Best Buy Co., Inc. (BBY)
Growth
Revenue 5Y11.13%
Revenue 3Y10.57%
EPS 5Y20.86%
EPS 3Y23.36%
Dividend 5Y11.95%
Dividend 3Y15.74%
Capital Efficiency
ROIC29.21%
ROE53.12%
ROA9.11%
ROTA9.22%
Capital Structure
Market Cap19.28B
EV22.36B
Cash932M
Current Ratio0.98
Debt/Equity0.82
Net Debt/EBITDA1.06
BBY
Income Statement
Select a metric from the list below to chart it
Mar '86
Feb '93
Feb '00
Mar '07
Feb '14
Jan '21
| Income Statement | Feb '14 | Jan '15 | Jan '16 | Jan '17 | Feb '18 | Feb '19 | Feb '20 | Jan '21 | Jan '22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42,410.0 | 40,339.0 | 39,528.0 | 39,403.0 | 42,151.0 | 42,879.0 | 43,638.0 | 47,262.0 | 51,761.0 | 47,928.0 | |
| Revenue % Chg. | -5.9% | -4.9% | -2.0% | -0.3% | 7.0% | 1.7% | 1.8% | 8.3% | 9.5% | -8.4% | |
| Cost of Revenue | 32,720.0 | 31,292.0 | 30,334.0 | 29,963.0 | 32,275.0 | 32,918.0 | 33,590.0 | 36,689.0 | 40,121.0 | 37,643.0 | |
| Cost of Revenue % Chg. | -5.0% | -4.4% | -3.1% | -1.2% | 7.7% | 2.0% | 2.0% | 9.2% | 9.4% | -7.0% | |
| Gross Profit | 9,690.0 | 9,047.0 | 9,194.0 | 9,440.0 | 9,876.0 | 9,961.0 | 10,048.0 | 10,573.0 | 11,640.0 | 10,285.0 | |
| Gross Profit % Chg. | -9.0% | -6.6% | 1.6% | 2.7% | 4.6% | 0.9% | 0.9% | 5.2% | 10.1% | -13.4% | |
| Gross Profit Margin | 22.8% | 22.4% | 23.3% | 24.0% | 23.4% | 23.2% | 23.0% | 22.4% | 22.5% | 21.5% | |
| Gross Profit Margin % Chg. | -3.3% | -1.8% | 3.7% | 3.0% | -2.2% | -0.9% | -0.9% | -2.8% | 0.5% | -5.4% | |
| Selling, General, & Admin Expenses | 8,391.0 | 7,592.0 | 7,618.0 | 7,547.0 | 8,023.0 | 8,015.0 | 7,998.0 | 7,928.0 | 8,635.0 | 8,218.0 | |
| Selling, General, & Admin Expenses % Chg. | -11.7% | -9.5% | 0.3% | -0.9% | 6.3% | -0.1% | -0.2% | -0.9% | 8.9% | -3.3% | |
| Other Expenses | 159.0 | - | 201.0 | 39.0 | 10.0 | 46.0 | 41.0 | - | - | - | |
| Other Expenses % Chg. | -87.5% | - | - | -80.6% | -74.4% | 360.0% | -10.9% | - | - | - | |
| Operating Income | 1,140.0 | 1,450.0 | 1,375.0 | 1,854.0 | 1,843.0 | 1,900.0 | 2,009.0 | 2,391.0 | 3,039.0 | 2,001.0 | |
| Operating Income % Chg. | - | 27.2% | -5.2% | 34.8% | -0.6% | 3.1% | 5.7% | 19.0% | 27.1% | -38.8% | |
| Operating Income Margin | 2.7% | 3.6% | 3.5% | 4.7% | 4.4% | 4.4% | 4.6% | 5.1% | 5.9% | 4.2% | |
| Operating Income Margin % Chg. | - | 33.7% | -3.2% | 35.3% | -7.1% | 1.3% | 3.9% | 9.9% | 16.1% | -33.2% | |
| Total Other Income/Expenses Net | -53.0 | -63.0 | -65.0 | -38.0 | -26.0 | -12.0 | -16.0 | -14.0 | -15.0 | -24.0 | |
| Total Other Income/Expenses Net % Chg. | 13.1% | 18.9% | 3.2% | 41.5% | 31.6% | 53.8% | 33.3% | 12.5% | 7.1% | 1100.0% | |
| Income Before Tax | 1,087.0 | 1,387.0 | 1,310.0 | 1,816.0 | 1,817.0 | 1,888.0 | 1,993.0 | 2,377.0 | 3,024.0 | 1,977.0 | |
| Income Before Tax % Chg. | - | 27.6% | -5.6% | 38.6% | 0.1% | 3.9% | 5.6% | 19.3% | 27.2% | -39.5% | |
