Bon-Ton Stores Inc
OTC:BONTQ
Income Statement
Earnings Waterfall
Bon-Ton Stores Inc
Revenue
|
2.5B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
927.5m
USD
|
Operating Expenses
|
-929.5m
USD
|
Operating Income
|
-1.9m
USD
|
Other Expenses
|
-88.7m
USD
|
Net Income
|
-90.7m
USD
|
Income Statement
Bon-Ton Stores Inc
Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 582
N/A
|
3 468
-3%
|
3 431
-1%
|
3 395
-1%
|
3 337
-2%
|
3 225
-3%
|
3 165
-2%
|
3 096
-2%
|
3 071
-1%
|
3 035
-1%
|
3 047
+0%
|
3 045
0%
|
3 039
0%
|
3 047
+0%
|
3 036
0%
|
3 022
0%
|
2 976
-2%
|
2 954
-1%
|
2 943
0%
|
2 941
0%
|
2 954
+0%
|
2 979
+1%
|
2 987
+0%
|
2 950
-1%
|
2 934
-1%
|
2 834
-3%
|
2 795
-1%
|
2 802
+0%
|
2 794
0%
|
2 823
+1%
|
2 828
+0%
|
2 821
0%
|
2 803
-1%
|
2 789
0%
|
2 771
-1%
|
2 758
0%
|
2 725
-1%
|
2 674
-2%
|
2 619
-2%
|
2 586
-1%
|
2 541
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 210)
|
(2 150)
|
(2 122)
|
(2 115)
|
(2 073)
|
(2 035)
|
(1 993)
|
(1 944)
|
(1 916)
|
(1 862)
|
(1 856)
|
(1 850)
|
(1 844)
|
(1 860)
|
(1 865)
|
(1 862)
|
(1 840)
|
(1 847)
|
(1 849)
|
(1 856)
|
(1 870)
|
(1 874)
|
(1 874)
|
(1 845)
|
(1 833)
|
(1 769)
|
(1 740)
|
(1 746)
|
(1 743)
|
(1 773)
|
(1 784)
|
(1 778)
|
(1 783)
|
(1 776)
|
(1 762)
|
(1 756)
|
(1 723)
|
(1 678)
|
(1 650)
|
(1 631)
|
(1 613)
|
|
Gross Profit |
1 372
N/A
|
1 318
-4%
|
1 309
-1%
|
1 280
-2%
|
1 264
-1%
|
1 191
-6%
|
1 173
-2%
|
1 152
-2%
|
1 155
+0%
|
1 173
+2%
|
1 191
+2%
|
1 194
+0%
|
1 195
+0%
|
1 186
-1%
|
1 171
-1%
|
1 161
-1%
|
1 136
-2%
|
1 106
-3%
|
1 094
-1%
|
1 085
-1%
|
1 084
0%
|
1 105
+2%
|
1 112
+1%
|
1 106
-1%
|
1 100
0%
|
1 065
-3%
|
1 055
-1%
|
1 055
+0%
|
1 051
0%
|
1 050
0%
|
1 043
-1%
|
1 043
0%
|
1 019
-2%
|
1 014
-1%
|
1 009
-1%
|
1 003
-1%
|
1 001
0%
|
997
0%
|
969
-3%
|
955
-1%
|
928
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 228)
|
(1 192)
|
(1 186)
|
(1 176)
|
(1 172)
|
(1 156)
|
(1 180)
|
(1 111)
|
(1 108)
|
(1 080)
|
(1 070)
|
(1 069)
|
(1 066)
|
(1 049)
|
(1 042)
|
(1 037)
|
(1 035)
|
(1 036)
|
(1 040)
|
(1 037)
|
(1 025)
|
(1 029)
|
(1 024)
|
(1 016)
|
(1 006)
|
(990)
|
(988)
|
(993)
|
(1 000)
|
(1 002)
|
(998)
|
(998)
|
(998)
|
(998)
|
(996)
|
(991)
|
(982)
|
(975)
|
(963)
|
(942)
|
(929)
|
|
Selling, General & Administrative |
(1 106)
|
(1 066)
|
(1 062)
|
(1 053)
|
(1 049)
|
(1 034)
|
(1 015)
|
(991)
|
(964)
|
(964)
|
(955)
|
(956)
|
(957)
|
(943)
|
(937)
|
(932)
|
(932)
|
(936)
|
(942)
|
(942)
|
(932)
|
(936)
|
(933)
|
(925)
|
(915)
|
(899)
|
(897)
|
(901)
|
(907)
|
(907)
|
(903)
|
(903)
|
(902)
|
(902)
|
(899)
|
(894)
|
(885)
|
(879)
|
(868)
|
(848)
|
(839)
|
|
Depreciation & Amortization |
(121)
|
(121)
|
(124)
|
(124)
|
(123)
|
(117)
|
(121)
|
(120)
|
(118)
|
(112)
|
(114)
|
(112)
|
(109)
|
(102)
|
(105)
|
(105)
|
(103)
|
(95)
|
(96)
|
(92)
|
(90)
|
(88)
|
(87)
|
(86)
|
(86)
|
(86)
|
(86)
|
(87)
|
(88)
|
(90)
|
(91)
|
(91)
|
(91)
|
(92)
|
(93)
|
(94)
|
(93)
|
(92)
|
(91)
|
(89)
|
(87)
|
|
Other Operating Expenses |
0
|
(5)
|
0
|
0
|
0
|
(5)
|
(44)
|
0
|
(27)
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Operating Income |
