Loblaw Companies Ltd
TSX:L
Income Statement
Earnings Waterfall
Loblaw Companies Ltd
Revenue
|
59.5B
CAD
|
Cost of Revenue
|
-40.5B
CAD
|
Gross Profit
|
19B
CAD
|
Operating Expenses
|
-15.3B
CAD
|
Operating Income
|
3.7B
CAD
|
Other Expenses
|
-1.6B
CAD
|
Net Income
|
2.1B
CAD
|
Income Statement
Loblaw Companies Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Oct-2014 | Jan-2015 | Mar-2015 | Jun-2015 | Oct-2015 | Jan-2016 | Mar-2016 | Jun-2016 | Oct-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Oct-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Oct-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Oct-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Oct-2020 | Jan-2021 | Mar-2021 | Jun-2021 | Oct-2021 | Jan-2022 | Mar-2022 | Jun-2022 | Oct-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
32 371
N/A
|
32 461
+0%
|
35 248
+9%
|
38 838
+10%
|
42 611
+10%
|
45 367
+6%
|
45 595
+1%
|
45 942
+1%
|
45 394
-1%
|
45 727
+1%
|
45 923
+0%
|
46 120
+0%
|
46 385
+1%
|
46 405
+0%
|
46 753
+1%
|
46 802
+0%
|
46 587
0%
|
46 521
0%
|
46 263
-1%
|
46 390
+0%
|
46 693
+1%
|
47 017
+1%
|
47 329
+1%
|
47 665
+1%
|
48 037
+1%
|
49 178
+2%
|
50 002
+2%
|
51 018
+2%
|
52 714
+3%
|
52 786
+0%
|
53 320
+1%
|
53 699
+1%
|
53 170
-1%
|
53 560
+1%
|
53 916
+1%
|
55 254
+2%
|
56 504
+2%
|
57 237
+1%
|
58 128
+2%
|
59 005
+2%
|
59 529
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24 701)
|
(24 752)
|
(27 281)
|
(29 616)
|
(32 063)
|
(33 779)
|
(33 128)
|
(33 275)
|
(32 846)
|
(33 019)
|
(33 100)
|
(33 121)
|
(33 213)
|
(33 159)
|
(33 300)
|
(33 179)
|
(32 913)
|
(32 781)
|
(32 430)
|
(32 388)
|
(32 499)
|
(32 678)
|
(32 869)
|
(33 041)
|
(33 281)
|
(34 053)
|
(34 677)
|
(35 455)
|
(36 725)
|
(36 740)
|
(36 964)
|
(37 009)
|
(36 436)
|
(36 597)
|
(36 759)
|
(37 646)
|
(38 528)
|
(38 981)
|
(39 601)
|
(40 221)
|
(40 492)
|
|
Gross Profit |
7 670
N/A
|
7 709
+1%
|
7 967
+3%
|
9 222
+16%
|
10 548
+14%
|
11 588
+10%
|
12 467
+8%
|
12 667
+2%
|
12 548
-1%
|
12 708
+1%
|
12 823
+1%
|
12 999
+1%
|
13 172
+1%
|
13 246
+1%
|
13 453
+2%
|
13 623
+1%
|
13 674
+0%
|
13 740
+0%
|
13 833
+1%
|
14 002
+1%
|
14 194
+1%
|
14 339
+1%
|
14 460
+1%
|
14 624
+1%
|
14 756
+1%
|
15 125
+3%
|
15 325
+1%
|
15 563
+2%
|
15 989
+3%
|
16 046
+0%
|
16 356
+2%
|
16 690
+2%
|
16 734
+0%
|
16 963
+1%
|
17 157
+1%
|
17 608
+3%
|
17 976
+2%
|
18 256
+2%
|
18 527
+1%
|
18 784
+1%
|
