Charles Schwab Corp
NYSE:SCHW
Income Statement
Earnings Waterfall
Charles Schwab Corp
Revenue
|
25.5B
USD
|
Cost of Revenue
|
-6.7B
USD
|
Gross Profit
|
18.8B
USD
|
Operating Expenses
|
-12.1B
USD
|
Operating Income
|
6.7B
USD
|
Other Expenses
|
-2.1B
USD
|
Net Income
|
4.6B
USD
|
Income Statement
Charles Schwab Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 549
N/A
|
5 726
+3%
|
5 858
+2%
|
6 041
+3%
|
6 157
+2%
|
6 203
+1%
|
6 303
+2%
|
6 351
+1%
|
6 501
+2%
|
6 754
+4%
|
7 025
+4%
|
7 354
+5%
|
7 644
+4%
|
7 976
+4%
|
8 312
+4%
|
8 616
+4%
|
8 960
+4%
|
9 380
+5%
|
9 845
+5%
|
10 393
+6%
|
10 989
+6%
|
11 473
+4%
|
11 803
+3%
|
11 968
+1%
|
11 785
-2%
|
11 498
-2%
|
11 046
-4%
|
10 611
-4%
|
12 109
+14%
|
14 175
+17%
|
16 276
+15%
|
18 432
+13%
|
18 996
+3%
|
18 985
0%
|
19 596
+3%
|
20 834
+6%
|
22 307
+7%
|
23 861
+7%
|
25 072
+5%
|
25 538
+2%
|
25 521
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(105)
|
(103)
|
(103)
|
(105)
|
(102)
|
(105)
|
(112)
|
(119)
|
(132)
|
(141)
|
(150)
|
(162)
|
(171)
|
(188)
|
(220)
|
(268)
|
(342)
|
(445)
|
(554)
|
(688)
|
(857)
|
(1 016)
|
(1 151)
|
(1 184)
|
(1 064)
|
(883)
|
(662)
|
(490)
|
(418)
|
(386)
|
(410)
|
(444)
|
(476)
|
(508)
|
(553)
|
(861)
|
(1 545)
|
(2 655)
|
(4 303)
|
(5 663)
|
(6 684)
|
|
Gross Profit |
5 444
N/A
|
5 623
+3%
|
5 755
+2%
|
5 936
+3%
|
6 055
+2%
|
6 098
+1%
|
6 191
+2%
|
6 232
+1%
|
6 369
+2%
|
6 613
+4%
|
6 875
+4%
|
7 192
+5%
|
7 473
+4%
|
7 788
+4%
|
8 092
+4%
|
8 348
+3%
|
8 618
+3%
|
8 935
+4%
|
9 291
+4%
|
9 705
+4%
|
10 132
+4%
|
10 457
+3%
|
10 652
+2%
|
10 784
+1%
|
10 721
-1%
|
10 615
-1%
|
10 384
-2%
|
10 121
-3%
|
11 691
+16%
|
13 789
+18%
|
15 866
+15%
|
17 988
+13%
|
18 520
+3%
|
18 477
0%
|
19 043
+3%
|
19 973
+5%
|
20 762
+4%
|
21 206
+2%
|
20 769
-2%
|
19 875
-4%
|
18 837
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 729)
|
(3 721)
|
(3 747)
|
(3 874)
|
(3 939)
|
(4 021)
|
(4 068)
|
(4 044)
|
(4 090)
|
(4 163)
|
(4 272)
|
(4 378)
|
(4 480)
|
(4 607)
|
(4 722)
|
(4 827)
|
(4 968)
|
(5 126)
|
(5 260)
|
(5 400)
|
(5 570)
|
(5 633)
|
(5 723)
|
(5 838)
|
(5 873)
|
(5 984)
|
(6 101)
|
(6 185)
|
(6 968)
|
(8 461)
|
(9 566)
|
(10 466)
|
(10 353)
