VF Corp
NYSE:VFC
Income Statement
Earnings Waterfall
VF Corp
Revenue
|
10.8B
USD
|
Cost of Revenue
|
-5.2B
USD
|
Gross Profit
|
5.7B
USD
|
Operating Expenses
|
-4.9B
USD
|
Operating Income
|
782.4m
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
-765.5m
USD
|
Income Statement
VF Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-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 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 420
N/A
|
11 589
+1%
|
11 770
+2%
|
11 993
+2%
|
11 882
-1%
|
12 251
+3%
|
12 276
+0%
|
12 285
+0%
|
10 996
-10%
|
10 881
-1%
|
10 775
-1%
|
10 573
-2%
|
11 026
+4%
|
10 892
-1%
|
10 931
+0%
|
11 112
+2%
|
8 395
-24%
|
2 182
-74%
|
7 853
+260%
|
7 564
-4%
|
10 766
+42%
|
10 267
-5%
|
10 181
-1%
|
10 141
0%
|
10 069
-1%
|
10 489
+4%
|
8 851
-16%
|
8 279
-6%
|
8 095
-2%
|
9 239
+14%
|
10 357
+12%
|
10 947
+6%
|
11 600
+6%
|
11 842
+2%
|
11 909
+1%
|
11 791
-1%
|
11 698
-1%
|
11 612
-1%
|
11 437
-2%
|
11 391
0%
|
10 820
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 932)
|
(5 983)
|
(6 079)
|
(6 169)
|
(6 113)
|
(6 290)
|
(6 311)
|
(6 337)
|
(5 600)
|
(5 544)
|
(5 467)
|
(5 316)
|
(5 568)
|
(5 483)
|
(5 486)
|
(5 545)
|
(3 845)
|
(1 005)
|
(3 428)
|
(3 222)
|
(5 020)
|
(4 642)
|
(4 547)
|
(4 458)
|
(4 345)
|
(4 671)
|
(3 841)
|
(3 664)
|
(3 635)
|
(4 327)
|
(4 788)
|
(4 988)
|
(5 258)
|
(5 385)
|
(5 472)
|
(5 489)
|
(5 489)
|
(5 511)
|
(5 455)
|
(5 438)
|
(5 169)
|
|
Gross Profit |
5 488
N/A
|
5 606
+2%
|
5 691
+2%
|
5 824
+2%
|
5 769
-1%
|
5 962
+3%
|
5 965
+0%
|
5 948
0%
|
5 397
-9%
|
5 337
-1%
|
5 307
-1%
|
5 257
-1%
|
5 458
+4%
|
5 409
-1%
|
5 445
+1%
|
5 568
+2%
|
4 550
-18%
|
1 177
-74%
|
4 426
+276%
|
4 342
-2%
|
5 746
+32%
|
5 625
-2%
|
5 633
+0%
|
5 683
+1%
|
5 724
+1%
|
5 817
+2%
|
5 010
-14%
|
4 616
-8%
|
4 461
-3%
|
4 912
+10%
|
5 569
+13%
|
5 959
+7%
|
6 342
+6%
|
6 457
+2%
|
6 437
0%
|
6 302
-2%
|
6 209
-1%
|
6 101
-2%
|
5 983
-2%
|
5 953
0%
|
5 652
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 841)
|
(3 913)
|
(3 981)
|
(4 060)
|
(3 970)
|
(4 536)
|
(4 540)
|
(4 517)
|
(3 748)
|
(3 769)
|
(3 763)
|
(3 744)
|
(3 957)
|
(4 063)
|
(4 127)
|
(4 189)
|
(3 631)
|
(1 016)
|
(3 615)
|
(3 575)
|
(4 400)
|
(4 359)
|
(4 499)
|
