LOW Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2024 02-02	2023 02-03	2022 01-28	2021 01-29	2020 01-31	2019 02-01	2018 02-02	2017 02-03	2016 01-29	2015 01-30	2014 01-31	2013 02-01	2012 02-03	2011 01-28	2010 01-29	2009 01-30	2008 02-01	2007 02-02	2006 02-03	2005 01-28	2004 01-30	2003 01-31	2002 02-01	2001 02-02	2000 01-28	1999 01-29	1998 01-30	1997 01-31	1996 01-31	1995 01-31	1994 01-31	1993 01-31	1992 01-31	1991 01-31	1990 01-31	1989 01-31	1988 01-31	1987 01-31	1986 01-31
Report Filing:	2024-03-25	2023-03-27	2022-03-21	2021-03-22	2020-03-23	2019-04-02	2018-04-02	2017-04-04	2016-03-29	2015-03-31	2014-03-31	2013-04-02	2012-04-02	2011-03-29	2010-03-30	2009-03-31	2008-04-01	2007-04-03	2006-04-07	2005-04-13	2004-04-08	2003-04-15	2002-04-26	2001-04-13	2000-04-26	1999-04-19	1998-04-27	1997-04-25	1996-04-29	1995-04-28	1994-05-03	1993-01-31	1992-01-31	1991-01-31	1990-01-31	1989-01-31	1988-01-31	1987-01-31	1986-01-31
Revenue	86377000000	97059000000	96250000000	89597000000	72148000000	71309000000	68619000000	65017000000	59074000000	56223000000	53417000000	50521000000	50208000000	48815000000	47220000000	48230000000	48283000000	46927000000	43243000000	36464000000	30838000000	26491000000	22111108000	18778559000	15905595000	12244900000	10136900000	8600200000	7075400000	6110500000	4538000000	3846400000	3056200000	2833100000	2650500000	2516900000	2442200000	2283500000	2072600000
Cost of Revenue	59250000000	64802000000	64194000000	60025000000	49205000000	48401000000	45210000000	42553000000	38504000000	36665000000	34941000000	33194000000	32858000000	31663000000	30757000000	31729000000	31556000000	30729000000	28443000000	24165000000	21231000000	18465000000	15743267000	13486898000	11524550000	8949800000	7446900000	6374800000	5308600000	4594800000	3456700000	2945800000	2321000000	2130400000	2004200000	1916400000	1858200000	1724400000	1560400000
Gross Profit	27127000000	32257000000	32056000000	29572000000	22943000000	22908000000	23409000000	22464000000	20570000000	19558000000	18476000000	17327000000	17350000000	17152000000	16463000000	16501000000	16727000000	16198000000	14800000000	12299000000	9607000000	8026000000	6367841000	5291661000	4381045000	3295100000	2690000000	2225400000	1766800000	1515700000	1081300000	900600000	735200000	702700000	646300000	600500000	584000000	559100000	512200000
Operating Expenses	15593000000	22098000000	19963000000	19925000000	16629000000	18890000000	16823000000	16618000000	15599000000	14766000000	14327000000	13767000000	14073000000	13592000000	13351000000	12715000000	12022000000	11046000000	10136000000	8587000000	6429000000	5485000000	4588218000	3889396000	3208698000	2462000000	2065900000	1654500000	1330500000	1127500000	826800000	723600000	642100000	557300000	518300000	473900000	473600000	437300000	387900000
Research & Development	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
Selling, General and Administrative	15593000000	20332000000	18301000000	18526000000	15367000000	17413000000	15376000000	15129000000	14115000000	13281000000	12865000000	12244000000	12593000000	12006000000	11737000000	11176000000	10656000000	9884000000	9156000000	7685000000	5671000000	4859000000	4053225000	3479885000	2870876000	2189800000	1824800000	1454700000	1176900000	1014600000	746300000	653800000	583800000	505900000	472200000	432700000	435100000	406800000	366100000
Other Operating Expenses	0	1766000000	1662000000	1399000000	1262000000	1477000000	1447000000	1489000000	1484000000	1485000000	1462000000	1523000000	1480000000	1586000000	1614000000	1539000000	1366000000	1162000000	980000000	902000000	758000000	626000000	534993000	409511000	337822000	272200000	241100000	199800000	153600000	112900000	80500000	69800000	58300000	51400000	46100000	41200000	38500000	30500000	21800000
Operating Income	11534000000	10159000000	12093000000	9647000000	6314000000	4018000000	6586000000	5846000000	4971000000	4792000000	4149000000	3560000000	3277000000	3560000000	3112000000	3786000000	4705000000	5152000000	4664000000	3712000000	3178000000	2541000000	1779623000	1402265000	1172347000	833100000	624100000	570900000	436300000	388200000	254500000	177000000	93100000	145400000	128000000	126600000	110400000	121800000	124300000
