GPS
The Gap, Inc. (GPS)
Last Price$20.20.7%
Market Cap$7,580.2M
$15.2B
+2.7% YoY
$823.0M
+1,770.5% YoY
$3,247.0M
Net Debt to FCF - 3.4x
$965.0M
6.3% margin

GPS Income Statement

GPS Income Statement Overview

Annual
Quarterly
LTM
Jan'15
Jan'16
Jan'17
Feb'18
Feb'19
Feb'20
Jan'21
Jan'22
Jan'23
Feb'24
$14.9B (4.7%) YoY
$7,045.0M 31.5% YoY
47.3% margin
Cost of revenue
$7,844.0M (23.5%) YoY
Operating income
$622.0M 0.0% YoY
4.2% margin
Other: $62.0M
Net interest: $4,000.0K
Operating expenses
$5,215.0M (3.9%) YoY
Pre-tax income
$556.0M 0.0% YoY
3.7% margin
Net income
$502.0M 0.0% YoY
3.4% margin
Income tax
$54.0M
9.7% tax rate
R&D
$37.0M (19.6%) YoY
0.2% of revenue
SG&A
$882.0M (83.6%) YoY
5.9% of revenue

GPS Income statement key metrics

Annual
Quarterly
LTM

Revenue

$14.9B -4.7% YoY

Net Income

$0.5B N/A

GPS Balance Sheet

GPS Balance Sheet Overview

Annual
Quarterly
LTM
Jan'15
Jan'16
Jan'17
Feb'18
Feb'19
Feb'20
Jan'21
Jan'22
Jan'23
Feb'24
Assets
Liabilities
Total assets
$11.0B
Current assets ($4,395.0M, 39.8% of total)
$1,873.0M (17.0%)
$289.0M (2.6%)
Other current assets
$2,233.0M (20.2%)
Non-current assets ($6,649.0M, 60.2% of total)
$72.0M (0.7%)
Other non-current assets
$896.0M (8.1%)
Financial position
$4,168.0M
$1,873.0M$6,041.0M
Cash & Short-term Investments
Total Debt

GPS Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$11.0B -3.0% YoY

Liabilities

$8,449.0M -7.7% YoY

Shareholder's Equity

$2,595.0M +16.2% YoY

GPS Cash Flow Statement

GPS Cash Flow Statement Overview

Annual
Quarterly
LTM
Jan'15
Jan'16
Jan'17
Feb'18
Feb'19
Feb'20
Jan'21
Jan'22
Jan'23
Feb'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$1,273.0M$1,532.0M($334.0M)($567.0M)($3,000.0K)$1,901.0M

GPS Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,532.0M +152.4% YoY

Capital Expenditure (CAPEX)

($420.0M) -38.7% YoY

Free Cash Flow (FCF)