(4 511)
|
(4 528)
|
(4 531)
|
(4 164)
|
(3 975)
|
(3 910)
|
(4 150)
|
(4 391)
|
(4 562)
|
(4 713)
|
(4 799)
|
(4 922)
|
(4 973)
|
(5 034)
|
(4 973)
|
(4 935)
|
(4 919)
|
(4 869)
|
|
Selling, General & Administrative |
(3 841)
|
(3 913)
|
(3 980)
|
(4 060)
|
(3 971)
|
(4 139)
|
(4 144)
|
(4 120)
|
(3 748)
|
(3 769)
|
(3 763)
|
(3 744)
|
(3 957)
|
(3 984)
|
(4 047)
|
(4 189)
|
(3 631)
|
(1 017)
|
(3 719)
|
(3 680)
|
(4 400)
|
(4 359)
|
(4 460)
|
(4 506)
|
(4 528)
|
(4 531)
|
(4 164)
|
(3 975)
|
(3 910)
|
(4 150)
|
(4 391)
|
(4 562)
|
(4 713)
|
(4 799)
|
(4 922)
|
(4 973)
|
(5 034)
|
(4 973)
|
(4 935)
|
(4 919)
|
(4 869)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(396)
|
(396)
|
(396)
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
0
|
0
|
0
|
104
|
105
|
0
|
0
|
(39)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 647
N/A
|
1 693
+3%
|
1 711
+1%
|
1 765
+3%
|
1 798
+2%
|
1 426
-21%
|
1 425
0%
|
1 432
+0%
|
1 649
+15%
|
1 568
-5%
|
1 544
-2%
|
1 513
-2%
|
1 501
-1%
|
1 346
-10%
|
1 318
-2%
|
1 379
+5%
|
918
-33%
|
161
-82%
|
810
+403%
|
767
-5%
|
1 346
+76%
|
1 266
-6%
|
1 134
-10%
|
1 172
+3%
|
1 196
+2%
|
1 287
+8%
|
846
-34%
|
641
-24%
|
551
-14%
|
762
+38%
|
1 179
+55%
|
1 397
+19%
|
1 629
+17%
|
1 659
+2%
|
1 514
-9%
|
1 329
-12%
|
1 174
-12%
|
1 128
-4%
|
1 047
-7%
|
1 034
-1%
|
782
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(83)
|
(84)
|
(90)
|
(84)
|
(80)
|
(81)
|
(80)
|
(79)
|
(83)
|
(82)
|
(82)
|
(85)
|
(83)
|
(85)
|
(84)
|
(85)
|
(89)
|
(23)
|
(94)
|
(98)
|
(100)
|
(93)
|
(83)
|
(73)
|
(65)
|
(72)
|
(86)
|
(101)
|
(115)
|
(127)
|
(131)
|
(135)
|
(136)
|
(131)
|
(130)
|
(129)
|
(146)
|
(165)
|
(183)
|
(205)
|
(218)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
0
|
0
|
(184)
|
(35)
|
(13)
|
(140)
|
(69)
|
(74)
|
(131)
|
0
|
0
|
0
|
(446)
|
(430)
|
(453)
|
(491)
|
(157)
|
(121)
|
(101)
|
(70)
|
(38)
|
(25)
|
(490)
|
(494)
|
(894)
|
(887)
|
(426)
|
(762)
|
|
Total Other Income |
(1)
|
(2)
|
6
|
(1)
|
(5)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
2
|
(0)
|
(2)
|
(1)
|
(7)
|
6
|
(3)
|
(2)
|
9
|
(4)
|
5
|
1
|
(25)
|
(41)
|
(110)
|
(104)
|
(75)
|
(22)
|
23
|
25
|
19
|
34
|
(78)
|
(94)
|
(104)
|
(26)
|
67
|
78
|
157
|
|
Pre-Tax Income |
1 563
