COSTCO WHOLESALE CORP /NEW
|
Aug-25 |
Aug-24 |
Aug-23 |
Aug-22 |
Aug-21 |
Aug-20 |
Aug-19 |
Aug-18 |
Aug-17 |
Aug-16 |
Aug-15 |
Aug-14 |
Aug-13 |
Aug-12 |
Aug-11 |
Aug-10 |
Aug-09 |
Aug-08 |
Aug-07 |
Aug-06 |
| Total revenue |
275.24 |
254.45 |
242.29 |
226.95 |
195.93 |
166.76 |
152.70 |
141.58 |
129.03 |
118.72 |
116.20 |
112.64 |
105.16 |
99.14 |
88.92 |
77.95 |
71.42 |
72.48 |
64.40 |
60.15 |
| Cost of revenue |
239.89 |
222.36 |
212.59 |
199.38 |
170.68 |
144.94 |
132.89 |
123.15 |
111.88 |
102.90 |
101.07 |
98.46 |
91.95 |
86.82 |
77.74 |
68.00 |
62.34 |
63.50 |
56.45 |
52.75 |
| Gross profit |
35.35 |
32.10 |
29.70 |
27.57 |
25.25 |
21.82 |
19.82 |
18.42 |
17.14 |
15.82 |
15.13 |
14.18 |
13.21 |
12.31 |
11.18 |
9.95 |
9.09 |
8.98 |
7.95 |
7.41 |
| Selling, general and administrative |
24.97 |
22.81 |
21.59 |
19.78 |
17.94 |
15.79 |
15.08 |
13.94 |
13.03 |
|
|
|
|
|
|
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
0.60 |
0.00 |
0.00 |
0.00 |
12.15 |
11.51 |
10.96 |
10.16 |
9.56 |
8.74 |
7.87 |
7.29 |
7.01 |
6.34 |
5.77 |
| Operating income |
10.38 |
9.29 |
8.11 |
7.79 |
6.71 |
5.44 |
4.74 |
4.48 |
4.11 |
3.67 |
3.62 |
3.22 |
3.05 |
2.76 |
2.44 |
2.08 |
1.78 |
1.97 |
1.61 |
1.63 |
| Non-operating income (net) |
0.44 |
0.46 |
0.37 |
0.05 |
-0.03 |
-0.07 |
0.03 |
-0.04 |
-0.07 |
-0.05 |
-0.02 |
-0.02 |
0.00 |
0.01 |
-0.06 |
-0.02 |
-0.05 |
0.03 |
0.10 |
0.13 |
| Income before tax |
10.82 |
9.74 |
8.49 |
7.84 |
6.68 |
5.37 |
4.77 |
4.44 |
4.04 |
3.62 |
3.60 |
3.20 |
3.05 |
2.77 |
2.38 |
2.05 |
1.73 |
2.00 |
1.71 |
1.75 |
| Income tax expense |
2.72 |
2.37 |
2.20 |
1.93 |
1.60 |
1.31 |
1.06 |
1.26 |
1.33 |
1.24 |
1.20 |
1.11 |
0.99 |
1.00 |
0.84 |
0.73 |
0.63 |
0.72 |
0.63 |
0.65 |
| Net income |
8.10 |
7.37 |
6.29 |
5.84 |
5.01 |
4.00 |
3.66 |
3.13 |
2.68 |
2.35 |
2.38 |
2.06 |
2.04 |
1.71 |
1.46 |
1.30 |
1.09 |
1.28 |
1.08 |
1.10 |
Show Quarterly Income Statement
|
May-26 |
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 |
Feb-15 |
Nov-14 |
Aug-14 |
May-14 |
Feb-14 |
Nov-13 |
Aug-13 |
May-13 |
Feb-13 |
Nov-12 |
Aug-12 |
May-12 |
Feb-12 |
Nov-11 |
Aug-11 |
May-11 |
Feb-11 |
Nov-10 |
Aug-10 |
May-10 |
Feb-10 |
Nov-09 |
Aug-09 |
May-09 |
Feb-09 |
Nov-08 |
Aug-08 |
May-08 |
Feb-08 |
Nov-07 |
Aug-07 |
May-07 |
Feb-07 |
Nov-06 |
Aug-06 |
May-06 |
| Total revenue |
70.53 |
70.53 |
67.31 |
86.16 |
63.21 |
63.72 |
62.15 |
79.70 |
58.52 |
58.44 |
57.80 |
78.94 |
53.65 |
55.27 |
54.44 |
72.09 |
52.60 |
51.90 |
50.36 |
62.68 |
45.28 |
44.77 |
43.21 |
53.38 |
37.27 |
39.07 |
37.04 |
47.50 |
34.74 |
35.40 |
35.07 |
44.41 |
32.36 |
33.00 |
31.81 |
42.30 |
28.86 |
29.77 |
28.10 |
36.56 |
26.77 |
28.17 |
27.22 |
35.78 |
26.10 |
27.45 |
26.87 |
35.52 |
25.79 |
26.31 |
25.02 |
32.49 |
24.08 |
24.87 |
23.72 |
32.22 |
22.32 |
22.97 |
21.63 |
28.18 |
20.62 |
20.88 |
19.24 |
24.13 |
17.78 |
18.74 |
17.30 |
22.38 |
15.81 |
16.84 |
16.40 |
23.10 |
16.61 |
16.96 |
15.81 |
20.48 |
14.66 |
15.11 |
14.15 |
19.90 |
13.27 |
| Cost of revenue |
61.52 |
61.52 |
58.51 |
75.04 |
55.00 |
55.74 |
54.11 |
69.59 |
51.17 |
51.14 |
50.46 |
69.22 |
47.18 |
48.42 |
47.77 |
63.56 |
46.36 |
45.52 |
43.95 |
54.73 |
39.42 |
39.08 |
37.46 |
46.40 |
32.25 |
34.06 |
32.23 |
41.31 |
30.23 |
30.72 |
30.62 |
38.67 |
28.13 |
28.73 |
27.62 |
36.70 |
24.97 |
25.93 |
24.29 |
31.65 |
