Lamb Weston Holdings, Inc.
|
May-25 |
May-24 |
May-23 |
May-22 |
May-21 |
May-20 |
May-19 |
May-18 |
May-17 |
May-16 |
May-15 |
May-14 |
May-13 |
| Total revenue |
6.45 |
6.47 |
5.35 |
4.10 |
3.67 |
3.79 |
3.76 |
3.42 |
3.17 |
2.99 |
2.93 |
2.82 |
2.78 |
| Cost of revenue |
5.05 |
4.70 |
3.92 |
3.27 |
2.84 |
2.90 |
2.75 |
2.54 |
2.39 |
2.33 |
2.34 |
2.23 |
2.09 |
| Gross profit |
1.40 |
1.77 |
1.43 |
0.83 |
0.83 |
0.90 |
1.00 |
0.88 |
0.78 |
0.66 |
0.59 |
0.59 |
0.69 |
| Selling, general and administrative |
0.55 |
0.57 |
0.51 |
0.34 |
0.33 |
0.30 |
0.28 |
0.25 |
0.20 |
0.25 |
0.19 |
0.19 |
0.22 |
| Research and development |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Other operating expenses |
0.17 |
0.10 |
0.02 |
0.03 |
0.02 |
0.02 |
0.04 |
0.04 |
0.05 |
0.03 |
0.01 |
0.02 |
0.06 |
| Operating income |
0.67 |
1.07 |
0.88 |
0.44 |
0.47 |
0.56 |
0.67 |
0.58 |
0.52 |
0.37 |
0.38 |
0.37 |
0.40 |
| Non-operating income (net) |
-0.16 |
-0.11 |
0.35 |
-0.17 |
-0.07 |
-0.08 |
-0.05 |
-0.03 |
-0.01 |
0.07 |
0.04 |
0.02 |
0.02 |
| Income before tax |
0.50 |
0.96 |
1.23 |
0.27 |
0.41 |
0.48 |
0.62 |
0.55 |
0.51 |
0.44 |
0.42 |
0.39 |
0.42 |
| Income tax expense |
0.14 |
0.23 |
0.22 |
0.07 |
0.09 |
0.11 |
0.13 |
0.12 |
0.17 |
0.14 |
0.14 |
0.12 |
0.15 |
| Net income |
0.36 |
0.73 |
1.01 |
0.20 |
0.32 |
0.37 |
0.48 |
0.42 |
0.33 |
0.29 |
0.27 |
0.26 |
0.30 |
Show Quarterly Income Statement
|
Feb-26 |
Nov-25 |
Aug-25 |
May-25 |
Feb-25 |
Nov-24 |
Aug-24 |
May-24 |
Feb-24 |
Nov-23 |
Aug-23 |
May-23 |
Feb-23 |
Nov-22 |
Aug-22 |
May-22 |
Feb-22 |
Nov-21 |
Aug-21 |
May-21 |
Feb-21 |
Nov-20 |
Aug-20 |
May-20 |
Feb-20 |
Nov-19 |
Aug-19 |
May-19 |
Feb-19 |
Nov-18 |
Aug-18 |
May-18 |
Feb-18 |
Nov-17 |
Aug-17 |
May-17 |
Feb-17 |
Nov-16 |
Aug-16 |
May-16 |
Feb-16 |
Nov-15 |
Aug-15 |
May-15 |
| Total revenue |
1.56 |
1.62 |
1.66 |
1.68 |
1.52 |
1.60 |
1.65 |
1.61 |
1.46 |
1.73 |
1.67 |
1.69 |
1.25 |
1.28 |
1.13 |
1.15 |
0.96 |
1.01 |
0.98 |
1.01 |
0.90 |
0.90 |
0.87 |
0.85 |
0.94 |
1.02 |
0.99 |
1.00 |
0.93 |
0.91 |
0.91 |
0.92 |
0.86 |
0.82 |
0.82 |
0.83 |
0.77 |
0.79 |
0.78 |
0.78 |
0.73 |
0.74 |
0.75 |
0.82 |
| Cost of revenue |
1.23 |
1.29 |
1.32 |
1.33 |
1.10 |
1.32 |
1.30 |
1.22 |
1.05 |
1.26 |
1.17 |
1.32 |
0.86 |
0.89 |
0.85 |
0.90 |
0.73 |
0.80 |
0.83 |
0.81 |
0.70 |
0.67 |
0.66 |
0.74 |
0.69 |
0.73 |
0.74 |
0.75 |
0.65 |
0.66 |
0.68 |
0.69 |
0.62 |
0.62 |