19 037
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 349)
|
(6 441)
|
(7 476)
|
(8 771)
|
(9 886)
|
(10 788)
|
(10 798)
|
(10 875)
|
(10 947)
|
(11 085)
|
(11 096)
|
(11 040)
|
(11 080)
|
(11 098)
|
(11 196)
|
(10 820)
|
(11 625)
|
(11 807)
|
(12 016)
|
(12 829)
|
(12 271)
|
(12 341)
|
(12 384)
|
(12 450)
|
(12 486)
|
(12 765)
|
(13 149)
|
(13 359)
|
(13 624)
|
(13 605)
|
(13 567)
|
(13 756)
|
(13 797)
|
(13 905)
|
(14 109)
|
(14 432)
|
(14 582)
|
(14 883)
|
(14 969)
|
(15 152)
|
(15 300)
|
|
Selling, General & Administrative |
(6 349)
|
(6 441)
|
(7 476)
|
(8 771)
|
(9 886)
|
(10 788)
|
(10 798)
|
(10 875)
|
(10 947)
|
(11 085)
|
(11 096)
|
(11 040)
|
(11 080)
|
(11 098)
|
(11 196)
|
(10 820)
|
(11 625)
|
(11 807)
|
(12 016)
|
(12 829)
|
(12 271)
|
(12 341)
|
(12 384)
|
(12 450)
|
(12 486)
|
(12 765)
|
(13 149)
|
(13 359)
|
(13 624)
|
(13 605)
|
(13 567)
|
(13 756)
|
(13 797)
|
(13 905)
|
(14 109)
|
(14 432)
|
(14 582)
|
(14 883)
|
(14 969)
|
(15 152)
|
(15 300)
|
|
Operating Income |
1 321
N/A
|
1 268
-4%
|
491
-61%
|
451
-8%
|
662
+47%
|
800
+21%
|
1 669
+109%
|
1 792
+7%
|
1 601
-11%
|
1 623
+1%
|
1 727
+6%
|
1 959
+13%
|
2 092
+7%
|
2 148
+3%
|
2 257
+5%
|
2 803
+24%
|
2 049
-27%
|
1 933
-6%
|
1 817
-6%
|
1 173
-35%
|
1 923
+64%
|
1 998
+4%
|
2 076
+4%
|
2 174
+5%
|
2 270
+4%
|
2 360
+4%
|
2 176
-8%
|
2 204
+1%
|
2 365
+7%
|
2 441
+3%
|
2 789
+14%
|
2 934
+5%
|
2 937
+0%
|
3 058
+4%
|
3 048
0%
|
3 176
+4%
|
3 394
+7%
|
3 373
-1%
|
3 558
+5%
|
3 632
+2%
|
3 737
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(324)
|
(340)
|
(405)
|
(456)
|
(500)
|
(591)
|
(542)
|
(603)
|
(578)
|
(547)
|
(682)
|
(608)
|
(593)
|
(598)
|
(487)
|
(475)
|
(365)
|
(306)
|
(279)
|
(289)
|
(377)
|
(461)
|
(550)
|
(657)
|
(740)
|
(739)
|
(740)
|
(745)
|
(734)
|
(721)
|
(705)
|
(680)
|
(673)
|
(668)
|
(661)
|
(677)
|
(693)
|
(717)
|
(751)
|
(761)
|
(777)
|
|
Non-Reccuring Items |
(48)
|
(66)
|
(66)
|
(36)
|
(18)
|
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
|
(52)
|
0
|
0
|
0
|
(33)
|
|
Total Other Income |
(96)
|
(101)
|
(106)
|
(64)
|
(66)
|
(70)
|
(75)
|
(69)
|
(66)
|
(62)
|
(57)
|
(58)
|
(60)
|
(59)
|
(61)
|
(60)
|
(9)
|
4
|
16
|
(147)
|
(187)
|
(187)
|
(185)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
178
|
191
|
193
|
195
|
10
|
(5)
|
(12)
|
(19)
|
(26)
|
|
Pre-Tax Income |
853
N/A
|
761
-11%
|
(86)
N/A
|
(105)
-22%
|
78
N/A
|
139
+78%
|