|
(10 455)
|
(10 515)
|
(10 780)
|
(10 993)
|
(11 162)
|
(11 301)
|
(11 704)
|
(12 109)
|
|
Selling, General & Administrative |
(3 228)
|
(3 221)
|
(3 255)
|
(3 387)
|
(3 433)
|
(3 505)
|
(3 529)
|
(3 493)
|
(3 535)
|
(3 600)
|
(3 702)
|
(3 793)
|
(3 872)
|
(3 969)
|
(4 052)
|
(4 135)
|
(4 252)
|
(4 368)
|
(4 483)
|
(4 593)
|
(4 762)
|
(4 861)
|
(4 960)
|
(5 109)
|
(5 141)
|
(5 222)
|
(5 282)
|
(5 307)
|
(5 786)
|
(6 857)
|
(7 497)
|
(8 131)
|
(8 038)
|
(8 211)
|
(8 414)
|
(8 605)
|
(8 769)
|
(8 889)
|
(9 010)
|
(9 364)
|
(9 303)
|
|
Depreciation & Amortization |
(202)
|
(199)
|
(196)
|
(194)
|
(199)
|
(205)
|
(212)
|
(220)
|
(224)
|
(226)
|
(228)
|
(231)
|
(234)
|
(243)
|
(252)
|
(261)
|
(269)
|
(277)
|
(286)
|
(295)
|
(306)
|
(316)
|
(325)
|
(335)
|
(349)
|
(362)
|
(387)
|
(421)
|
(604)
|
(791)
|
(971)
|
(1 142)
|
(1 164)
|
(1 185)
|
(1 209)
|
(1 235)
|
(1 248)
|
(1 256)
|
(1 268)
|
(1 282)
|
(1 338)
|
|
Other Operating Expenses |
(299)
|
(301)
|
(296)
|
(293)
|
(307)
|
(310)
|
(326)
|
(331)
|
(331)
|
(337)
|
(342)
|
(354)
|
(374)
|
(395)
|
(418)
|
(431)
|
(447)
|
(481)
|
(491)
|
(512)
|
(502)
|
(456)
|
(438)
|
(394)
|
(383)
|
(400)
|
(432)
|
(457)
|
(578)
|
(813)
|
(1 098)
|
(1 193)
|
(1 151)
|
(1 059)
|
(892)
|
(940)
|
(976)
|
(1 017)
|
(1 023)
|
(1 058)
|
(1 468)
|
|
Operating Income |
1 715
N/A
|
1 902
+11%
|
2 008
+6%
|
2 062
+3%
|
2 116
+3%
|
2 077
-2%
|
2 123
+2%
|
2 188
+3%
|
2 279
+4%
|
2 450
+8%
|
2 603
+6%
|
2 814
+8%
|
2 993
+6%
|
3 181
+6%
|
3 370
+6%
|
3 521
+4%
|
3 650
+4%
|
3 809
+4%
|
4 031
+6%
|
4 305
+7%
|
4 562
+6%
|
4 824
+6%
|
4 929
+2%
|
4 946
+0%
|
4 848
-2%
|
4 631
-4%
|
4 283
-8%
|
3 936
-8%
|
4 723
+20%
|
5 328
+13%
|
6 300
+18%
|
7 522
+19%
|
8 167
+9%
|
8 022
-2%
|
8 528
+6%
|
9 193
+8%
|
9 769
+6%
|
10 044
+3%
|
9 468
-6%
|
8 171
-14%
|
6 728
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Non-Reccuring Items |
(10)
|
(6)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(423)
|
(115)
|
(256)
|
(356)
|
(454)
|
(430)
|
(381)
|
(380)
|
(381)
|
(385)
|
(392)
|
(389)
|
(350)
|
|
Pre-Tax Income |
1 705
N/A
|
1 896
+11%
|
2 005
+6%
|
2 059
+3%
|
2 115
+3%
|
2 077
-2%
|
2 123
+2%
|
2 188
+3%
|
2 279
+4%
|
2 450