23.16 |
24.47 |
23.62 |
31.10 |
22.69 |
23.90 |
23.39 |
31.04 |
22.55 |
23.04 |
21.82 |
28.42 |
21.04 |
21.77 |
20.73 |
28.21 |
19.54 |
20.14 |
18.93 |
24.68 |
18.07 |
18.24 |
16.76 |
21.02 |
15.49 |
16.40 |
15.08 |
19.51 |
13.78 |
14.77 |
14.28 |
20.30 |
14.55 |
14.83 |
13.82 |
17.93 |
12.88 |
13.25 |
12.39 |
17.48 |
11.64 |
| Gross profit |
9.01 |
9.01 |
8.80 |
11.12 |
8.21 |
7.98 |
8.04 |
10.11 |
7.34 |
7.30 |
7.34 |
9.72 |
6.47 |
6.84 |
6.67 |
8.53 |
6.24 |
6.39 |
6.41 |
7.94 |
5.86 |
5.69 |
5.75 |
6.98 |
5.02 |
5.02 |
4.81 |
6.19 |
4.51 |
4.68 |
4.45 |
5.74 |
4.23 |
4.26 |
4.19 |
5.60 |
3.89 |
3.84 |
3.81 |
4.91 |
3.61 |
3.70 |
3.60 |
4.68 |
3.41 |
3.56 |
3.48 |
4.49 |
3.24 |
3.26 |
3.19 |
4.07 |
3.05 |
3.11 |
2.99 |
4.01 |
2.78 |
2.83 |
2.70 |
3.50 |
2.56 |
2.64 |
2.48 |
3.10 |
2.29 |
2.35 |
2.22 |
2.87 |
2.03 |
2.07 |
2.12 |
2.80 |
2.07 |
2.13 |
1.99 |
2.55 |
1.78 |
1.86 |
1.76 |
2.42 |
1.64 |
| Selling, general and administrative |
6.19 |
6.27 |
6.33 |
7.78 |
5.68 |
5.66 |
5.85 |
7.07 |
5.15 |
5.24 |
5.36 |
6.94 |
4.79 |
4.94 |
4.92 |
6.04 |
4.45 |
4.58 |
4.72 |
5.58 |
4.14 |
4.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
61.52 |
-0.08 |
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 |
0.00 |
0.00 |
0.08 |
0.06 |
0.25 |
4.32 |
5.05 |
3.84 |
3.75 |
3.75 |
4.73 |
3.39 |
3.47 |
3.50 |
4.29 |
3.16 |
3.25 |
3.24 |
4.15 |
2.92 |
3.00 |
2.96 |
3.72 |
2.75 |
2.85 |
2.83 |
3.53 |
2.59 |
2.68 |
2.71 |
3.40 |
2.50 |
2.54 |
2.53 |
3.12 |
2.32 |
2.37 |
2.35 |
3.06 |
2.16 |
2.18 |
2.15 |
2.74 |
2.00 |
2.04 |
1.96 |
2.41 |
1.80 |
1.88 |
1.79 |
2.27 |
1.66 |
1.67 |
1.70 |
2.20 |
1.60 |
1.62 |
1.59 |
2.00 |
1.44 |
1.50 |
1.41 |
1.90 |
1.28 |
| Operating income |
2.82 |
2.82 |
2.46 |
3.34 |
2.53 |
2.32 |
2.20 |
3.04 |
2.20 |
2.06 |
1.98 |
2.78 |
1.68 |
1.90 |
1.75 |
2.50 |
1.79 |
1.81 |
1.69 |
2.28 |
1.66 |
1.34 |
1.43 |
1.93 |
1.18 |
1.27 |
1.06 |
1.46 |
1.12 |
1.20 |
0.95 |
1.45 |
1.07 |
1.02 |
0.95 |
1.45 |
0.97 |
0.84 |
0.85 |
1.19 |
0.86 |
0.86 |
0.77 |
1.16 |
0.82 |
0.88 |
0.77 |
1.09 |
0.74 |
0.72 |
0.67 |
0.95 |
0.72 |
0.74 |
0.64 |
0.95 |
0.62 |
0.64 |
0.54 |
0.76 |
0.56 |
0.60 |
0.53 |
0.69 |
0.49 |
0.47 |
0.43 |
0.60 |
0.36 |
0.40 |
0.42 |
0.60 |
0.47 |
0.50 |
0.39 |
0.56 |
0.34 |
0.36 |
0.35 |
0.51 |
0.35 |
| Non-operating income (net) |
0.12 |
0.12 |
0.12 |
0.17 |
0.05 |
0.11 |
0.11 |
0.07 |
0.09 |
0.18 |
0.12 |
0.18 |
0.09 |
0.08 |
0.02 |
0.02 |
0.04 |
-0.01 |
0.00 |
0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.06 |
-0.02 |
0.01 |
0.00 |
0.03 |
0.00 |
0.01 |
-0.01 |
0.00 |
0.00 |
-0.03 |
-0.02 |
-0.03 |
0.00 |
-0.04 |
0.00 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
-0.02 |
-0.01 |
0.01 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.02 |
0.00 |
-0.02 |
0.01 |
0.01 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
-0.02 |
0.00 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.02 |
0.01 |
0.03 |
0.02 |
0.03 |
0.02 |
0.04 |
0.03 |
| Income before tax |
2.94 |
2.94 |
2.58 |
3.51 |
2.58 |
2.42 |
2.31 |
3.11 |
2.28 |
2.24 |
2.11 |
2.96 |
1.77 |
1.98 |
1.77 |
2.52 |
1.83 |
1.80 |
1.70 |
2.29 |
1.65 |
1.32 |
1.42 |
1.87 |
1.16 |
1.28 |
1.06 |
1.49 |
1.12 |
1.22 |
0.94 |
1.45 |
1.07 |
0.99 |
0.94 |
1.42 |
0.97 |
0.81 |
0.85 |
1.18 |
0.84 |
0.84 |
0.76 |
1.16 |
0.80 |
0.87 |
0.78 |
1.09 |
0.72 |
0.73 |
