
Levi Strauss (LEVI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Feb 2025Income Metrics
Revenue
1.5B
Gross Profit
947.6M
62.06%
Operating Income
198.3M
12.99%
Net Income
135.0M
8.84%
EPS (Diluted)
$0.34
Balance Sheet Metrics
Total Assets
6.2B
Total Liabilities
4.2B
Shareholders Equity
2.0B
Debt to Equity
2.05
Cash Flow Metrics
Operating Cash Flow
212.3M
Free Cash Flow
-14.1M
Revenue & Profitability Trend
Levi Strauss Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.4B | 6.2B | 6.2B | 5.8B | 4.5B |
Cost of Goods Sold | 2.5B | 2.7B | 2.6B | 2.4B | 2.1B |
Gross Profit | 3.8B | 3.5B | 3.5B | 3.3B | 2.4B |
Gross Margin % | 60.0% | 56.9% | 57.5% | 58.1% | 52.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.2B | 3.1B | 2.9B | 2.7B | 2.3B |
Other Operating Expenses | - | - | -12.5M | - | - |
Total Operating Expenses | 3.2B | 3.1B | 2.9B | 2.7B | 2.3B |
Operating Income | 569.7M | 463.8M | 667.2M | 686.2M | 95.6M |
Operating Margin % | 9.0% | 7.5% | 10.8% | 11.9% | 2.1% |
Non-Operating Items | |||||
Interest Income | - | - | - | 2.5M | 8.4M |
Interest Expense | 41.8M | 45.9M | 25.7M | 72.9M | 82.2M |
Other Non-Operating Income | -308.9M | -152.7M | 8.1M | -33.1M | -211.6M |
Pre-tax Income | 219.0M | 265.2M | 649.6M | 580.2M | -189.8M |
Income Tax | 8.4M | 15.6M | 80.5M | 26.7M | -62.6M |
Effective Tax Rate % | 3.8% | 5.9% | 12.4% | 4.6% | 0.0% |
Net Income | 210.6M | 249.6M | 569.1M | 553.5M | -127.1M |
Net Margin % | 3.3% | 4.0% | 9.2% | 9.6% | -2.9% |
Key Metrics | |||||
EBITDA | 761.5M | 625.6M | 841.3M | 841.8M | 244.2M |
EPS (Basic) | $0.53 | $0.63 | $1.43 | $1.38 | $-0.32 |
EPS (Diluted) | $0.52 | $0.62 | $1.41 | $1.35 | $-0.32 |
Basic Shares Outstanding | 398233739 | 397208535 | 397341137 | 399777440 | 397315117 |
Diluted Shares Outstanding | 398233739 | 397208535 | 397341137 | 399777440 | 397315117 |
Income Statement Trend
Levi Strauss Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 690.0M | 398.8M | 429.6M | 810.3M | 1.5B |
Short-term Investments | - | 0 | 70.6M | 91.5M | 96.5M |
Accounts Receivable | 710.0M | 752.7M | 697.0M | 707.6M | 540.2M |
Inventory | 1.2B | 1.3B | 1.4B | 898.0M | 817.7M |
Other Current Assets | 211.7M | 196.0M | 213.9M | 202.5M | 174.6M |
Total Current Assets | 2.9B | 2.6B | 2.8B | 2.7B | 3.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.1B | 1.0B | 970.0M | 1.1B | 988.8M |
Goodwill | 751.8M | 875.0M | 1.0B | 1.1B | 577.0M |
Intangible Assets | 196.6M | 267.6M | 286.7M | 291.3M | 47.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.3B | 1.1B | 964.7M | 905.7M | 759.5M |
Total Non-Current Assets | 3.5B | 3.4B | 3.2B | 3.2B | 2.5B |
Total Assets | 6.4B | 6.1B | 6.0B | 5.9B | 5.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 663.4M | 567.9M | 657.2M | 524.8M | 375.4M |
Short-term Debt | 258.8M | 258.0M | 247.4M | 251.3M | 254.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 9.5M | 9.1M | 7.5M | 13.2M | 65.1M |
