TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Feb 2025

Income 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

Metric20242023202220212020
Revenue i6.4B6.2B6.2B5.8B4.5B
Cost of Goods Sold i2.5B2.7B2.6B2.4B2.1B
Gross Profit i3.8B3.5B3.5B3.3B2.4B
Gross Margin % i60.0%56.9%57.5%58.1%52.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i3.2B3.1B2.9B2.7B2.3B
Other Operating Expenses i---12.5M--
Total Operating Expenses i3.2B3.1B2.9B2.7B2.3B
Operating Income i569.7M463.8M667.2M686.2M95.6M
Operating Margin % i9.0%7.5%10.8%11.9%2.1%
Non-Operating Items
Interest Income i---2.5M8.4M
Interest Expense i41.8M45.9M25.7M72.9M82.2M
Other Non-Operating Income-308.9M-152.7M8.1M-33.1M-211.6M
Pre-tax Income i219.0M265.2M649.6M580.2M-189.8M
Income Tax i8.4M15.6M80.5M26.7M-62.6M
Effective Tax Rate % i3.8%5.9%12.4%4.6%0.0%
Net Income i210.6M249.6M569.1M553.5M-127.1M
Net Margin % i3.3%4.0%9.2%9.6%-2.9%
Key Metrics
EBITDA i761.5M625.6M841.3M841.8M244.2M
EPS (Basic) i$0.53$0.63$1.43$1.38$-0.32
EPS (Diluted) i$0.52$0.62$1.41$1.35$-0.32
Basic Shares Outstanding i398233739397208535397341137399777440397315117
Diluted Shares Outstanding i398233739397208535397341137399777440397315117

Income Statement Trend

Levi Strauss Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i690.0M398.8M429.6M810.3M1.5B
Short-term Investments i-070.6M91.5M96.5M
Accounts Receivable i710.0M752.7M697.0M707.6M540.2M
Inventory i1.2B1.3B1.4B898.0M817.7M
Other Current Assets211.7M196.0M213.9M202.5M174.6M
Total Current Assets i2.9B2.6B2.8B2.7B3.1B
Non-Current Assets
Property, Plant & Equipment i1.1B1.0B970.0M1.1B988.8M
Goodwill i751.8M875.0M1.0B1.1B577.0M
Intangible Assets i196.6M267.6M286.7M291.3M47.4M
Long-term Investments-----
Other Non-Current Assets1.3B1.1B964.7M905.7M759.5M
Total Non-Current Assets i3.5B3.4B3.2B3.2B2.5B
Total Assets i6.4B6.1B6.0B5.9B5.6B
Liabilities
Current Liabilities
Accounts Payable i663.4M567.9M657.2M524.8M375.4M
Short-term Debt i258.8M258.0M247.4M251.3M254.8M
Current Portion of Long-term Debt-----
Other Current Liabilities9.5M9.1M7.5M13.2M65.1M
Total Current Liabilities i2.0B1.8B2.0B1.9B1.5B
Non-Current Liabilities
Long-term Debt i2.0B1.9B1.8B2.0B2.4B
Deferred Tax Liabilities i-----
Other Non-Current Liabilities186.4M50.3M54.6M59.4M64.3M
Total Non-Current Liabilities i2.4B2.2B2.2B2.4B2.8B
Total Liabilities i4.4B4.0B4.1B4.2B4.3B
Equity
Common Stock i400.0K400.0K400.0K400.0K398.0K
Retained Earnings i1.7B1.8B1.7B1.5B1.1B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i2.0B2.0B1.9B1.7B1.3B
Key Metrics
Total Debt i2.2B2.2B2.1B2.2B2.7B
Working Capital i840.6M850.1M846.3M840.3M1.6B

Balance Sheet Composition

Levi Strauss Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i210.6M249.6M569.1M553.5M-127.1M
Depreciation & Amortization i193.2M165.3M158.9M143.2M141.8M
Stock-Based Compensation i62.8M74.4M60.8M60.1M50.9M
Working Capital Changes i000-125.4M453.8M
Operating Cash Flow i408.7M387.4M740.6M577.4M473.7M
Investing Activities
Capital Expenditures i-227.5M-313.6M-267.1M-166.9M-130.4M
Acquisitions i-34.4M-12.1M0-390.9M-54.6M
Investment Purchases i-17.4M0-72.8M-140.9M-109.7M
Investment Sales i086.9M105.4M126.9M106.1M
Investing Cash Flow i-281.1M-240.7M-235.7M-571.8M-188.6M
Financing Activities
Share Repurchases i-90.1M-8.1M-175.7M-85.9M-56.2M
Dividends Paid i-198.5M-190.5M-174.3M-104.4M-63.6M
Debt Issuance i0200.0M404.0M489.3M496.0M
Debt Repayment i0-200.0M-404.0M-1.0B-300.0M
Financing Cash Flow i-319.3M-214.1M-358.0M-840.9M-22.1M
Free Cash Flow i670.9M121.9M-39.0M570.4M339.2M
Net Change in Cash i-191.7M-67.4M146.9M-835.3M263.1M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
levi8.4B20.304.0320.93%6.25%107.42
Ralph Lauren 17.3B22.786.8832.55%10.91%128.78
Gildan Activewear 8.1B17.385.7129.70%14.55%139.45
V.F 5.4B50.744.147.83%-0.50%439.15
Kontoor Brands 4.0B16.118.0358.07%9.48%306.66
PVH 3.7B10.770.798.31%4.63%80.87

Financial data is updated regularly. All figures are in the company's reporting currency.