N/A
|
1 606
+3%
|
1 627
+1%
|
1 679
+3%
|
1 714
+2%
|
1 343
-22%
|
1 342
0%
|
1 349
+1%
|
1 564
+16%
|
1 485
-5%
|
1 461
-2%
|
1 428
-2%
|
1 285
-10%
|
1 261
-2%
|
1 232
-2%
|
1 109
-10%
|
788
-29%
|
131
-83%
|
573
+337%
|
598
+4%
|
1 181
+98%
|
1 038
-12%
|
1 055
+2%
|
1 100
+4%
|
1 106
+1%
|
727
-34%
|
220
-70%
|
(17)
N/A
|
(130)
-690%
|
456
N/A
|
949
+108%
|
1 187
+25%
|
1 441
+21%
|
1 523
+6%
|
1 281
-16%
|
616
-52%
|
430
-30%
|
43
-90%
|
44
+1%
|
481
+1 004%
|
(40)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(352)
|
(369)
|
(370)
|
(386)
|
(386)
|
(310)
|
(299)
|
(319)
|
(347)
|
(309)
|
(316)
|
(255)
|
(206)
|
(211)
|
(204)
|
(179)
|
(54)
|
(7)
|
15
|
35
|
(147)
|
(131)
|
(141)
|
8
|
4
|
(192)
|
(114)
|
(260)
|
(240)
|
(102)
|
(162)
|
(179)
|
(244)
|
(307)
|
(275)
|
(192)
|
(111)
|
(20)
|
(21)
|
(88)
|
(32)
|
|
Income from Continuing Operations |
1 210
|
1 237
|
1 256
|
1 293
|
1 328
|
1 033
|
1 044
|
1 031
|
1 217
|
1 176
|
1 145
|
1 172
|
1 079
|
1 050
|
1 029
|
930
|
734
|
124
|
588
|
633
|
1 034
|
908
|
914
|
1 108
|
1 110
|
536
|
106
|
(276)
|
(370)
|
355
|
787
|
1 007
|
1 198
|
1 216
|
1 006
|
424
|
319
|
24
|
22
|
393
|
(72)
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
|
Net Income (Common) |
1 210
N/A
|
1 237
+2%
|
1 256
+2%
|
1 293
+3%
|
1 048
-19%
|
1 039
-1%
|
1 052
+1%
|
1 042
-1%
|
1 232
+18%
|
1 203
-2%
|
1 083
-10%
|
1 122
+4%
|
1 074
-4%
|
1 023
-5%
|
1 082
+6%
|
970
-10%
|
615
-37%
|
253
-59%
|
709
+180%
|
830
+17%
|
1 384
+67%
|
1 260
-9%
|
1 149
-9%
|
1 291
+12%
|
1 292
+0%
|
679
-47%
|
345
-49%
|
(48)
N/A
|
(166)
-247%
|
408
N/A
|
1 018
+149%
|
1 225
+20%
|
1 396
+14%
|
1 387
-1%
|
1 007
-27%
|
424
-58%
|
414
-2%
|
119
-71%
|
117
-1%
|
(215)
N/A
|
(765)
-256%
|
|
EPS (Diluted) |
2.56
N/A
|
2.77
+8%
|
2.87
+4%
|
2.95
+3%
|
2.38
-19%
|
2.4
+1%
|
2.44
+2%
|
2.41
-1%
|
2.85
+18%
|
2.8
-2%
|
2.56
-9%
|
2.67
+4%
|
2.56
-4%
|
2.45
-4%
|
2.7
+10%
|
2.43
-10%
|
1.52
-37%
|
0.63
-59%
|
1.77
+181%
|
2.06
+16%
|
3.46
+68%
|
3.15
-9%
|
2.85
-10%
|
3.2
+12%
|
3.22
+1%
|
1.69
-48%
|
0.88
-48%
|
-0.12
N/A
|
-0.42
-250%
|
1.04
N/A
|
2.58
+148%
|
3.1
+20%
|
3.55
+15%
|
3.53
-1%
|
2.59
-27%
|
1.08
-58%
|
1.06
-2%
|
0.3
-72%
|
0.3
N/A
|
-0.55
N/A
|
-1.97
-258%
|