+8%
|
2 603
+6%
|
2 814
+8%
|
2 993
+6%
|
3 181
+6%
|
3 370
+6%
|
3 521
+4%
|
3 650
+4%
|
3 809
+4%
|
4 031
+6%
|
4 305
+7%
|
4 562
+6%
|
4 824
+6%
|
4 929
+2%
|
4 946
+0%
|
4 848
-2%
|
4 631
-4%
|
4 283
-8%
|
3 936
-8%
|
4 300
+9%
|
5 213
+21%
|
6 044
+16%
|
7 166
+19%
|
7 713
+8%
|
7 592
-2%
|
8 147
+7%
|
8 813
+8%
|
9 388
+7%
|
9 659
+3%
|
9 076
-6%
|
7 782
-14%
|
6 378
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(634)
|
(705)
|
(746)
|
(769)
|
(794)
|
(780)
|
(797)
|
(807)
|
(832)
|
(893)
|
(947)
|
(1 031)
|
(1 104)
|
(1 140)
|
(1 206)
|
(1 242)
|
(1 250)
|
(1 190)
|
(1 121)
|
(1 090)
|
(1 055)
|
(1 136)
|
(1 170)
|
(1 159)
|
(1 144)
|
(1 096)
|
(1 014)
|
(920)
|
(1 001)
|
(1 225)
|
(1 462)
|
(1 756)
|
(1 858)
|
(1 819)
|
(1 846)
|
(2 018)
|
(2 205)
|
(2 275)
|
(2 191)
|
(1 792)
|
(1 311)
|
|
Income from Continuing Operations |
1 071
|
1 191
|
1 259
|
1 290
|
1 321
|
1 297
|
1 326
|
1 381
|
1 447
|
1 557
|
1 656
|
1 783
|
1 889
|
2 041
|
2 164
|
2 279
|
2 400
|
2 619
|
2 910
|
3 215
|
3 507
|
3 688
|
3 759
|
3 787
|
3 704
|
3 535
|
3 269
|
3 016
|
3 299
|
3 988
|
4 582
|
5 410
|
5 855
|
5 773
|
6 301
|
6 795
|
7 183
|
7 384
|
6 885
|
5 990
|
5 067
|
|
Net Income (Common) |
1 010
N/A
|
1 130
+12%
|
1 199
+6%
|
1 229
+3%
|
1 261
+3%
|
1 234
-2%
|
1 262
+2%
|
1 315
+4%
|
1 364
+4%
|
1 465
+7%
|
1 541
+5%
|
1 646
+7%
|
1 746
+6%
|
1 879
+8%
|
2 003
+7%
|
2 108
+5%
|
2 180
+3%
|
2 401
+10%
|
2 684
+12%
|
2 994
+12%
|
3 329
+11%
|
3 508
+5%
|
3 582
+2%
|
3 610
+1%
|
3 526
-2%
|
3 358
-5%
|
3 092
-8%
|
2 794
-10%
|
3 043
+9%
|
3 674
+21%
|
4 170
+14%
|
4 961
+19%
|
5 360
+8%
|
5 250
-2%
|
5 785
+10%
|
6 263
+8%
|
6 635
+6%
|
6 890
+4%
|
6 411
-7%
|
5 544
-14%
|
4 649
-16%
|
|
EPS (Diluted) |
0.78
N/A
|
0.87
+12%
|
0.92
+6%
|
0.94
+2%
|
0.96
+2%
|
0.94
-2%
|
0.96
+2%
|
0.99
+3%
|
1.03
+4%
|
1.09
+6%
|
1.14
+5%
|
1.22
+7%
|
1.31
+7%
|
1.4
+7%
|
1.49
+6%
|
1.56
+5%
|
1.61
+3%
|
1.76
+9%
|
1.96
+11%
|
2.19
+12%
|
2.45
+12%
|
2.61
+7%
|
2.67
+2%
|
2.75
+3%
|
2.67
-3%
|
2.59
-3%
|
2.39
-8%
|
2.17
-9%
|
2.12
-2%
|
1.86
-12%
|
2.11
+13%
|
2.5
+18%
|
2.71
+8%
|
2.64
-3%
|
2.91
+10%
|
3.2
+10%
|
3.38
+6%
|
3.63
+7%
|
3.43
-6%
|
2.95
-14%
|
2.53
-14%
|