0.62 |
0.63 |
0.56 |
0.59 |
0.60 |
0.59 |
0.55 |
0.58 |
0.61 |
0.65 |
| Gross profit |
0.33 |
0.32 |
0.34 |
0.34 |
0.42 |
0.28 |
0.36 |
0.39 |
0.40 |
0.48 |
0.50 |
0.38 |
0.40 |
0.38 |
0.27 |
0.25 |
0.22 |
0.21 |
0.15 |
0.20 |
0.20 |
0.22 |
0.21 |
0.11 |
0.25 |
0.29 |
0.25 |
0.25 |
0.27 |
0.25 |
0.23 |
0.23 |
0.24 |
0.21 |
0.20 |
0.20 |
0.21 |
0.20 |
0.18 |
0.18 |
0.18 |
0.16 |
0.14 |
0.17 |
| Selling, general and administrative |
0.14 |
0.17 |
0.15 |
0.05 |
0.15 |
0.18 |
0.14 |
0.06 |
0.17 |
0.16 |
0.18 |
0.14 |
0.13 |
0.11 |
0.12 |
0.08 |
0.09 |
0.09 |
0.09 |
0.07 |
0.10 |
0.08 |
0.08 |
0.04 |
0.09 |
0.09 |
0.08 |
0.05 |
0.08 |
0.08 |
0.08 |
0.06 |
0.07 |
0.07 |
0.06 |
0.03 |
0.06 |
0.06 |
0.05 |
0.10 |
0.05 |
0.05 |
0.06 |
0.04 |
| Research and development |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.02 |
|
|
|
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
| Other operating expenses |
0.06 |
0.02 |
0.03 |
0.08 |
0.02 |
0.08 |
0.00 |
0.09 |
0.01 |
0.01 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.04 |
-0.02 |
-0.02 |
-0.02 |
0.02 |
-0.01 |
0.00 |
0.00 |
0.04 |
0.01 |
0.01 |
0.01 |
0.03 |
0.00 |
0.00 |
0.00 |
-0.26 |
| Operating income |
0.13 |
0.14 |
0.16 |
0.19 |
0.25 |
0.02 |
0.21 |
0.21 |
0.22 |
0.31 |
0.32 |
0.19 |
0.27 |
0.27 |
0.16 |
0.14 |
0.13 |
0.11 |
0.06 |
0.10 |
0.10 |
0.14 |
0.14 |
0.03 |
0.16 |
0.19 |
0.17 |
0.15 |
0.19 |
0.17 |
0.15 |
0.13 |
0.17 |
0.14 |
0.14 |
0.12 |
0.15 |
0.13 |
0.13 |
0.05 |
0.13 |
0.11 |
0.08 |
0.38 |
| Non-operating income (net) |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
0.38 |
-0.05 |
-0.13 |
0.15 |
-0.08 |
0.00 |
-0.07 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.04 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.02 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
-0.25 |
| Income before tax |
0.08 |
0.10 |
0.11 |
0.14 |
0.20 |
-0.02 |
0.18 |
0.18 |
0.19 |
0.28 |
0.30 |
0.57 |
0.22 |
0.14 |
0.31 |
0.05 |
0.14 |
0.04 |
0.04 |
0.08 |
0.08 |
0.13 |
0.12 |
0.00 |
0.15 |
0.18 |
0.15 |
0.14 |
0.18 |
0.16 |
0.15 |
0.13 |
0.17 |
0.12 |
0.13 |
0.12 |
0.13 |
0.12 |
0.13 |
0.07 |
0.16 |
0.12 |
0.10 |
0.13 |
| Income tax expense |
0.03 |
0.04 |
0.05 |
0.02 |
0.06 |
0.01 |
0.05 |
0.05 |
0.04 |
0.07 |
0.07 |
0.07 |
0.04 |
0.04 |
0.07 |
0.02 |
0.03 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