0.66 |
0.95 |
0.71 |
0.74 |
0.65 |
0.97 |
0.62 |
0.63 |
0.55 |
0.77 |
0.53 |
0.57 |
0.50 |
0.68 |
0.47 |
0.47 |
0.42 |
0.58 |
0.34 |
0.38 |
0.42 |
0.61 |
0.47 |
0.52 |
0.41 |
0.58 |
0.36 |
0.39 |
0.38 |
0.55 |
0.39 |
| Income tax expense |
|
0.75 |
0.58 |
0.90 |
0.68 |
0.63 |
0.51 |
0.76 |
0.60 |
0.49 |
0.52 |
0.80 |
0.47 |
0.52 |
0.41 |
0.64 |
0.46 |
0.48 |
0.35 |
0.60 |
0.42 |
0.35 |
0.24 |
0.47 |
0.31 |
0.33 |
0.20 |
0.38 |
0.21 |
0.31 |
0.16 |
0.40 |
0.31 |
0.27 |
0.29 |
0.49 |
0.26 |
0.29 |
0.29 |
0.40 |
0.29 |
0.29 |
0.28 |
0.38 |
0.28 |
0.26 |
0.27 |
0.38 |
0.25 |
0.26 |
0.23 |
0.33 |
0.25 |
0.19 |
0.23 |
0.34 |
0.22 |
0.22 |
0.23 |
0.27 |
0.19 |
0.20 |
0.17 |
0.25 |
0.16 |
0.17 |
0.15 |
0.21 |
0.13 |
0.14 |
0.15 |
0.21 |
0.17 |
0.19 |
0.14 |
0.21 |
0.13 |
0.14 |
0.14 |
0.20 |
0.15 |
| Net income |
2.19 |
2.19 |
2.00 |
2.61 |
1.90 |
1.79 |
1.80 |
2.35 |
1.68 |
1.74 |
1.59 |
2.16 |
1.30 |
1.47 |
1.36 |
1.87 |
1.35 |
1.30 |
1.32 |
1.67 |
1.22 |
0.95 |
1.17 |
1.39 |
0.84 |
0.93 |
0.84 |
1.10 |
0.91 |
0.89 |
0.77 |
1.04 |
0.75 |
0.70 |
0.64 |
0.92 |
0.70 |
0.52 |
0.55 |
0.78 |
0.55 |
0.55 |
0.48 |
0.77 |
0.52 |
0.60 |
0.50 |
0.70 |
0.47 |
0.46 |
0.43 |
0.62 |
0.46 |
0.55 |
0.42 |
0.61 |
0.39 |
0.39 |
0.32 |
0.48 |
0.32 |
0.35 |
0.31 |
0.43 |
0.31 |
0.30 |
0.27 |
0.37 |
0.21 |
0.24 |
0.26 |
0.40 |
0.30 |
0.33 |
0.26 |
0.37 |
0.22 |
0.25 |
0.24 |
0.36 |
0.24 |
|
Aug-25 |
Aug-24 |
Aug-23 |
Aug-22 |
Aug-21 |
Aug-20 |
Aug-19 |
Aug-18 |
Aug-17 |
Aug-16 |
Aug-15 |
Aug-14 |
Aug-13 |
Aug-12 |
Aug-11 |
Aug-10 |
Aug-09 |
Aug-08 |
Aug-07 |
Aug-06 |
| Cash and cash equivalents |
14.16 |
9.91 |
13.70 |
10.20 |
11.26 |
12.28 |
8.38 |
6.06 |
4.55 |
3.38 |
4.80 |
5.74 |
4.64 |
3.53 |
4.01 |
3.21 |
3.16 |
2.62 |
2.78 |
1.51 |
| Short-term investments |
1.12 |
1.24 |
1.53 |
0.85 |
0.92 |
1.03 |
1.06 |
1.20 |
1.23 |
1.35 |
1.62 |
1.58 |
1.48 |
1.33 |
1.60 |
1.54 |
0.57 |
0.66 |
0.58 |
1.32 |
| Accounts receivable, net |
3.20 |
2.72 |
2.29 |
2.24 |
1.80 |
1.55 |
1.54 |
1.67 |
1.43 |
1.25 |
1.22 |
1.15 |
1.20 |
1.03 |
0.97 |
0.88 |
0.83 |
0.75 |
0.76 |
0.57 |
| Inventories |
18.12 |
18.65 |
16.65 |
17.91 |
14.22 |
12.24 |
11.40 |
11.04 |
9.83 |
8.97 |
8.91 |
8.46 |
7.89 |
7.10 |
6.64 |
5.64 |
5.41 |
5.04 |
4.88 |
4.57 |
| Other current assets |
1.78 |
1.73 |
1.71 |
1.50 |
1.31 |
1.02 |
1.11 |
0.32 |
0.27 |
0.27 |
0.23 |
16.92 |
0.62 |
0.55 |
0.49 |
0.44 |
0.37 |
0.40 |
0.33 |
0.26 |
| Total current assets |
38.38 |
34.25 |
35.88 |
32.70 |
29.51 |
28.12 |
23.49 |
20.29 |
17.32 |
15.22 |
16.78 |
17.59 |
15.84 |
13.53 |
13.71 |
11.71 |
10.34 |
9.46 |
9.32 |
8.23 |
| Property, plant and equipment, net |
36.12 |
33.08 |
30.72 |
27.42 |
27.38 |
25.19 |
20.89 |
19.68 |
18.16 |
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
0.99 |
0.99 |
0.99 |
0.99 |
1.00 |
0.99 |
0.05 |
|
|
|
|
|
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
| Intangible assets |
|
|
|
|
0.94 |
0.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
77.10 |
69.83 |
68.99 |
64.17 |
59.27 |
55.56 |
45.40 |
40.83 |
36.35 |
33.16 |
33.02 |
33.02 |
30.28 |
27.14 |
26.76 |
23.82 |
21.98 |
20.68 |
19.61 |
17.50 |
|
| Accounts payable |
19.78 |
19.42 |
17.48 |
17.85 |
16.28 |
14.17 |
11.68 |
11.24 |
9.61 |
7.61 |
9.01 |
8.49 |
7.87 |
7.30 |
6.54 |
5.95 |
5.45 |
5.22 |
5.12 |
4.58 |
| Short-term debt |
