LOW Stock Annual Income Statement. Download in Excel

	Jan-15	Jan-16	Jan-17	Jan-18	Jan-19	Jan-20	Jan-21	Jan-22	Jan-23	Jan-24
Amortization of intangibles		154 M		1,307 M	303 M	303 M	311 M	311 M	311 M
Basic EPS from continuing operations		2.73		4.09	2.84	5.49	7.77	12.07	10.2	13.23
Basic EPS total	2.71	2.73	3.48	4.09	2.84	5.49	7.77	12.07	10.2	13.23
Basic weighted shares outstanding	988 M	927 M	889 M	839 M	811 M	777 M	748 M	696 M	629 M	582 M
Cost of sales	36,665 M	38,504 M	42,553 M	46,185 M	48,401 M	49,205 M	60,025 M	64,194 M	64,802 M	57,533 M
Depreciation	1,485 M	1,494 M	1,489 M	1,404 M	1,477 M	1,262 M	1,399 M	1,662 M	1,766 M	1,717 M
Depreciation unreconciled	1,485 M	1,494 M	1,489 M	1,404 M	1,477 M	1,262 M	1,399 M	1,662 M	1,766 M	1,717 M
DepreciationAndAmortization	1,485 M	1,494 M	1,489 M	1,404 M	1,477 M	1,262 M	1,399 M	1,662 M	1,766 M	1,717 M
Diluted EPS total	2.71	2.73	3.47	4.09	2.84	5.49	7.75	12.04	10.17	13.2
Diluted normalized net income/share		2.73		4.09	2.84	5.49	7.75	12.04	10.17	13.2
Diluted weighted shares outstanding	990 M	929 M	891 M	840 M	812 M	778 M	750 M	699 M	631 M	584 M
Dividends paid per share	0.87	1.07	1.33	1.58	1.85	2.13	2.3	3.0	3.95	4.35
GainOnSaleOfBusiness	-38 M								-421 M	79 M
GeneralAndAdministrativeExpense	-445 M	14,105 M		14,444 M	17,413 M	15,367 M	18,526 M	18,301 M	20,332 M	15,570 M
Gross operating profit	19,558 M	20,570 M	22,464 M	22,434 M	22,908 M	22,943 M	29,572 M	32,056 M	32,257 M	28,844 M
ImpairmentOfCapitalAssets	-28 M	10 M			952 M
Income before tax	4,276 M	4,419 M	5,201 M	5,489 M	3,394 M	5,623 M	7,739 M	11,208 M	9,036 M	10,175 M
Income restructuring and M&A	-14 M	34 M			1,135 M
Income taxes	1,578 M	1,873 M	2,108 M	2,042 M	1,080 M	1,342 M	1,904 M	2,766 M	2,599 M	2,449 M
Interest income		-552 M		-633 M	-624 M	-691 M	-848 M	-885 M	-1,123 M	-1,382 M
InterestExpenseNonOperating	-470 M	505 M		582 M	582 M	668 M	872 M	897 M	1,160 M	1,483 M
InterestExpenseOperating	516 M	-535 M	645 M	-654 M	-635 M	-671 M	-824 M	-837 M	-976 M	-1,464 M
MinorityInterests		7,654 M		5,873 M	3,644 M	1,972 M	1,437 M
MiscOtherSpecialCharges	6 M	4 M		-464 M	5,365 M	408 M	-1,060 M	488 M	527 M	549 M
Net income from total operations	2,698 M	2,546 M	3,093 M	3,447 M	2,314 M	4,281 M	5,835 M	8,442 M	6,437 M	7,726 M
NetIncomeCommonStockholders	2,698 M	2,546 M	3,093 M	3,447 M	2,314 M	4,281 M	5,811 M	8,409 M	6,416 M	7,706 M
NetIncomeContinuousOperations	2,698 M	2,546 M	3,093 M	3,447 M	2,314 M	4,281 M	5,835 M	8,442 M	6,437 M	7,726 M
NetNonOperatingInterestIncomeExpense	470 M	-552 M		-633 M	-624 M	-691 M	-848 M	-885 M	-1,123 M	-1,382 M
Normalized income		3,436 M		3,568 M		4,442 M	6,114 M			7,959 M