0.00 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.01 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.05 |
0.02 |
0.05 |
0.04 |
0.03 |
0.04 |
| Net income |
0.05 |
0.06 |
0.06 |
0.12 |
0.15 |
-0.04 |
0.13 |
0.13 |
0.15 |
0.22 |
0.23 |
0.50 |
0.18 |
0.10 |
0.23 |
0.03 |
0.11 |
0.03 |
0.03 |
0.07 |
0.07 |
0.10 |
0.09 |
0.00 |
0.11 |
0.14 |
0.12 |
0.11 |
0.14 |
0.12 |
0.11 |
0.10 |
0.16 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.04 |
0.11 |
0.07 |
0.06 |
0.08 |
|
May-25 |
May-24 |
May-23 |
May-22 |
May-21 |
May-20 |
May-19 |
May-18 |
May-17 |
May-16 |
May-15 |
May-14 |
May-13 |
| Cash and cash equivalents |
0.07 |
0.07 |
0.30 |
0.53 |
0.78 |
1.36 |
0.01 |
0.06 |
0.06 |
0.04 |
0.03 |
0.03 |
|
| Short-term investments |
|
|
|
|
0.31 |
|
0.22 |
0.22 |
0.18 |
|
|
|
|
| Accounts receivable, net |
0.78 |
0.74 |
0.72 |
0.45 |
0.37 |
0.34 |
0.34 |
0.23 |
0.19 |
0.19 |
0.17 |
0.17 |
|
| Inventories |
1.04 |
1.14 |
0.93 |
0.57 |
0.51 |
0.49 |
0.50 |
0.55 |
0.53 |
0.50 |
0.49 |
0.44 |
|
| Other current assets |
0.15 |
0.14 |
0.17 |
0.11 |
0.12 |
0.11 |
0.11 |
0.10 |
0.09 |
0.06 |
0.06 |
0.09 |
|
| Total current assets |
2.03 |
2.09 |
2.13 |
1.66 |
1.78 |
2.30 |
0.96 |
0.93 |
0.86 |
0.78 |
0.75 |
0.72 |
|
| Property, plant and equipment, net |
3.80 |
3.72 |
2.95 |
1.70 |
1.67 |
1.70 |
1.60 |
1.42 |
1.27 |
1.04 |
1.00 |
0.93 |
|
| Goodwill |
1.09 |
1.06 |
1.04 |
0.32 |
0.33 |
0.30 |
0.21 |
0.14 |
0.13 |
0.13 |
0.13 |
0.11 |
|
| Intangible assets |
0.32 |
0.33 |
0.11 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
|
| Long-term investments |
0.05 |
0.06 |
0.04 |
0.26 |
0.31 |
0.25 |
0.22 |
0.22 |
0.18 |
0.16 |
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.39 |
7.37 |
6.52 |
4.14 |
4.21 |
4.66 |
3.05 |
2.75 |
2.49 |
2.16 |
2.06 |
1.93 |
|
|
| Accounts payable |
0.62 |
0.83 |
0.64 |
0.40 |
0.36 |
0.24 |
0.29 |
0.25 |
0.30 |
0.24 |
0.24 |
0.23 |
|
| Short-term debt |
0.47 |
0.41 |
0.24 |
0.05 |
0.06 |
0.58 |
0.05 |
0.05 |
0.06 |
0.04 |
0.04 |
0.00 |
|
| Current portion of long-term debt |
0.45 |
0.38 |
0.21 |
0.03 |
0.03 |
0.55 |
0.05 |
0.05 |
0.06 |
0.04 |
0.04 |
0.13 |
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.35 |
0.35 |
0.46 |
0.23 |
0.19 |
0.19 |
0.21 |
0.20 |
0.19 |
0.12 |
0.11 |
0.09 |
|
| Long-term debt |
3.68 |
3.44 |
3.25 |
2.70 |
2.71 |
2.98 |
2.20 |
2.26 |
2.29 |
0.03 |
0.09 |
0.12 |
|
| Capital lease obligations |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