0.36 |
0.10 |
1.08 |
0.07 |
0.80 |
0.10 |
1.70 |
0.10 |
0.09 |
1.10 |
1.28 |
8.74 |
3.00 |
0.00 |
0.90 |
0.03 |
0.10 |
0.14 |
0.11 |
0.35 |
| Current portion of long-term debt |
|
0.10 |
1.08 |
0.07 |
0.80 |
0.10 |
1.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
17.33 |
15.94 |
15.02 |
14.08 |
12.36 |
10.58 |
3.79 |
6.97 |
7.80 |
6.50 |
5.95 |
14.41 |
4.72 |
4.31 |
4.01 |
3.59 |
3.31 |
2.76 |
2.65 |
2.30 |
| Long-term debt |
5.71 |
5.79 |
5.38 |
6.48 |
6.69 |
7.51 |
5.12 |
6.49 |
6.57 |
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
2.46 |
2.38 |
2.43 |
2.48 |
2.64 |
2.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
2.65 |
2.58 |
2.55 |
2.56 |
2.42 |
1.94 |
1.46 |
1.31 |
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
47.94 |
46.21 |
43.94 |
43.52 |
41.19 |
36.85 |
29.82 |
27.73 |
25.27 |
20.83 |
22.17 |
20.51 |
19.27 |
14.62 |
14.19 |
12.89 |
11.88 |
11.41 |
10.91 |
8.29 |
|
| Common stock and paid-in capital |
6.51 |
6.00 |
5.54 |
5.06 |
5.90 |
5.41 |
5.33 |
5.22 |
4.79 |
4.39 |
4.10 |
5.06 |
4.55 |
4.53 |
4.89 |
4.24 |
3.92 |
3.83 |
3.49 |
3.10 |
| Retained earnings |
22.65 |
17.62 |
19.52 |
15.59 |
11.67 |
12.88 |
10.26 |
7.89 |
5.99 |
7.69 |
6.52 |
7.46 |
6.28 |
7.83 |
7.11 |
6.59 |
6.10 |
5.36 |
5.13 |
6.04 |
| Common shares outstanding |
445 |
445 |
444 |
445 |
444 |
444 |
443 |
442 |
441 |
441 |
443 |
442 |
441 |
439 |
443 |
446 |
440 |
444 |
458 |
480 |
Show Quarterly Balance Sheet
|
May-26 |
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 |
Feb-15 |
Nov-14 |
Aug-14 |
May-14 |
Feb-14 |
Nov-13 |
Aug-13 |
May-13 |
Feb-13 |
Nov-12 |
Aug-12 |
May-12 |
Feb-12 |
Nov-11 |
Aug-11 |
May-11 |
Feb-11 |
Nov-10 |
Aug-10 |
May-10 |
Feb-10 |
Nov-09 |
Aug-09 |
May-09 |
Feb-09 |
Nov-08 |
Aug-08 |
May-08 |
Feb-08 |
Nov-07 |
Aug-07 |
May-07 |
Feb-07 |
Nov-06 |
Aug-06 |
May-06 |
| Cash and cash equivalents |
18.95 |
18.95 |
16.22 |
14.16 |
13.84 |
12.36 |
10.91 |
9.91 |
10.40 |
9.10 |
17.01 |
13.70 |
12.49 |
12.97 |
10.86 |
10.20 |
11.19 |
11.82 |
12.75 |
11.26 |
10.23 |
8.64 |
13.59 |
12.28 |
10.83 |
7.79 |
9.03 |
8.38 |
7.01 |
6.08 |
6.78 |
6.06 |
5.88 |
4.78 |
5.69 |
4.55 |
4.54 |
4.74 |
4.81 |
3.38 |
4.88 |
3.63 |
5.05 |
4.80 |
5.06 |
5.87 |
5.97 |
5.74 |
5.74 |
5.13 |
4.70 |
4.64 |
5.45 |
4.41 |
3.90 |
3.53 |
4.79 |
4.39 |
4.32 |
4.01 |
4.08 |
3.36 |
3.74 |
3.21 |
4.41 |
4.13 |
3.62 |
3.16 |
3.08 |
2.71 |
2.22 |
2.62 |
2.85 |
2.27 |
2.74 |
2.78 |
3.16 |
1.57 |
1.84 |
1.51 |
2.01 |
| Short-term investments |
1.05 |
1.05 |
0.97 |
1.12 |
1.01 |
0.80 |
0.92 |
1.24 |
1.10 |
1.23 |
0.85 |
1.53 |
1.22 |
0.74 |
0.82 |
0.85 |
0.64 |
0.48 |
0.73 |
0.92 |
0.90 |
0.62 |
0.83 |
1.03 |
0.95 |
0.93 |
0.99 |
1.06 |
1.15 |
1.04 |
1.18 |
1.20 |
1.17 |
1.05 |
1.20 |
1.23 |
1.19 |
1.22 |
1.31 |
1.35 |
1.14 |
1.22 |
1.23 |
1.62 |
1.74 |
1.59 |
1.65 |
1.58 |
1.54 |
1.35 |
1.74 |
1.48 |
1.06 |
1.24 |
1.68 |
1.33 |
1.19 |
1.40 |
1.60 |
1.60 |
2.13 |
2.02 |
1.55 |
1.54 |
0.85 |
0.59 |
0.57 |
0.57 |
0.59 |
0.58 |
0.60 |
0.66 |
0.81 |
0.83 |
0.47 |
0.58 |
0.66 |
0.66 |
0.77 |
1.32 |
1.29 |
| Accounts receivable, net |
3.75 |
3.75 |
3.23 |
3.20 |
2.88 |
3.06 |
2.96 |
2.72 |
2.58 |
2.78 |
2.54 |
2.29 |
2.50 |
2.71 |
2.31 |
2.24 |
1.99 |
2.23 |
1.93 |
1.80 |
1.60 |
1.93 |
1.65 |
1.55 |
1.51 |
1.99 |
1.71 |
1.54 |
1.70 |
2.00 |
1.80 |
1.67 |