Operating income	4,792 M	4,971 M	5,846 M	6,586 M	4,018 M	6,314 M	9,647 M	12,093 M	10,159 M	11,557 M
Operating income before depreciation (EBITDA)	5,908 M	5,976 M	7,436 M	6,957 M	4,948 M	6,830 M	10,205 M	13,987 M	12,177 M	13,581 M
OperatingExpense	14,766 M	15,599 M	16,618 M	15,848 M	18,890 M	16,629 M	19,925 M	19,963 M	22,098 M	17,287 M
Other income net	32 M	526 M		464 M	-5,365 M	-408 M	1,060 M	-488 M	1,991 M	-730 M
OtherGandA	-445 M	14,105 M		14,444 M	17,413 M	15,367 M	18,526 M	18,301 M	20,332 M	15,570 M
OtherImpairmentOfCapitalAssets		530 M							2,097 M
OtherOperatingExpenses						973 M	1,017 M	1,086 M	1,182 M	1,000 M
PromotionAndAdvertising	-819 M	769 M		968 M	963 M	871 M	798 M	877 M	869 M	831 M
RentAndLandingFees	-445 M	473 M		626 M	616 M
RestructringAndMnAIncome	-14 M	34 M			1,135 M
Revenue per share		154 M		1,307 M	303 M	348 M	393 M	400 M	90 M	88 M
SalariesAndWages	-119 M	-38 M		-31 M	-15 M	-15 M	-29 M	-40 M	-36 M	-30 M
Selling Gen & administrative expense	13,281 M	14,105 M	15,129 M	14,444 M	17,413 M	15,367 M	18,526 M	18,301 M	20,332 M	15,570 M
SellingAndMarketingExpense	13,281 M	769 M	15,129 M	968 M	963 M	871 M	798 M	877 M	869 M	831 M
SellingExpense	13,281 M		15,129 M
Special income/charges	42 M	-34 M			-952 M
Total Income available for interest expense (EBIT)	4,322 M	4,389 M	5,846 M	5,417 M	3,341 M	4,952 M	8,611 M	12,105 M	10,196 M	11,658 M
Total common shares outstanding	952 M	897 M	857 M	826 M	796 M	755 M	717 M	662 M	596 M	572 M
Total net income	2,698 M	2,546 M	3,093 M	3,447 M	2,314 M	4,281 M	5,835 M	8,442 M	6,437 M	7,726 M
Total ordinary shares	567 M	567 M	567 M	567 M	567 M	567 M	567 M	567 M	567 M	567 M
Total revenues	56,223 M	59,074 M	65,017 M	68,619 M	71,309 M	72,148 M	89,597 M	96,250 M	97,059 M	86,377 M
TotalExpenses	51,431 M	54,103 M	59,171 M	62,033 M	67,291 M	65,834 M	79,950 M	84,157 M	86,900 M	74,820 M
TotalRevenue	56,223 M	59,074 M	65,017 M	68,619 M	71,309 M	72,148 M	89,597 M	96,250 M	97,059 M	86,377 M

<< PREVIOUS STOCK

NEXT STOCK>>

Call: 1-877-778-8358

Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.

I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.

Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and templates.

MarketXLS is a complete Excel stock solution

Kevin Hsu

StockKevin.com

I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel

Lloyd Lenase

Option Day Trader

MarketXLS is a data junkie’s dream. It gives me the flexibility to mine for hidden treasures.

Dave

Swing trader since 2011

I like to access historical closing prices on a particular date. That makes tracking performance easy.

Patrick Cusatis, Ph.D., CFA

Associate Professor of Finance - Penn State University