|
|
|
|
|
|
|
| Other non-current liabilities |
0.24 |
0.26 |
0.25 |
0.21 |
0.25 |
0.25 |
0.09 |
0.08 |
0.07 |
0.05 |
|
|
|
| Total liabilities |
5.65 |
5.58 |
5.11 |
3.78 |
3.73 |
4.42 |
3.05 |
3.09 |
3.13 |
0.76 |
0.70 |
0.67 |
|
|
| Common stock and paid-in capital |
-1.11 |
-0.91 |
-0.75 |
-0.95 |
-0.76 |
-0.82 |
-0.81 |
-0.76 |
-0.77 |
1.40 |
1.36 |
1.27 |
0.00 |
| Retained earnings |
2.85 |
2.70 |
2.16 |
1.31 |
1.24 |
1.06 |
0.80 |
0.43 |
0.12 |
|
|
|
|
| Common shares outstanding |
143 |
146 |
145 |
146 |
147 |
147 |
147 |
147 |
147 |
146 |
146 |
146 |
146 |
Show Quarterly Balance Sheet
|
Feb-26 |
Nov-25 |
Aug-25 |
May-25 |
Feb-25 |
Nov-24 |
Aug-24 |
May-24 |
Feb-24 |
Nov-23 |
Aug-23 |
May-23 |
Feb-23 |
Nov-22 |
Aug-22 |
May-22 |
Feb-22 |
Nov-21 |
Aug-21 |
May-21 |
Feb-21 |
Nov-20 |
Aug-20 |
May-20 |
Feb-20 |
Nov-19 |
Aug-19 |
May-19 |
Feb-19 |
Nov-18 |
Aug-18 |
May-18 |
Feb-18 |
Nov-17 |
Aug-17 |
May-17 |
Feb-17 |
Nov-16 |
Aug-16 |
May-16 |
Feb-16 |
Nov-15 |
Aug-15 |
May-15 |
| Cash and cash equivalents |
0.06 |
0.08 |
0.10 |
0.07 |
0.07 |
0.08 |
0.12 |
0.07 |
0.06 |
0.08 |
0.16 |
0.30 |
0.68 |
0.42 |
0.49 |
0.53 |
0.43 |
0.62 |
0.79 |
0.78 |
0.71 |
0.76 |
1.03 |
1.36 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.12 |
0.15 |
0.06 |
0.05 |
0.07 |
0.07 |
0.06 |
0.04 |
0.07 |
0.07 |
0.04 |
0.04 |
|
-0.03 |
0.03 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.30 |
0.31 |
0.30 |
0.29 |
0.28 |
|
0.25 |
0.26 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.20 |
0.20 |
0.18 |
0.16 |
0.15 |
|
|
|
|
0.06 |
0.06 |
| Accounts receivable, net |
0.75 |
0.74 |
0.77 |
0.78 |
0.72 |
0.70 |
0.72 |
0.74 |
0.74 |
0.77 |
0.73 |
0.72 |
0.50 |
0.51 |
0.45 |
0.45 |
0.43 |
0.42 |
0.40 |
0.37 |
0.38 |
0.35 |
0.33 |
0.34 |
0.37 |
0.40 |
0.37 |
0.34 |
0.36 |
0.34 |
0.33 |
0.23 |
0.24 |
0.22 |
0.21 |
0.19 |
0.22 |
0.23 |
0.21 |
0.19 |
0.20 |
|
|
0.17 |
| Inventories |
1.09 |
1.12 |
0.91 |
1.04 |
1.25 |
1.33 |
1.14 |
1.14 |
1.21 |
1.15 |
0.87 |
0.93 |
0.84 |
0.82 |
0.64 |
0.57 |
0.63 |
0.61 |
0.47 |
0.51 |
0.57 |
0.63 |
0.47 |
0.49 |
0.60 |
0.64 |
0.47 |
0.50 |
0.59 |
0.63 |
0.45 |
0.55 |
0.63 |
0.66 |
0.49 |
0.53 |
0.57 |
0.62 |
0.47 |
0.50 |
0.54 |
|
|
0.49 |
| Other current assets |
0.16 |
0.07 |
0.10 |
0.15 |
0.16 |
0.09 |
0.09 |
0.14 |
0.15 |
0.08 |
0.08 |
0.17 |
0.11 |
0.05 |
0.06 |
0.11 |
0.12 |
0.06 |
0.07 |
0.12 |
0.10 |
0.04 |
0.05 |
0.11 |