Net Interest(Non Operating)	-1382000000	-1123000000	-885000000	-824000000	-664000000	-596000000	-614000000	-633000000	-547000000	-509000000	-472000000	-414000000	-365000000	-320000000	-270000000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	101000000	37000000	12000000	24000000	27000000	28000000	19000000	12000000	5000000	7000000	4000000	9000000	12000000	12000000	17000000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	1483000000	1160000000	897000000	848000000	691000000	624000000	633000000	645000000	552000000	516000000	476000000	423000000	377000000	332000000	287000000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity & Other Income/(Expense)	23000000	0	0	-1084000000	-27000000	-28000000	-483000000	-12000000	-5000000	-7000000	-4000000	-9000000	-6000000	-12000000	-17000000	-280000000	-194000000	-154000000	-158000000	-176000000	-180000000	-182000000	-155372000	-120825000	-109230000	-74700000	-65500000	-117200000	-84200000	-44600000	-56200000	-51100000	-88100000	-45100000	-19200000	-21000000	-19600000	-13700000	-11400000
Income Before Tax	10175000000	9036000000	11208000000	7739000000	5623000000	3394000000	5489000000	5201000000	4419000000	4276000000	3673000000	3137000000	2906000000	3228000000	2825000000	3506000000	4511000000	4998000000	4506000000	3536000000	2998000000	2359000000	1624251000	1281440000	1063117000	758400000	558600000	453700000	352100000	343600000	198300000	125900000	5000000	100300000	108800000	105600000	90800000	108100000	112900000
Income Tax Expense	2449000000	2599000000	2766000000	1904000000	1342000000	1080000000	2042000000	2108000000	1873000000	1578000000	1387000000	1178000000	1067000000	1218000000	1042000000	1311000000	1702000000	1893000000	1735000000	1360000000	1136000000	888000000	600989000	471569000	390322000	276000000	201100000	161500000	126100000	120000000	66500000	41200000	-1500000	29200000	33900000	36400000	34800000	53000000	53200000
Income Attributable to Non-Controlling Interest	0	0	0	0	0	0	0	2000000	0	0	0	0	0	0	0	0	0	0	0	0	-15000000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	7726000000	6437000000	8442000000	5835000000	4281000000	2314000000	3447000000	3091000000	2546000000	2698000000	2286000000	1959000000	1839000000	2010000000	1783000000	2195000000	2809000000	3105000000	2771000000	2176000000	1877000000	1471000000	1023262000	809871000	672795000	482400000	357500000	292200000	226000000	223600000	131800000	84700000	6500000	71100000	74900000	69200000	56000000	55100000	59700000
Depreciation and Amortization	1923000000	1981000000	1882000000	2654000000	1410000000	1607000000	1540000000	1590000000	1587000000	1586000000	1562000000	1623000000	1579000000	1684000000	1733000000	1667000000	1464000000	1237000000	1051000000	920000000	781000000	645000000	534102000	409511000	337822000	272200000	241100000	199800000	153600000	112900000	80500000	69800000	58300000	51400000	46100000	41200000	38500000	30500000	21800000
EBITDA	13457000000	12140000000	13975000000	12301000000	7724000000	5625000000	8126000000	7436000000	6558000000	6378000000	5711000000	5183000000	4856000000	5244000000	4845000000	5453000000	6169000000	6389000000	5715000000	4632000000	3959000000	3186000000	2313725000	1811776000	1510169000	1105300000	865200000	770700000	589900000	501100000	335000000	246800000	151400000	196800000	174100000	167800000	148900000	152300000	146100000
Earnings Per Share (EPS)	13.24	10.2	12.08	7.77	5.49	2.85	4.09	3.48	2.73	2.71	2.14	1.69	1.43	1.43	1.21	1.5	1.9	2.02	1.78	1.39	1.16	0.95	0.67	0.53	0.44	0.34	0.26	0.22	0.18	0.18	0.11	0.0725	0.0075	0.06	0.065	0.0575	0.05	0.045	0.0525
Diluted Earnings Per Share	13.2	10.17	12.03	7.75	5.49	2.85	4.09	3.47	2.73	2.71	2.14	1.69	1.43	1.42	1.21	1.49	1.86	1.99	1.73	1.35	1.13	0.93	0.65	0.52	0.44	0.34	0.26	0.21	0.17	0.17	0.11	0.0725	0.0075	0.06	0.065	0.0575	0.05	0.045	0.0525
Weighted Average Shares Outstanding	582000000	629000000	696000000	748000000	777000000	811000000	839000000	880000000	927000000	988000000	1059000000	1150000000	1271000000	1401000000	1462000000	1457000000	1481000000	1535000000	1555000000	1558992806	1589655172	1569473684	1544000000	1542611429	1524960000	1483248000	1473192308	1341424000	1283624000	1239408000	1171555556	1168275862	866666667	1185000000	1152307692	1203478261	1120000000	1224444444	1137142857
Diluted Weighted Average Shares Outstanding	584000000	631000000	699000000	750000000	778000000	812000000	840000000	881000000	929000000	990000000	1061000000	1152000000	1273000000	1403000000	1464000000	1468000000	1510000000	1566000000	1607000000	1605185185	1631858407	1603225806	1590000000	1557444231	1535416000	1503004000	1473192308	1367017544	1329411765	1286906475	1171555556	1168275862	866666667	1185000000	1152307692	1203478261	1120000000	1224444444	1137142857

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.