Total Current Liabilities | 2.0B | 1.8B | 2.0B | 1.9B | 1.5B |
Non-Current Liabilities | |||||
Long-term Debt | 2.0B | 1.9B | 1.8B | 2.0B | 2.4B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 186.4M | 50.3M | 54.6M | 59.4M | 64.3M |
Total Non-Current Liabilities | 2.4B | 2.2B | 2.2B | 2.4B | 2.8B |
Total Liabilities | 4.4B | 4.0B | 4.1B | 4.2B | 4.3B |
Equity | |||||
Common Stock | 400.0K | 400.0K | 400.0K | 400.0K | 398.0K |
Retained Earnings | 1.7B | 1.8B | 1.7B | 1.5B | 1.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.0B | 2.0B | 1.9B | 1.7B | 1.3B |
Key Metrics | |||||
Total Debt | 2.2B | 2.2B | 2.1B | 2.2B | 2.7B |
Working Capital | 840.6M | 850.1M | 846.3M | 840.3M | 1.6B |
Balance Sheet Composition
Levi Strauss Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 210.6M | 249.6M | 569.1M | 553.5M | -127.1M |
Depreciation & Amortization | 193.2M | 165.3M | 158.9M | 143.2M | 141.8M |
Stock-Based Compensation | 62.8M | 74.4M | 60.8M | 60.1M | 50.9M |
Working Capital Changes | 0 | 0 | 0 | -125.4M | 453.8M |
Operating Cash Flow | 408.7M | 387.4M | 740.6M | 577.4M | 473.7M |
Investing Activities | |||||
Capital Expenditures | -227.5M | -313.6M | -267.1M | -166.9M | -130.4M |
Acquisitions | -34.4M | -12.1M | 0 | -390.9M | -54.6M |
Investment Purchases | -17.4M | 0 | -72.8M | -140.9M | -109.7M |
Investment Sales | 0 | 86.9M | 105.4M | 126.9M | 106.1M |
Investing Cash Flow | -281.1M | -240.7M | -235.7M | -571.8M | -188.6M |
Financing Activities | |||||
Share Repurchases | -90.1M | -8.1M | -175.7M | -85.9M | -56.2M |
Dividends Paid | -198.5M | -190.5M | -174.3M | -104.4M | -63.6M |
Debt Issuance | 0 | 200.0M | 404.0M | 489.3M | 496.0M |
Debt Repayment | 0 | -200.0M | -404.0M | -1.0B | -300.0M |
Financing Cash Flow | -319.3M | -214.1M | -358.0M | -840.9M | -22.1M |
Free Cash Flow | 670.9M | 121.9M | -39.0M | 570.4M | 339.2M |
Net Change in Cash | -191.7M | -67.4M | 146.9M | -835.3M | 263.1M |
Cash Flow Trend
Levi Strauss Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.30
Forward P/E
15.22
Price to Book
4.03
Price to Sales
1.30
PEG Ratio
0.08
Profitability Ratios
Profit Margin
6.25%
Operating Margin
8.24%
Return on Equity
20.93%
Return on Assets
7.49%
Financial Health
Current Ratio
1.48
Debt to Equity
107.42
Beta
1.21
Per Share Data
EPS (TTM)
$1.05
Book Value per Share
$5.28
Revenue per Share
$16.34
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
levi | 8.4B | 20.30 | 4.03 | 20.93% | 6.25% | 107.42 |
Ralph Lauren | 17.3B | 22.78 | 6.88 | 32.55% | 10.91% | 128.78 |
Gildan Activewear | 8.1B | 17.38 | 5.71 | 29.70% | 14.55% | 139.45 |
V.F | 5.4B | 50.74 | 4.14 | 7.83% | -0.50% | 439.15 |
Kontoor Brands | 4.0B | 16.11 | 8.03 | 58.07% | 9.48% | 306.66 |
PVH | 3.7B | 10.77 | 0.79 | 8.31% | 4.63% | 80.87 |
Financial data is updated regularly. All figures are in the company's reporting currency.