0.10 |
0.05 |
0.05 |
0.11 |
0.10 |
0.04 |
0.06 |
0.10 |
0.08 |
0.05 |
0.06 |
0.09 |
0.08 |
0.02 |
0.04 |
0.06 |
0.09 |
|
|
0.06 |
| Total current assets |
2.06 |
2.01 |
1.87 |
2.03 |
2.20 |
2.19 |
2.06 |
2.09 |
2.16 |
2.08 |
1.85 |
2.13 |
2.12 |
1.80 |
1.63 |
1.66 |
1.61 |
1.72 |
1.74 |
1.78 |
1.76 |
1.79 |
1.89 |
2.30 |
1.10 |
1.11 |
0.91 |
0.96 |
1.07 |
1.13 |
0.98 |
0.93 |
1.00 |
1.00 |
0.84 |
0.86 |
0.91 |
0.94 |
0.79 |
0.78 |
0.87 |
|
0.03 |
0.75 |
| Property, plant and equipment, net |
3.77 |
3.77 |
3.80 |
3.80 |
3.70 |
3.73 |
3.82 |
|
|
3.31 |
3.15 |
2.95 |
2.02 |
1.87 |
1.80 |
1.70 |
1.68 |
1.70 |
1.70 |
1.67 |
1.65 |
1.64 |
1.67 |
1.70 |
1.73 |
1.72 |
1.72 |
1.60 |
1.56 |
1.52 |
1.47 |
1.42 |
1.36 |
1.33 |
1.31 |
1.27 |
1.19 |
1.13 |
1.08 |
1.04 |
1.02 |
|
|
1.00 |
| Goodwill |
1.14 |
1.10 |
1.11 |
1.09 |
1.03 |
1.03 |
1.09 |
1.06 |
1.06 |
1.07 |
1.04 |
1.04 |
0.35 |
0.35 |
0.35 |
0.32 |
0.32 |
0.32 |
0.32 |
0.33 |
0.33 |
0.33 |
0.32 |
0.30 |
0.30 |
0.31 |
0.31 |
0.21 |
0.21 |
0.13 |
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
|
|
0.13 |
| Intangible assets |
0.11 |
0.30 |
0.31 |
0.32 |
0.31 |
0.32 |
0.34 |
0.33 |
0.34 |
0.34 |
0.31 |
0.11 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
|
|
0.04 |
| Long-term investments |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.04 |
0.24 |
0.26 |
0.37 |
0.26 |
0.31 |
0.29 |
0.30 |
0.31 |
0.30 |
0.29 |
0.28 |
0.25 |
0.25 |
0.26 |
0.23 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
|
|
0.18 |
|
|
|
0.16 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.39 |
7.33 |
7.24 |
7.39 |
7.42 |
7.45 |
7.51 |
7.37 |
7.25 |
7.05 |
6.54 |
6.52 |
5.09 |
4.57 |
4.41 |
4.14 |
4.10 |
4.16 |
4.18 |
4.21 |
4.16 |
4.16 |
4.27 |
4.66 |
3.47 |
3.47 |
3.22 |
3.05 |
3.11 |
3.05 |
2.85 |
2.75 |
2.75 |
2.71 |
2.53 |
2.49 |
2.43 |
2.40 |
2.21 |
2.16 |
2.22 |
|
|
2.06 |
|
| Accounts payable |
0.60 |
0.71 |
0.54 |
0.62 |
0.66 |
0.85 |
0.69 |
0.83 |
0.68 |
0.83 |
0.68 |
0.64 |
0.45 |
0.58 |
0.46 |
0.40 |
0.35 |
0.45 |
0.38 |
0.36 |
0.30 |
0.38 |
0.26 |
0.24 |
0.29 |
0.41 |
0.28 |
0.29 |
0.31 |
0.38 |
0.27 |
0.25 |
0.29 |
0.34 |
0.26 |
0.30 |
0.27 |
0.31 |
0.26 |
0.24 |
0.24 |
|
|
0.24 |
| Short-term debt |
0.35 |
0.30 |
0.32 |
0.47 |
0.59 |
0.42 |
0.62 |
0.41 |
0.71 |
0.38 |
0.22 |
0.24 |
0.08 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.08 |
0.58 |
0.08 |
0.07 |
0.06 |
0.05 |
0.14 |
0.05 |
