
Gap (GPS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jul 2024Income Metrics
Revenue
3.7B
Gross Profit
1.6B
42.55%
Operating Income
293.0M
7.88%
Net Income
206.0M
5.54%
EPS (Diluted)
$0.54
Balance Sheet Metrics
Total Assets
11.5B
Total Liabilities
8.6B
Shareholders Equity
2.9B
Debt to Equity
2.97
Cash Flow Metrics
Operating Cash Flow
431.0M
Free Cash Flow
460.0M
Revenue & Profitability Trend
Gap Income Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Revenue | 14.9B | 15.6B | 16.7B | 13.8B |
Cost of Goods Sold | 9.1B | 10.3B | 10.0B | 9.1B |
Gross Profit | 5.8B | 5.4B | 6.6B | 4.7B |
Gross Margin % | 38.8% | 34.3% | 39.8% | 34.1% |
Operating Expenses | ||||
Research & Development | - | - | - | - |
Selling, General & Administrative | - | - | - | - |
Other Operating Expenses | - | - | - | - |
Total Operating Expenses | 0 | 0 | 0 | 0 |
Operating Income | 560.0M | -69.0M | 810.0M | -862.0M |
Operating Margin % | 3.8% | -0.4% | 4.9% | -6.2% |
Non-Operating Items | ||||
Interest Income | 86.0M | 18.0M | 5.0M | 10.0M |
Interest Expense | 90.0M | 88.0M | 167.0M | 192.0M |
Other Non-Operating Income | - | - | -325.0M | -58.0M |
Pre-tax Income | 556.0M | -139.0M | 323.0M | -1.1B |
Income Tax | 54.0M | 63.0M | 67.0M | -437.0M |
Effective Tax Rate % | 9.7% | 0.0% | 20.7% | 0.0% |
Net Income | 502.0M | -202.0M | 256.0M | -665.0M |
Net Margin % | 3.4% | -1.3% | 1.5% | -4.8% |
Key Metrics | ||||
EBITDA | 1.2B | 489.0M | 1.3B | -345.0M |
EPS (Basic) | $1.36 | $-0.55 | $0.68 | $-1.78 |
EPS (Diluted) | $1.34 | $-0.55 | $0.67 | $-1.78 |
Basic Shares Outstanding | 370000000 | 367000000 | 376000000 | 374000000 |
Diluted Shares Outstanding | 370000000 | 367000000 | 376000000 | 374000000 |
Income Statement Trend
Gap Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.9B | 1.2B | 877.0M | 2.0B | - |
Short-term Investments | - | - | 0 | 410.0M | 290.0M |
Accounts Receivable | 289.0M | 340.0M | 399.0M | 363.0M | - |
Inventory | 2.0B | 2.4B | 3.0B | 2.5B | - |
Other Current Assets | 164.0M | 234.0M | 205.0M | 176.0M | - |
Total Current Assets | 4.4B | 4.6B | 5.2B | 6.0B | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.1B | 3.2B | 3.7B | 4.2B | - |
Goodwill | 486.0M | 495.0M | 504.0M | 279.0M | - |
Intangible Assets | 72.0M | 81.0M | 90.0M | 61.0M | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 689.0M | 620.0M | 587.0M | 533.0M | - |
Total Non-Current Assets | 6.6B | 6.8B | 7.6B | 7.8B | - |
Total Assets | 11.0B | 11.4B | 12.8B | 13.8B | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3B | 1.3B | 2.0B | 1.7B | - |
Short-term Debt | 600.0M | 667.0M | 734.0M | 831.0M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 254.0M | 472.0M | 365.0M | 478.0M | - |
Total Current Liabilities | 3.1B | 3.3B | 4.1B | 3.9B | - |
Non-Current Liabilities | |||||
Long-term Debt | 4.8B | 5.4B | 5.5B | 6.8B | - |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 142.0M | 152.0M | 165.0M | 153.0M | - |
Total Non-Current Liabilities | 5.4B | 5.9B | 6.0B | 7.3B | - |
Total Liabilities | 8.4B | 9.2B | 10.0B | 11.2B | - |
Equity | |||||
Common Stock | 19.0M | 18.0M | 19.0M | 19.0M | - |
Retained Earnings | 2.4B | 2.1B | 2.6B | 2.5B | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.6B | 2.2B | 2.7B | 2.6B | - |
Key Metrics | |||||
Total Debt | 5.4B | 6.0B | 6.3B | 7.7B | 0 |
Working Capital | 1.3B | 1.4B | 1.1B | 2.1B | 0 |
Balance Sheet Composition
Gap Cash Flow Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | 502.0M | -202.0M | 256.0M | -665.0M |
Depreciation & Amortization | 522.0M | 540.0M | 504.0M | 507.0M |
Stock-Based Compensation | 80.0M | 37.0M | 139.0M | 77.0M |
Working Capital Changes | 413.0M | 23.0M | -554.0M | 146.0M |
Operating Cash Flow | 1.5B | 430.0M | 329.0M | -60.0M |
Investing Activities | ||||
Capital Expenditures | -344.0M | -227.0M | -694.0M | -392.0M |
Acquisitions | 9.0M | 0 | -156.0M | 0 |
Investment Purchases | 0 | 0 | -753.0M | -508.0M |
Investment Sales | 0 | 0 | 1.2B | 388.0M |
Investing Cash Flow | -334.0M | -227.0M | -446.0M | -510.0M |
Financing Activities | ||||
Share Repurchases | 0 | -123.0M | -201.0M | 0 |
Dividends Paid | -222.0M | -220.0M | -226.0M | 0 |
Debt Issuance | 0 | 0 | 1.5B | 2.8B |
Debt Repayment | -350.0M | 0 | -2.5B | -1.8B |
Financing Cash Flow | -944.0M | -21.0M | -1.5B | 873.0M |
Free Cash Flow | 1.1B | -78.0M | 115.0M | -155.0M |
Net Change in Cash | 207.0M | 182.0M | -1.6B | 303.0M |
Cash Flow Trend
Gap Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.64
Forward P/E
12.72
Price to Book
2.85
Price to Sales
0.55
PEG Ratio
0.19
Profitability Ratios
Profit Margin
38.79%
Operating Margin
4.34%
Return on Equity
19.34%
Return on Assets
4.55%
Financial Health
Current Ratio
1.49
Debt to Equity
1.88
Per Share Data
EPS (TTM)
$1.34
Book Value per Share
$7.72
Revenue per Share
$40.24
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gps | 8.2B | 13.64 | 2.85 | 19.34% | 38.79% | 1.88 |
Tjx Companies | 160.9B | 32.54 | 18.01 | 59.76% | 8.59% | 147.99 |
Ross Stores | 49.6B | 24.03 | 8.62 | 37.98% | 9.60% | 88.41 |
Gap | 8.3B | 9.46 | 2.31 | 28.07% | 5.86% | 162.89 |
Urban Outfitters | 6.7B | 14.63 | 2.54 | 19.72% | 8.15% | 45.74 |
Boot Barn Holdings | 5.1B | 26.22 | 4.26 | 18.15% | 9.81% | 50.98 |
Financial data is updated regularly. All figures are in the company's reporting currency.