1 052
+657%
|
1 120
+6%
|
957
-15%
|
1 014
+6%
|
988
-3%
|
1 293
+31%
|
1 439
+11%
|
1 491
+4%
|
1 709
+15%
|
2 268
+33%
|
1 675
-26%
|
1 631
-3%
|
1 554
-5%
|
737
-53%
|
1 359
+84%
|
1 350
-1%
|
1 341
-1%
|
1 508
+12%
|
1 523
+1%
|
1 614
+6%
|
1 429
-11%
|
1 452
+2%
|
1 623
+12%
|
1 711
+5%
|
2 074
+21%
|
2 244
+8%
|
2 442
+9%
|
2 581
+6%
|
2 580
0%
|
2 694
+4%
|
2 659
-1%
|
2 651
0%
|
2 795
+5%
|
2 852
+2%
|
2 901
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(226)
|
(200)
|
14
|
25
|
(25)
|
(60)
|
(331)
|
(377)
|
(368)
|
(384)
|
(388)
|
(442)
|
(449)
|
(456)
|
(466)
|
(546)
|
(365)
|
(343)
|
(322)
|
(414)
|
(606)
|
(601)
|
(594)
|
(393)
|
(392)
|
(413)
|
(372)
|
(388)
|
(431)
|
(460)
|
(551)
|
(593)
|
(466)
|
(467)
|
(472)
|
(499)
|
(665)
|
(693)
|
(724)
|
(707)
|
(714)
|
|
Income from Continuing Operations |
627
|
561
|
(72)
|
(80)
|
53
|
79
|
721
|
743
|
589
|
630
|
600
|
851
|
990
|
1 035
|
1 243
|
1 722
|
1 310
|
1 288
|
1 232
|
323
|
753
|
749
|
747
|
1 115
|
1 131
|
1 201
|
1 057
|
1 064
|
1 192
|
1 251
|
1 523
|
1 651
|
1 976
|
2 114
|
2 108
|
2 195
|
1 994
|
1 958
|
2 071
|
2 145
|
2 187
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
5
|
9
|
18
|
24
|
25
|
(7)
|
(15)
|
(23)
|
(38)
|
(24)
|
(20)
|
(29)
|
(29)
|
(34)
|
(44)
|
(49)
|
(60)
|
(50)
|
(78)
|
(51)
|
(47)
|
(84)
|
(70)
|
(136)
|
(175)
|
(101)
|
(115)
|
(97)
|
(59)
|
(73)
|
(56)
|
(48)
|
(57)
|
(87)
|
|
Net Income (Common) |
627
N/A
|
561
-11%
|
(72)
N/A
|
(80)
-11%
|
53
N/A
|
79
+49%
|
720
+811%
|
748
+4%
|
598
-20%
|
648
+8%
|
624
-4%
|
876
+40%
|
983
+12%
|
1 017
+3%
|
1 214
+19%
|
1 675
+38%
|
1 505
-10%
|
1 652
+10%
|
1 344
-19%
|
567
-58%
|
754
+33%
|
575
-24%
|
811
+41%
|
1 036
+28%
|
1 069
+3%
|
1 111
+4%
|
994
-11%
|
1 005
+1%
|
1 096
+9%
|
1 169
+7%
|
1 375
+18%
|
1 464
+6%
|
1 863
+27%
|
1 987
+7%
|
1 999
+1%
|
2 124
+6%
|
1 909
-10%
|
1 890
-1%
|
2 011
+6%
|
2 076
+3%
|
2 088
+1%
|
|
EPS (Diluted) |
2.21
N/A
|
1.5
-32%
|
-0.17
N/A
|
-0.19
-12%
|
0.14
N/A
|
0.18
+29%
|
1.71
+850%
|
1.78
+4%
|
1.44
-19%
|
1.56
+8%
|
1.52
-3%
|
2.15
+41%
|
2.4
+12%
|
2.52
+5%
|
3.03
+20%
|
4.24
+40%
|
3.79
-11%
|
4.29
+13%
|
3.54
-17%
|
1.51
-57%
|
1.98
+31%
|
1.54
-22%
|
2.19
+42%
|
2.83
+29%
|
2.9
+2%
|
3.07
+6%
|
2.76
-10%
|
2.79
+1%
|
3.06
+10%
|
3.35
+9%
|
4
+19%
|
4.3
+8%
|
5.45
+27%
|
5.89
+8%
|
5.98
+2%
|
6.43
+8%
|
5.76
-10%
|
5.81
+1%
|
6.22
+7%
|
6.52
+5%
|
6.53
+0%
|