0.05 |
0.05 |
0.07 |
0.13 |
0.07 |
0.06 |
0.14 |
0.14 |
0.11 |
0.04 |
0.03 |
|
|
0.04 |
| Current portion of long-term debt |
0.35 |
0.27 |
0.30 |
0.45 |
0.56 |
0.39 |
0.59 |
0.38 |
0.68 |
0.35 |
0.20 |
0.21 |
0.06 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.55 |
0.06 |
0.05 |
0.04 |
0.05 |
0.14 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
2.43 |
0.04 |
|
|
|
0.01 |
|
|
|
0.04 |
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.46 |
0.40 |
0.39 |
0.39 |
0.33 |
0.34 |
0.34 |
0.35 |
0.39 |
0.37 |
0.32 |
0.46 |
0.26 |
0.24 |
0.20 |
0.23 |
0.20 |
0.18 |
0.20 |
0.19 |
0.20 |
0.15 |
0.18 |
0.19 |
0.21 |
0.18 |
0.18 |
0.21 |
0.20 |
0.25 |
0.18 |
0.20 |
0.20 |
0.16 |
0.17 |
0.19 |
0.15 |
0.13 |
0.10 |
0.12 |
0.11 |
|
|
0.11 |
| Long-term debt |
3.64 |
3.65 |
3.67 |
3.68 |
3.68 |
3.69 |
3.44 |
3.44 |
3.18 |
3.25 |
3.25 |
3.25 |
3.16 |
2.70 |
2.70 |
2.70 |
2.70 |
2.69 |
2.70 |
2.71 |
2.71 |
2.72 |
2.98 |
2.98 |
2.18 |
2.19 |
2.20 |
2.20 |
2.29 |
2.32 |
2.33 |
2.26 |
2.34 |
2.35 |
2.36 |
2.37 |
2.37 |
2.38 |
0.10 |
0.10 |
0.11 |
|
|
0.09 |
| Capital lease obligations |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.24 |
0.25 |
0.25 |
0.24 |
0.25 |
0.25 |
0.25 |
0.26 |
0.24 |
0.25 |
0.25 |
0.25 |
0.23 |
0.20 |
0.20 |
0.21 |
0.23 |
0.24 |
0.24 |
0.25 |
0.25 |
0.26 |
0.25 |
0.25 |
0.25 |
0.24 |
0.24 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.09 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
|
|
|
|
|
|
| Total liabilities |
5.57 |
5.58 |
5.45 |
5.65 |
5.79 |
5.82 |
5.68 |
5.58 |
5.49 |
5.38 |
5.04 |
5.11 |
4.37 |
4.00 |
3.90 |
3.78 |
3.71 |
3.79 |
3.75 |
3.73 |
3.71 |
3.75 |
3.94 |
4.42 |
3.20 |
3.27 |
3.13 |
3.05 |
3.17 |
3.22 |
3.10 |
3.09 |
3.15 |
3.25 |
3.10 |
3.13 |
3.13 |
3.16 |
3.09 |
0.76 |
0.74 |
|
|
0.70 |
|
| Common stock and paid-in capital |
-1.05 |
-1.12 |
-1.07 |
-1.11 |
-1.15 |
-1.05 |
-0.94 |
-0.91 |
-0.86 |
-0.86 |
-0.85 |
-0.75 |
-0.99 |
-1.00 |
-0.99 |
-0.95 |
-0.92 |
-0.87 |
-0.81 |
-0.76 |
-0.76 |
-0.77 |
-0.79 |
-0.82 |
-0.83 |
-0.82 |
-0.82 |
-0.81 |
-0.78 |
-0.78 |
-0.77 |
-0.76 |
-0.75 |
-0.76 |
-0.75 |
-0.77 |
-0.77 |
-0.77 |
0.14 |
2.41 |
1.48 |
0.00 |
1.40 |
1.36 |
| Retained earnings |
2.87 |
2.87 |
2.86 |
2.85 |
2.78 |
2.69 |
2.78 |
2.70 |
2.62 |
2.53 |
2.35 |
2.16 |
1.70 |
1.57 |
1.50 |
1.31 |
1.31 |
1.24 |
1.24 |
1.24 |
1.21 |
1.18 |
1.12 |
1.06 |
1.10 |
1.02 |
0.91 |
0.80 |
0.72 |
