140
-64%
|
(82)
N/A
|
(296)
-262%
|
(121)
+59%
|
171
N/A
|
404
+136%
|
502
+24%
|
600
+20%
|
559
-7%
|
516
-8%
|
515
0%
|
523
+2%
|
531
+2%
|
528
-1%
|
588
+11%
|
|
EPS (Diluted) |
8.17
N/A
|
8.43
+3%
|
8.39
0%
|
8.44
+1%
|
8.21
-3%
|
7.88
-4%
|
6.9
-12%
|
6.54
-5%
|
5.6
-14%
|
4.61
-18%
|
3.72
-19%
|
2.34
-37%
|
1.74
-26%
|
-1.2
N/A
|
-0.21
+83%
|
0.98
N/A
|
-1.01
N/A
|
1.97
N/A
|
2.54
+29%
|
2.9
+14%
|
5.42
+87%
|
5.27
-3%
|
5.49
+4%
|
5.78
+5%
|
8.77
+52%
|
4.97
-43%
|
1.9
-62%
|
-1.11
N/A
|
-3.96
-257%
|
-1.64
+59%
|
2.27
N/A
|
5.36
+136%
|
6.75
+26%
|
8.08
+20%
|
7.81
-3%
|
7.47
-4%
|
7.61
+2%
|
7.58
0%
|
7.88
+4%
|
7.85
0%
|
8.9
+13%
|