145
N/A
|
126
-13%
|
123
-2%
|
104
-15%
|
92
-12%
|
35
-62%
|
(7)
N/A
|
41
N/A
|
46
+14%
|
93
+100%
|
122
+31%
|
126
+3%
|
129
+3%
|
137
+6%
|
129
-6%
|
123
-4%
|
101
-18%
|
70
-30%
|
54
-23%
|
49
-10%
|
59
+22%
|
76
+28%
|
88
+16%
|
90
+2%
|
95
+5%
|
76
-20%
|
67
-11%
|
62
-7%
|
51
-17%
|
48
-6%
|
45
-7%
|
45
+0%
|
22
-52%
|
16
-25%
|
13
-20%
|
11
-12%
|
19
+66%
|
21
+15%
|
6
-74%
|
13
+126%
|
(2)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(110)
|
(108)
|
(105)
|
(102)
|
(99)
|
(98)
|
(96)
|
(95)
|
(94)
|
(98)
|
(104)
|
(109)
|
(115)
|
(112)
|
(107)
|
(102)
|
(95)
|
(90)
|
(87)
|
(85)
|
(83)
|
(83)
|
(81)
|
(78)
|
(74)
|
(69)
|
(65)
|
(63)
|
(62)
|
(62)
|
(62)
|
(61)
|
(62)
|
(63)
|
(62)
|
(62)
|
(65)
|
(67)
|
(70)
|
(73)
|
(73)
|
|
Non-Reccuring Items |
0
|
0
|
(4)
|
(22)
|
(22)
|
(44)
|
0
|
(26)
|
0
|
(7)
|
(6)
|
(6)
|
(6)
|
(2)
|
(11)
|
(11)
|
(11)
|
5
|
13
|
7
|
6
|
(14)
|
(14)
|
(12)
|
(11)
|
(11)
|
(10)
|
(7)
|
(7)
|
8
|
8
|
4
|
4
|
(13)
|
(13)
|
(11)
|
(13)
|
(20)
|
(20)
|
(19)
|
(17)
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
35
N/A
|
18
-49%
|
14
-20%
|
(20)
N/A
|
(29)
-47%
|
(107)
-267%
|
(104)
+3%
|
(81)
+22%
|
(48)
+41%
|
(12)
+75%
|
12
N/A
|
11
-6%
|
9
-18%
|
23
+156%
|
11
-54%
|
10
-1%
|
(5)
N/A
|
(14)
-162%
|
(19)
-36%
|
(29)
-52%
|
(18)
+40%
|
(21)
-21%
|
(7)
+66%
|
1
N/A
|
10
+1 820%
|
(4)
N/A
|
(9)
-136%
|
(7)
+14%
|
(17)
-134%
|
(5)
+69%
|
(9)
-59%
|
(13)
-48%
|
(36)
-187%
|
(59)
-63%
|
(63)
-6%
|
(62)
+1%
|
(59)
+4%
|
(65)
-10%
|
(84)
-30%
|
(79)
+7%
|
(92)
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(6)
|
(7)
|
8
|
22
|
(63)
|
(78)
|
(102)
|
(124)
|
8
|
6
|
8
|
8
|
(1)
|
(2)
|
0
|
0
|
2
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
Income from Continuing Operations |
25
|
12
|
7
|
(12)
|
(7)
|
(170)
|
(181)
|
(182)
|
(172)
|
(4)
|
18
|
19
|
17
|
22
|
9
|
10
|
(5)
|
(12)
|
(17)
|
(30)
|
(18)
|
(22)
|
(7)
|
0
|
10
|
(4)
|
(8)
|
(7)
|
(17)
|
(7)
|
(10)
|
(13)
|
(36)
|
(57)
|
(61)
|
(60)
|
(57)
|
(63)
|
(83)
|
(77)
|
(91)
|
|
Net Income (Common) |
25
N/A
|
12
-53%
|
7
-42%
|
(12)
N/A
|
(7)
+42%
|
(170)
-2 327%
|
(181)
-7%
|
(182)
-1%
|
(172)
+6%
|
(4)
+98%
|
18
N/A
|
19
+6%
|
17
-11%
|
20
+19%
|
8
-62%
|
9
+18%
|
(7)
N/A
|
(12)
-81%
|
(17)
-39%
|
(30)
-75%
|
(18)
+40%
|
(22)
-22%
|
(7)
+66%
|
0
N/A
|
10
+2 300%
|
(4)
N/A
|
(8)
-136%
|
(7)
+13%
|
(17)
-138%
|
(7)
+60%
|
(10)
-38%
|
(13)
-35%
|
(36)
-177%
|
(57)
-58%
|
(61)
-7%
|
(60)
+1%
|
(57)
+4%
|
(63)
-10%
|
(83)
-31%
|
(77)
+7%
|
(91)
-17%
|
|
EPS (Diluted) |
1.49
N/A
|
0.68
-54%
|
0.39
-43%
|
-0.72
N/A
|
-0.41
+43%
|
-10.12
-2 368%
|
-10.65
-5%
|
-10.71
-1%
|
-13.76
-28%
|
-0.24
+98%
|
1
N/A
|
1.07
+7%
|
0.95
-11%
|
1.12
+18%
|
0.42
-63%
|
0.49
+17%
|
-0.36
N/A
|
-0.67
-86%
|
-0.91
-36%
|
-1.59
-75%
|
-0.95
+40%
|
-1.16
-22%
|
-0.38
+67%
|
0.02
N/A
|
0.5
+2 400%
|
-0.19
N/A
|
-0.44
-132%
|
-0.37
+16%
|
-0.89
-141%
|
-0.36
+60%
|
-0.49
-36%
|
-0.64
-31%
|
-1.82
-184%
|
-2.9
-59%
|
-3.08
-6%
|
-3.02
+2%
|
-2.88
+5%
|
-3.18
-10%
|
-4.15
-31%
|
-3.81
+8%
|
-4.42
-16%
|