0.61 |
0.52 |
0.43 |
0.35 |
0.23 |
0.18 |
0.12 |
0.07 |
0.02 |
-1.01 |
-1.01 |
|
|
|
|
| Common shares outstanding |
139 |
140 |
140 |
141 |
142 |
143 |
144 |
145 |
145 |
146 |
147 |
147 |
145 |
145 |
145 |
145 |
146 |
146 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
146 |
146 |
146 |
146 |
146 |
146 |
146 |
|
May-25 |
May-24 |
May-23 |
May-22 |
May-21 |
May-20 |
May-19 |
May-18 |
May-17 |
May-16 |
May-15 |
May-14 |
May-13 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.41 |
0.31 |
0.19 |
0.19 |
0.18 |
0.16 |
0.16 |
0.14 |
0.11 |
0.10 |
0.10 |
0.08 |
0.08 |
| Stock-based compensation |
0.04 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
| Change in inventory |
0.11 |
-0.20 |
-0.06 |
-0.02 |
0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.01 |
-0.04 |
0.02 |
-0.04 |
| Other working capital changes |
0.31 |
0.65 |
0.27 |
0.37 |
0.35 |
0.52 |
0.52 |
0.35 |
0.36 |
0.29 |
0.29 |
0.28 |
0.26 |
| Capital expenditures |
-0.64 |
-0.93 |
-0.29 |
-0.15 |
-0.17 |
-0.33 |
-0.33 |
-0.31 |
-0.29 |
-0.15 |
-0.11 |
-0.19 |
-0.11 |
| Others incl. marketable securities changes |
-0.01 |
-0.05 |
-1.05 |
-0.16 |
0.01 |
-0.01 |
-0.09 |
0.00 |
0.00 |
0.01 |
-0.06 |
0.02 |
0.01 |
| Dividend payout |
-0.21 |
-0.17 |
-0.14 |
-0.14 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.85 |
-0.03 |
-0.03 |
-0.03 |
|
| Common stock repurchases |
-0.29 |
-0.23 |
-0.16 |
-0.04 |
-0.03 |
-0.04 |
-0.04 |
0.00 |
0.00 |
|
|
|
|
| Net Debt Issuance |
0.28 |
0.35 |
-0.07 |
-0.80 |
1.28 |
-0.15 |
-0.15 |
-0.07 |
0.71 |
-0.21 |
-0.15 |
-0.17 |
-0.20 |
|
| Change in cash |
0.00 |
-0.23 |
-1.29 |
-0.73 |
1.54 |
0.04 |
-0.04 |
0.00 |
0.02 |
0.01 |
0.00 |
0.01 |
-0.01 |
| Change in exchange rate |
|
|
|
|
|
|
|
0.00 |
0.00 |
|
|
|
|
Show Quarterly Cash Flow
|
Feb-26 |
Nov-25 |
Aug-25 |
May-25 |
Feb-25 |
Nov-24 |
Aug-24 |
May-24 |
Feb-24 |
Nov-23 |
Aug-23 |
May-23 |
Feb-23 |
Nov-22 |
Aug-22 |
May-22 |
Feb-22 |
Nov-21 |
Aug-21 |
May-21 |
Feb-21 |
Nov-20 |
Aug-20 |
May-20 |
Feb-20 |
Nov-19 |
Aug-19 |
May-19 |
Feb-19 |
Nov-18 |
Aug-18 |
May-18 |
Feb-18 |
Nov-17 |
Aug-17 |
May-17 |
Feb-17 |
Nov-16 |
Aug-16 |
May-16 |
Feb-16 |
Nov-15 |
Aug-15 |
May-15 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.10 |
0.10 |
0.10 |
0.09 |
0.10 |
0.12 |
0.09 |
0.09 |
0.08 |
0.07 |
0.05 |
0.07 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