1.59 |
2.00 |
1.56 |
1.43 |
1.46 |
1.60 |
1.50 |
1.25 |
1.30 |
1.45 |
1.36 |
1.22 |
1.20 |
1.29 |
1.25 |
1.15 |
1.12 |
1.24 |
1.15 |
1.20 |
1.13 |
1.30 |
1.18 |
1.03 |
1.02 |
1.09 |
0.98 |
0.97 |
0.95 |
1.12 |
0.99 |
0.88 |
0.82 |
0.95 |
0.85 |
0.83 |
0.75 |
0.88 |
0.78 |
0.75 |
0.68 |
0.82 |
0.76 |
0.76 |
0.62 |
0.79 |
0.61 |
0.57 |
0.35 |
| Inventories |
19.42 |
19.42 |
21.14 |
18.12 |
18.61 |
18.75 |
20.98 |
18.65 |
17.43 |
17.08 |
18.00 |
16.65 |
16.32 |
16.08 |
18.57 |
17.91 |
17.62 |
16.49 |
16.94 |
14.22 |
13.98 |
13.87 |
14.90 |
12.24 |
11.01 |
11.85 |
13.82 |
11.40 |
11.30 |
11.36 |
12.21 |
11.04 |
10.63 |
10.67 |
11.21 |
9.83 |
9.74 |
9.53 |
10.72 |
8.97 |
8.93 |
8.91 |
10.38 |
8.91 |
8.87 |
8.56 |
9.64 |
8.46 |
8.48 |
8.27 |
9.34 |
7.89 |
7.64 |
7.58 |
8.15 |
7.10 |
7.04 |
6.93 |
7.62 |
6.64 |
6.40 |
6.13 |
6.85 |
5.64 |
5.55 |
5.37 |
6.22 |
5.41 |
5.28 |
5.00 |
5.93 |
5.04 |
5.31 |
5.24 |
5.77 |
4.88 |
4.95 |
4.93 |
5.39 |
4.57 |
4.42 |
| Other current assets |
2.01 |
2.01 |
1.86 |
1.78 |
1.82 |
1.93 |
1.75 |
1.73 |
1.78 |
1.97 |
1.67 |
1.71 |
1.76 |
1.83 |
1.59 |
1.50 |
1.56 |
1.55 |
1.50 |
1.31 |
1.22 |
1.26 |
1.13 |
1.02 |
0.96 |
1.15 |
1.09 |
1.11 |
1.11 |
1.18 |
1.00 |
0.32 |
0.43 |
0.40 |
0.24 |
0.27 |
0.33 |
0.37 |
0.24 |
0.27 |
0.29 |
0.31 |
0.83 |
0.23 |
0.77 |
0.76 |
0.65 |
16.92 |
0.66 |
0.64 |
0.55 |
0.62 |
0.58 |
0.58 |
0.50 |
0.55 |
0.55 |
0.55 |
0.48 |
0.49 |
0.51 |
0.52 |
0.44 |
0.44 |
0.43 |
0.47 |
0.37 |
0.37 |
0.40 |
0.53 |
0.58 |
0.40 |
0.44 |
0.52 |
0.56 |
0.33 |
0.29 |
0.32 |
0.25 |
0.26 |
0.28 |
| Total current assets |
45.18 |
45.18 |
43.41 |
38.38 |
38.15 |
36.90 |
37.52 |
34.25 |
33.29 |
32.15 |
40.08 |
35.88 |
34.29 |
34.33 |
34.15 |
32.70 |
33.01 |
32.57 |
33.85 |
29.51 |
27.92 |
26.31 |
32.10 |
28.12 |
25.25 |
23.70 |
26.64 |
23.49 |
22.29 |
21.65 |
22.95 |
20.29 |
19.69 |
18.90 |
19.90 |
17.32 |
17.26 |
17.46 |
18.57 |
15.22 |
16.54 |
15.53 |
18.86 |
16.78 |
17.63 |
18.06 |
19.16 |
17.59 |
17.53 |
16.63 |
17.47 |
15.84 |
15.86 |
15.11 |
15.41 |
13.53 |
14.59 |
14.36 |
14.99 |
13.71 |
14.07 |
13.14 |
13.56 |
11.71 |
12.06 |
11.50 |
11.63 |
10.34 |
10.09 |
9.69 |
10.10 |
9.46 |
10.08 |
9.67 |
10.30 |
9.32 |
9.69 |
8.28 |
8.86 |
8.23 |
8.35 |
| Property, plant and equipment, net |
|
36.40 |
35.35 |
34.63 |
33.30 |
32.34 |
31.88 |
|
|
|
29.84 |
29.40 |
25.93 |
28.58 |
27.93 |
27.42 |
26.87 |
26.89 |
26.79 |
26.38 |
26.05 |
25.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
0.99 |
|
|
|
0.99 |
|
|
|
0.99 |
|
|
|
0.99 |
|
|
|
1.00 |
0.94 |
0.95 |
|
0.99 |
0.99 |
|
|
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.94 |
0.94 |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
86.43 |
86.43 |
82.79 |
77.10 |
75.48 |
73.22 |
73.39 |
69.83 |
67.91 |
66.32 |
73.72 |
68.99 |
66.75 |
66.85 |
66.03 |
64.17 |
63.85 |
63.08 |
64.15 |
59.27 |
57.27 |
54.92 |
60.22 |
55.56 |
51.73 |
48.78 |
51.43 |
45.40 |
43.75 |
42.80 |
43.81 |
40.83 |
39.61 |
38.70 |
39.38 |
36.35 |
35.63 |
35.63 |
36.53 |
33.16 |
33.87 |
32.39 |
35.45 |
33.02 |
33.49 |
33.60 |
34.61 |
33.02 |
32.70 |
31.57 |
32.32 |
30.28 |
30.01 |
29.09 |
29.32 |
27.14 |
27.84 |
27.51 |
28.00 |
26.76 |
26.97 |
25.72 |
26.04 |
23.82 |
23.90 |
23.37 |
23.48 |
21.98 |
21.30 |
20.74 |
21.00 |
20.68 |
21.20 |
20.67 |
21.00 |
19.61 |
19.54 |
17.93 |
18.42 |
17.50 |