$1,112.0M N/A YoY

GPS Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Jan'05Jan'06Feb'07Feb'08Jan'09Jan'10Jan'11Jan'12Feb'13Feb'14Jan'15Jan'16Jan'17Feb'18Feb'19Feb'20Jan'21Jan'22Jan'23Feb'24
% growth
16,267.0
2.6%
16,023.0
(1.5%)
15,943.0
(0.5%)
15,763.0
(1.1%)
14,526.0
(7.8%)
14,197.0
(2.3%)
14,664.0
3.3%
14,549.0
(0.8%)
15,651.0
7.6%
16,148.0
3.2%
16,435.0
1.8%
15,797.0
(3.9%)
15,516.0
(1.8%)
15,855.0
2.2%
16,580.0
4.6%
16,383.0
(1.2%)
13,800.0
(15.8%)
16,670.0
20.8%
15,616.0
(6.3%)
14,889.0
(4.7%)
Cost of Goods Sold (COGS)9,886.010,154.010,294.010,071.09,079.08,473.08,775.09,275.09,480.09,855.010,146.010,077.09,876.09,789.010,258.010,250.09,095.010,033.010,257.07,844.0
% margin
6,381.0
39.2%
5,869.0
36.6%
5,649.0
35.4%
5,692.0
36.1%
5,447.0
37.5%
5,724.0
40.3%
5,889.0
40.2%
5,274.0
36.2%
6,171.0
39.4%
6,293.0
39.0%
6,289.0
38.3%
5,720.0
36.2%
5,640.0
36.3%
6,066.0
38.3%
6,322.0
38.1%
6,133.0
37.4%
4,705.0
34.1%
6,637.0
39.8%
5,359.0
34.3%
7,045.0
47.3%
Operating Expenses4,296.04,124.04,475.04,377.03,899.03,909.03,921.03,836.04,229.04,144.04,206.04,196.04,449.04,587.04,960.05,559.05,567.05,827.05,428.05,215.0
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.046.051.050.041.046.041.046.037.0
Selling, General & Administrative Expenses (SG&A)0.00.00.00.00.0744.0738.0770.0884.0880.04,229.0832.0855.0970.0966.05,076.04,957.05,813.05,368.0882.0
2,085.0
12.8%
1,745.0
10.9%
1,174.0
7.4%
1,315.0
8.3%
1,548.0
10.7%
1,815.0
12.8%
1,968.0
13.4%
1,438.0
9.9%
1,942.0
12.4%
2,149.0
13.3%
2,083.0
12.7%
1,524.0
9.6%
1,191.0
7.7%
1,479.0
9.3%
1,362.0
8.2%
574.0
3.5%
(862.0)
(6.2%)
1,135.0
6.8%
(69.0)
(0.4%)
622.0
4.2%
Interest Income0.00.00.00.07.07.014.05.06.05.05.06.08.019.033.030.010.05.018.086.0
Interest Expense0.00.00.00.01.01.014.074.081.056.070.053.067.055.040.076.0192.0167.088.090.0
Pre-tax Income1,872.01,793.01,264.01,406.01,584.01,816.01,982.01,369.01,861.02,093.02,013.01,471.01,124.01,424.01,322.0528.0(1,102.0)323.0(139.0)556.0
% effective tax rate
722.0
38.6%
680.0
37.9%
486.0
38.4%
539.0
38.3%
617.0
39.0%
714.0
39.3%
778.0
39.3%
536.0
39.2%
726.0
39.0%
813.0
38.8%
751.0
37.3%
551.0
37.5%
448.0
39.9%
576.0
40.4%
319.0
24.1%
177.0
33.5%
(437.0)
39.7%
67.0
20.7%
63.0
(45.3%)
54.0
9.7%
% margin
1,150.0
7.1%
1,113.0
6.9%
778.0
4.9%
833.0
5.3%
967.0
6.7%
1,102.0
7.8%
1,204.0
8.2%
833.0
5.7%
1,135.0
7.3%
1,280.0
7.9%
1,262.0
7.7%
920.0
5.8%
676.0
4.4%
848.0
5.3%
1,003.0
6.0%
351.0
2.1%
(665.0)
(4.8%)
256.0
1.5%
(202.0)
(1.3%)
502.0
3.4%
EPS1.291.260.941.051.591.591.891.572.352.782.902.241.692.162.610.93(1.78)0.68(0.55)1.36
Diluted EPS1.211.240.931.051.581.581.881.562.332.742.872.231.692.142.590.93(1.78)0.67(0.55)1.34
% margin
2,725.9
16.8%
2,370.0
14.8%
1,704.0
10.7%
1,950.0
12.4%
2,116.0
14.6%
2,477.0
17.4%
1,968.0
13.4%
2,035.0
14.0%
2,507.0
16.0%
2,690.0
16.7%
2,652.0
16.1%
2,122.0
13.4%
1,792.0
11.5%
2,057.0
13.0%
1,879.0
11.3%
1,161.0
7.1%
(403.0)
(2.9%)
1,639.0
9.8%
476.0
3.0%
1,168.0
7.8%