| Stock-based compensation |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
0.03 |
-0.22 |
0.14 |
0.23 |
0.08 |
-0.21 |
0.01 |
0.07 |
-0.06 |
-0.28 |
-0.05 |
0.13 |
-0.01 |
-0.19 |
-0.05 |
0.06 |
-0.02 |
-0.14 |
0.04 |
0.06 |
0.06 |
-0.16 |
0.02 |
0.11 |
0.04 |
-0.17 |
0.04 |
0.09 |
0.04 |
-0.18 |
0.03 |
0.08 |
0.03 |
-0.17 |
0.03 |
0.05 |
0.04 |
-0.14 |
0.02 |
0.05 |
0.04 |
-0.14 |
0.04 |
0.06 |
| Other working capital changes |
-0.08 |
0.29 |
0.11 |
0.05 |
-0.13 |
0.17 |
0.22 |
0.15 |
0.00 |
0.31 |
0.19 |
0.22 |
0.00 |
0.22 |
0.19 |
0.13 |
-0.07 |
0.14 |
0.07 |
0.07 |
-0.06 |
0.17 |
0.18 |
-0.02 |
0.00 |
0.22 |
0.15 |
0.10 |
0.04 |
0.23 |
0.15 |
0.05 |
0.05 |
0.17 |
0.08 |
0.11 |
0.02 |
0.16 |
0.06 |
0.09 |
-0.02 |
0.15 |
0.06 |
0.10 |
| Capital expenditures |
-0.10 |
-0.08 |
-0.08 |
-0.09 |
-0.08 |
-0.15 |
-0.33 |
-0.17 |
-0.26 |
-0.24 |
-0.10 |
-0.22 |
-0.20 |
-0.13 |
-0.10 |
-0.07 |
-0.07 |
-0.07 |
-0.08 |
-0.06 |
-0.05 |
-0.02 |
-0.02 |
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.09 |
-0.07 |
-0.08 |
-0.09 |
-0.10 |
-0.05 |
-0.05 |
-0.10 |
-0.08 |
-0.08 |
-0.07 |
-0.06 |
-0.04 |
-0.04 |
-0.03 |
-0.04 |
-0.04 |
| Others incl. marketable securities changes |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.01 |
-0.03 |
-0.20 |
-0.58 |
-0.03 |
-0.01 |
-0.07 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
-0.03 |
-0.13 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
0.00 |
|
-0.03 |
|
|
|
-0.03 |
| Common stock repurchases |
0.00 |
-0.04 |
-0.02 |
-0.10 |
-0.10 |
0.00 |
-0.09 |
-0.06 |
0.00 |
-0.05 |
-0.03 |
0.00 |
-0.01 |
0.00 |
-0.03 |
-0.02 |
-0.05 |
-0.05 |
-0.03 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
| Net Debt Issuance |
0.06 |
-0.04 |
-0.18 |
-0.14 |
0.16 |
0.06 |
0.20 |
-0.04 |
0.25 |
0.15 |
0.01 |
0.05 |
0.48 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.06 |
-0.01 |
-0.01 |
-0.01 |
-0.28 |
-0.51 |
1.26 |
0.01 |
0.00 |
-0.02 |
-0.10 |
-0.03 |
-0.01 |
-0.01 |
-0.03 |
-0.07 |
0.04 |
0.00 |
-0.06 |
-0.02 |
0.02 |
-0.02 |
-0.09 |
0.00 |
-0.01 |
-0.11 |
-0.12 |
|
| Change in cash |
-0.03 |
-0.02 |
0.03 |
0.00 |
-0.01 |
-0.04 |
0.05 |
0.01 |
-0.02 |
-0.09 |
-0.18 |
-0.37 |
0.25 |
-0.08 |
-0.04 |
0.10 |
-0.20 |
-0.17 |
0.01 |
0.07 |
-0.05 |
-0.27 |
-0.33 |
1.33 |
0.01 |
0.00 |
0.01 |
0.00 |
-0.10 |
-0.03 |
0.10 |
0.01 |
-0.02 |
0.00 |
0.01 |
0.02 |
-0.03 |
0.00 |
0.04 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|