17.28 |
|
| Accounts payable |
22.36 |
22.36 |
23.51 |
19.78 |
19.82 |
18.61 |
21.79 |
19.42 |
18.84 |
17.49 |
20.36 |
17.48 |
16.85 |
16.41 |
18.35 |
17.85 |
17.65 |
17.09 |
19.56 |
16.28 |
15.54 |
14.38 |
17.01 |
14.17 |
10.81 |
11.07 |
14.44 |
11.68 |
11.33 |
10.71 |
13.13 |
11.24 |
10.71 |
10.06 |
11.99 |
9.61 |
9.43 |
8.76 |
11.00 |
7.61 |
8.83 |
8.22 |
10.38 |
9.01 |
8.90 |
8.30 |
9.78 |
8.49 |
8.36 |
7.71 |
9.20 |
7.87 |
7.79 |
7.44 |
8.83 |
7.30 |
7.30 |
6.33 |
7.58 |
6.54 |
6.80 |
5.97 |
7.21 |
5.95 |
5.98 |
5.60 |
6.32 |
5.45 |
5.37 |
5.00 |
5.85 |
5.22 |
5.72 |
5.34 |
6.17 |
5.12 |
5.19 |
4.96 |
5.54 |
4.58 |
4.44 |
| Short-term debt |
|
0.10 |
0.00 |
0.00 |
0.18 |
0.00 |
0.10 |
0.10 |
1.08 |
1.08 |
1.08 |
1.08 |
2.44 |
0.08 |
0.07 |
0.07 |
0.08 |
2.24 |
0.80 |
0.80 |
0.09 |
0.10 |
0.10 |
0.10 |
1.50 |
0.50 |
1.70 |
1.70 |
1.70 |
1.70 |
|
0.09 |
|
|
|
0.09 |
1.16 |
2.26 |
1.16 |
1.10 |
1.19 |
0.09 |
1.28 |
1.28 |
1.20 |
1.20 |
|
8.74 |
|
|
|
3.00 |
0.05 |
0.06 |
0.01 |
0.00 |
2.14 |
0.90 |
0.93 |
0.90 |
0.90 |
0.00 |
0.02 |
0.03 |
0.03 |
0.09 |
0.08 |
0.10 |
0.09 |
0.17 |
0.17 |
0.14 |
0.10 |
0.14 |
0.04 |
0.11 |
0.06 |
0.46 |
0.40 |
0.35 |
0.37 |
| Current portion of long-term debt |
|
|
|
|
|
|
|
0.10 |
1.08 |
1.08 |
1.08 |
1.08 |
|
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.80 |
0.80 |
0.09 |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
8.44 |
16.51 |
18.29 |
17.33 |
17.76 |
18.39 |
16.50 |
15.94 |
15.44 |
16.11 |
15.33 |
15.02 |
14.86 |
16.03 |
14.65 |
14.08 |
14.12 |
12.21 |
12.98 |
12.36 |
12.35 |
12.09 |
15.56 |
10.58 |
10.47 |
11.12 |
10.13 |
9.86 |
9.80 |
10.04 |
9.34 |
8.60 |
8.71 |
8.85 |
8.37 |
7.80 |
10.81 |
7.84 |
7.00 |
6.50 |
6.98 |
7.12 |
6.63 |
5.95 |
6.18 |
8.31 |
5.82 |
14.41 |
5.85 |
5.75 |
5.34 |
4.72 |
5.29 |
5.13 |
4.92 |
4.31 |
4.69 |
3.72 |
3.42 |
4.01 |
3.79 |
3.80 |
2.99 |
3.59 |
3.26 |
2.92 |
2.68 |
3.31 |
2.96 |
3.03 |
2.75 |
2.76 |
2.92 |
3.69 |
2.74 |
2.65 |
2.67 |
2.59 |
2.38 |
2.30 |
2.11 |
| Long-term debt |
5.67 |
5.69 |
5.67 |
5.71 |
5.72 |
5.76 |
5.75 |
5.79 |
5.83 |
5.87 |
5.87 |
5.38 |
6.50 |
6.51 |
6.47 |
6.48 |
6.51 |
6.66 |
6.67 |
6.69 |
7.50 |
7.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
2.47 |
2.48 |
2.44 |
2.46 |
2.46 |
2.28 |
2.29 |
2.38 |
2.39 |
2.49 |
2.40 |
2.43 |
2.51 |
2.56 |
2.50 |
2.48 |
2.45 |
2.59 |
2.65 |
2.64 |
2.64 |
2.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
2.66 |
2.62 |
2.58 |
2.65 |
2.60 |
2.61 |
2.61 |
2.58 |
2.56 |
2.52 |
2.54 |
2.55 |
2.47 |
5.03 |
2.51 |
2.56 |
4.99 |
4.90 |
2.49 |
2.42 |
2.18 |
2.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
52.92 |
52.92 |
52.49 |
47.94 |
48.36 |
47.65 |
48.94 |
46.21 |
46.14 |
45.56 |
47.58 |
43.94 |
43.18 |
44.05 |
44.55 |
43.52 |
43.34 |
43.10 |
45.15 |
41.19 |
40.30 |
38.79 |
44.91 |
36.85 |
34.53 |
31.78 |
35.21 |
29.82 |
28.93 |
28.62 |
30.34 |
27.73 |
27.16 |
26.65 |
28.02 |
25.27 |
25.45 |
22.92 |
24.30 |
20.83 |
22.13 |
21.15 |
24.37 |
22.17 |
22.68 |
23.18 |
22.04 |
20.51 |
20.68 |
19.86 |
20.91 |
19.27 |
19.36 |
18.81 |
16.49 |
14.62 |
14.65 |
14.69 |
15.56 |
14.19 |
14.43 |
13.59 |
14.34 |
12.89 |
12.93 |
12.62 |
13.05 |
11.88 |
11.74 |
11.53 |
12.06 |
11.41 |
12.01 |
11.65 |
12.17 |
10.91 |
10.99 |
9.07 |
9.38 |
8.29 |
7.98 |
|
| Common stock and paid-in capital |