| Income Before Tax Margin | 2.6% | 3.4% | 3.3% | 4.6% | 4.3% | 4.4% | 4.6% | 5.0% | 5.8% | 4.1% | |
| Income Before Tax Margin % Chg. | - | 34.1% | -3.6% | 39.1% | -6.5% | 2.1% | 3.7% | 10.1% | 16.2% | -33.9% | |
| Income Tax Expense | 398.0 | 141.0 | 503.0 | 609.0 | 818.0 | 424.0 | 452.0 | 579.0 | 574.0 | 424.0 | |
| Income Tax Expense % Chg. | 72.3% | -64.6% | 256.7% | 21.1% | 34.3% | -48.2% | 6.6% | 28.1% | -0.9% | -32.6% | |
| Net Income | 532.0 | 1,233.0 | 897.0 | 1,228.0 | 1,000.0 | 1,464.0 | 1,541.0 | 1,798.0 | 2,454.0 | 1,550.0 | |
| Net Income % Chg. | - | 131.8% | -27.3% | 36.9% | -18.6% | 46.4% | 5.3% | 16.7% | 36.5% | -41.4% | |
| Net Income Margin | 1.3% | 3.1% | 2.3% | 3.1% | 2.4% | 3.4% | 3.5% | 3.8% | 4.7% | 3.2% | |
| Net Income Margin % Chg. | - | 143.7% | -25.8% | 37.3% | -23.9% | 43.9% | 3.4% | 7.7% | 24.6% | -36.0% | |
| Weighted Avg. Shares Out | 342.1 | 349.5 | 346.5 | 318.5 | 300.4 | 276.4 | 264.9 | 259.6 | 246.8 | 228.6 | |
| Weighted Avg. Shares Out % Chg. | 0.9% | 2.2% | -0.9% | -8.1% | -5.7% | -8.0% | -4.2% | -2.0% | -4.9% | -9.4% | |
| EPS | 1.6 | 3.5 | 2.6 | 3.9 | 3.3 | 5.3 | 5.8 | 6.9 | 9.9 | 6.7 | |
| EPS % Chg. | - | 126.3% | -26.6% | 49.0% | -13.7% | 59.2% | 9.8% | 19.1% | 43.4% | -35.5% | |
| Weighted Avg. Shares Out Dil | 347.6 | 353.6 | 350.7 | 322.6 | 307.1 | 281.4 | 268.1 | 263.0 | 249.3 | 229.9 | |
| Weighted Avg. Shares Out Dil % Chg. | 2.5% | 1.7% | -0.8% | -8.0% | -4.8% | -8.4% | -4.7% | -1.9% | -5.2% | -10.0% | |
| EPS Diluted | 1.5 | 3.5 | 2.6 | 3.8 | 3.3 | 5.2 | 5.8 | 6.8 | 9.8 | 6.7 | |
| EPS Diluted % Chg. | - | 128.1% | -26.6% | 48.8% | -14.4% | 59.5% | 10.6% | 19.0% | 43.9% | -35.3% | |
| Interest Expense | 100.0 | 90.0 | 80.0 | 72.0 | 75.0 | 73.0 | 64.0 | 52.0 | 25.0 | 29.0 | |
| Interest Expense % Chg. | -10.7% | -10.0% | -11.1% | -10.0% | 4.2% | -2.7% | -12.3% | -18.8% | -51.9% | 3.6% | |
| EBIT | 987.0 | 1,297.0 | 1,230.0 | 1,744.0 | 1,742.0 | 1,815.0 | 1,929.0 | 2,325.0 | 2,999.0 | 1,948.0 | |
| EBIT % Chg. | - | 31.4% | -5.2% | 41.8% | -0.1% | 4.2% | 6.3% | 20.5% | 29.0% | -39.9% | |
| EBIT Margin | 2.3% | 3.2% | 3.1% | 4.4% | 4.1% | 4.2% | 4.4% | 4.9% | 5.8% | 4.1% | |
| EBIT Margin % Chg. | - | 38.2% | -3.2% | 42.2% | -6.6% | 2.4% | 4.4% | 11.3% | 17.8% | -34.3% | |
| Depreciation & Amortization | 716.0 | 656.0 | 657.0 | 654.0 | 683.0 | 770.0 | 812.0 | 839.0 | 869.0 | 904.0 | |
| Depreciation & Amortization % Chg. | -13.9% | -8.4% | 0.2% | -0.5% | 4.4% | 12.7% | 5.5% | 3.3% | 3.6% | 5.7% | |
| EBITDA | 1,703.0 | 1,953.0 | 1,887.0 | 2,398.0 | 2,425.0 | 2,585.0 | 2,741.0 | 3,164.0 | 3,868.0 | 2,852.0 | |
| EBITDA % Chg. | 218.9% | 14.7% | -3.4% | 27.1% | 1.1% | 6.6% | 6.0% | 15.4% | 22.3% | -30.3% | |
| EBITDA Margin | 4.0% | 4.8% | 4.8% | 6.1% | 5.8% | 6.0% | 6.3% | 6.7% | 7.5% | 6.0% | |
| EBITDA Margin % Chg. | 239.0% | 20.6% | -1.4% | 27.5% | -5.5% | 4.8% | 4.2% | 6.6% | 11.6% | -23.9% |