7.03 |
7.03 |
6.43 |
6.51 |
6.24 |
5.81 |
5.75 |
6.00 |
5.78 |
5.78 |
5.65 |
5.54 |
5.53 |
5.45 |
5.06 |
5.06 |
5.67 |
5.94 |
5.86 |
5.90 |
6.02 |
5.89 |
5.63 |
5.41 |
4.92 |
5.23 |
5.07 |
4.99 |
4.99 |
4.94 |
4.78 |
4.91 |
4.97 |
5.03 |
4.78 |
4.79 |
4.39 |
4.30 |
4.09 |
4.39 |
4.28 |
4.00 |
4.14 |
4.10 |
4.42 |
4.27 |
4.58 |
4.85 |
4.77 |
4.62 |
4.65 |
4.55 |
4.67 |
4.63 |
4.57 |
4.53 |
4.97 |
4.89 |
4.73 |
4.89 |
4.97 |
4.72 |
4.51 |
4.24 |
4.26 |
4.16 |
4.06 |
3.92 |
3.67 |
3.45 |
3.35 |
3.83 |
3.87 |
3.71 |
3.68 |
3.49 |
3.25 |
3.18 |
3.13 |
3.10 |
2.88 |
| Retained earnings |
26.48 |
26.48 |
23.87 |
22.65 |
20.89 |
19.77 |
18.70 |
17.62 |
15.99 |
14.98 |
20.50 |
19.52 |
18.04 |
17.34 |
16.41 |
15.59 |
14.29 |
13.47 |
12.61 |
11.67 |
10.47 |
9.77 |
9.23 |
12.88 |
11.88 |
11.38 |
10.79 |
10.26 |
9.50 |
8.92 |
8.39 |
7.89 |
7.18 |
6.73 |
6.30 |
5.99 |
5.51 |
8.14 |
7.88 |
7.69 |
7.23 |
7.00 |
6.70 |
6.52 |
6.16 |
5.94 |
7.78 |
7.46 |
7.05 |
6.90 |
6.57 |
6.28 |
5.80 |
5.48 |
8.10 |
7.83 |
7.61 |
7.34 |
7.18 |
7.11 |
6.99 |
6.86 |
6.69 |
6.59 |
6.61 |
6.50 |
6.29 |
6.10 |
5.81 |
5.68 |
5.51 |
5.36 |
5.25 |
5.24 |
5.09 |
5.13 |
5.23 |
5.61 |
5.84 |
6.04 |
6.36 |
| Common shares outstanding |
443 |
444 |
445 |
445 |
445 |
445 |
445 |
445 |
445 |
445 |
444 |
444 |
444 |
444 |
445 |
445 |
445 |
445 |
445 |
444 |
444 |
444 |
444 |
444 |
444 |
444 |
444 |
444 |
443 |
442 |
443 |
443 |
442 |
442 |
441 |
442 |
441 |
441 |
441 |
441 |
441 |
442 |
441 |
442 |
443 |
443 |
442 |
442 |
443 |
443 |
442 |
442 |
441 |
440 |
439 |
438 |
439 |
439 |
441 |
444 |
444 |
443 |
441 |
444 |
448 |
447 |
445 |
442 |
440 |
440 |
441 |
441 |
443 |
445 |
446 |
449 |
456 |
462 |
468 |
474 |
481 |
|
Aug-25 |
Aug-24 |
Aug-23 |
Aug-22 |
Aug-21 |
Aug-20 |
Aug-19 |
Aug-18 |
Aug-17 |
Aug-16 |
Aug-15 |
Aug-14 |
Aug-13 |
Aug-12 |
Aug-11 |
Aug-10 |
Aug-09 |
Aug-08 |
Aug-07 |
Aug-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
2.43 |
2.24 |
2.08 |
1.90 |
1.78 |
1.65 |
1.49 |
1.44 |
1.37 |
1.26 |
1.13 |
1.03 |
0.95 |
0.91 |
0.86 |
0.80 |
0.73 |
0.65 |
0.57 |
0.52 |
| Stock-based compensation |
0.86 |
0.82 |
0.77 |
0.72 |
0.67 |
0.62 |
0.60 |
0.54 |
0.51 |
0.46 |
0.39 |
0.33 |
0.29 |
0.24 |
0.21 |
0.19 |
0.18 |
0.17 |
-0.03 |
0.11 |
| Change in inventory |
0.56 |
-2.07 |
1.23 |
-4.00 |
-1.89 |
-0.79 |
-0.54 |
-1.31 |
-0.89 |
-0.03 |
-0.89 |
-0.56 |
-0.90 |
-0.49 |
-0.64 |
-0.21 |
-0.39 |
-0.19 |
-0.27 |
-0.50 |
| Other working capital changes |
9.49 |
10.35 |
6.99 |
8.77 |
8.40 |
7.39 |
4.81 |
5.11 |
5.74 |
1.60 |
3.65 |
3.19 |
3.10 |
2.40 |
2.78 |
2.01 |
1.58 |
1.55 |
1.82 |
1.71 |
| Capital expenditures |
-5.50 |
-4.71 |
-4.32 |
-3.89 |
-3.59 |
-2.81 |
-3.00 |
-2.97 |
-2.50 |
-2.65 |
-2.39 |
-1.99 |
-2.08 |
-1.48 |
-1.29 |
-1.06 |
-1.25 |
-1.60 |
-1.39 |
-1.21 |
| Others incl. marketable securities changes |
0.19 |
0.30 |
-0.65 |
-0.02 |
0.05 |
-1.08 |
0.13 |
0.02 |
0.14 |
0.30 |
-0.09 |
-0.10 |
-0.17 |
0.24 |
0.11 |
-0.96 |
0.15 |
-0.12 |
0.73 |
0.06 |
| Dividend payout |
-2.18 |
-9.04 |
-1.25 |
-1.50 |
-5.75 |
-1.48 |
-1.04 |
-0.69 |
-3.90 |
-0.75 |
-2.87 |
-0.58 |
-3.56 |
-0.45 |
-0.39 |
-0.34 |
-0.30 |
-0.27 |
-0.25 |
-0.23 |
| Common stock repurchases |
-0.90 |
-0.70 |
-0.68 |
-0.44 |
-0.50 |
-0.20 |
-0.25 |
-0.33 |
-0.47 |
-0.49 |
-0.48 |
-0.33 |
-0.04 |
-0.63 |
-0.62 |
-0.55 |
-0.07 |
-0.90 |
-1.98 |
-1.44 |
| Net Debt Issuance |
-0.69 |
-1.02 |
-0.69 |
-2.35 |
-0.24 |
0.53 |
0.14 |
-0.26 |
1.16 |
-1.19 |
1.02 |
0.13 |
3.64 |
-1.20 |
-0.26 |
0.17 |
-0.07 |
0.55 |
2.06 |
0.44 |
|
| Change in cash |
4.25 |
-3.83 |
3.48 |
-0.81 |
-1.07 |
3.82 |
2.34 |
1.55 |
1.14 |
-1.47 |
-0.52 |
1.11 |
1.23 |
-0.46 |
0.74 |
0.05 |
0.55 |
-0.15 |
1.26 |
-0.56 |
Show Quarterly Cash Flow
|
May-26 |
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 |
Feb-15 |
Nov-14 |
Aug-14 |
May-14 |
Feb-14 |
Nov-13 |
Aug-13 |
May-13 |
Feb-13 |
Nov-12 |
Aug-12 |
May-12 |
Feb-12 |
Nov-11 |
Aug-11 |
May-11 |
Feb-11 |
Nov-10 |
Aug-10 |
May-10 |
Feb-10 |
Nov-09 |
Aug-09 |
May-09 |
Feb-09 |
Nov-08 |
Aug-08 |
May-08 |
Feb-08 |
Nov-07 |
Aug-07 |
May-07 |
Feb-07 |
Nov-06 |
Aug-06 |
May-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.60 |
0.60 |
0.60 |
0.77 |
0.55 |
0.55 |
0.55 |
0.71 |
0.52 |
0.51 |
0.50 |
0.69 |
0.47 |
0.47 |
0.45 |
0.60 |
0.43 |
0.44 |
0.43 |
0.56 |
0.40 |
0.42 |
0.40 |
0.51 |
0.38 |
0.39 |
0.37 |
0.47 |
0.34 |
0.35 |
0.33 |
0.43 |
0.33 |
0.34 |
0.34 |
0.44 |
0.32 |
0.31 |
0.30 |
0.41 |
0.29 |
0.29 |
0.27 |
0.35 |
0.78 |
0.26 |
0.25 |
-0.15 |
0.71 |
0.24 |
0.23 |
0.30 |
0.65 |
0.22 |
0.21 |
0.29 |
0.20 |
0.21 |
0.21 |
0.27 |
0.20 |
0.20 |
0.19 |
0.25 |
0.18 |
0.19 |
0.18 |
0.24 |
0.17 |
0.16 |
0.16 |
0.22 |
0.15 |
0.15 |
0.14 |
0.18 |
0.13 |
0.13 |
0.13 |
0.18 |
0.11 |
| Stock-based compensation |
0.12 |
0.12 |
0.49 |
0.14 |
0.11 |
0.15 |
0.46 |
0.13 |
0.11 |
0.14 |
0.44 |
0.13 |
0.09 |
0.15 |
0.40 |
0.12 |
0.09 |
0.13 |
0.39 |
0.12 |
0.09 |
0.12 |
0.34 |
0.11 |
0.09 |
0.12 |
0.30 |
0.11 |
0.09 |
0.12 |
0.27 |
0.11 |
0.09 |
0.11 |
0.23 |
0.11 |
0.08 |
0.11 |
0.21 |
0.10 |
0.08 |
0.10 |
0.19 |
0.09 |
0.30 |
0.09 |
0.15 |
-0.11 |
0.25 |
0.07 |
0.11 |
0.08 |
0.21 |
0.07 |
0.09 |
0.06 |
0.05 |
0.06 |
0.08 |
0.06 |
0.04 |
0.05 |
0.06 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
-0.02 |
-0.01 |
-0.01 |
0.04 |
-0.01 |
-0.01 |
-0.01 |
0.03 |
0.09 |
|
| Change in inventory |
-0.46 |
3.16 |
-3.16 |
0.58 |
0.34 |
2.18 |
-2.54 |
-1.24 |
-0.41 |
0.96 |
-1.38 |
-0.37 |
-0.25 |
2.59 |
-0.74 |
-0.37 |
-1.31 |
0.44 |
-2.76 |
-0.36 |
-0.05 |
1.10 |
-2.58 |
-1.06 |
0.66 |
1.99 |
-2.38 |
-0.13 |
0.04 |
0.88 |
-1.32 |
-0.49 |
-0.03 |
0.61 |
-1.42 |
0.06 |
-0.22 |
1.25 |
-1.98 |
-0.03 |
0.11 |
1.38 |
-1.47 |
-0.21 |
-0.68 |
0.93 |
-1.33 |
0.42 |
-0.58 |
1.02 |
-1.42 |
-0.30 |
-0.60 |
0.53 |
-1.06 |
-0.06 |
-0.11 |
0.74 |
-1.06 |
-0.29 |
-0.21 |
0.76 |
-0.91 |
-0.09 |
-0.18 |
0.86 |
-0.80 |
-0.05 |
-0.23 |
0.98 |
-1.10 |
0.21 |
-0.08 |
0.52 |
-0.84 |
0.11 |
0.01 |
0.44 |
-0.83 |
-0.15 |
-0.10 |
| Other working capital changes |
3.19 |
-0.42 |
6.76 |
2.37 |
2.47 |
-0.13 |
4.79 |
3.36 |
2.78 |
-0.88 |
5.09 |
3.27 |
1.23 |
-0.01 |
2.50 |
2.16 |
2.02 |
-0.60 |
5.20 |
2.63 |
2.90 |
-1.60 |
4.48 |
4.68 |
0.77 |
-1.88 |
3.82 |
1.83 |
1.64 |
-1.57 |
2.90 |
1.50 |
1.72 |
-0.96 |
2.85 |
1.23 |
1.42 |
-1.18 |
4.27 |
-0.64 |
1.39 |
-0.97 |
1.83 |
0.79 |
2.86 |
-0.38 |
2.05 |
-0.97 |
2.77 |
-0.62 |
2.02 |
0.50 |
2.61 |
-0.39 |
1.85 |
0.43 |
0.94 |
-0.42 |
1.45 |
0.90 |
0.78 |
-0.28 |
1.38 |
0.41 |
0.77 |
-0.48 |
1.31 |
0.34 |
0.70 |
-0.32 |
0.86 |
0.01 |
0.85 |
-0.07 |
0.93 |
0.25 |
0.70 |
-0.24 |
1.08 |
0.49 |
0.27 |
| Capital expenditures |
-1.41 |
-1.41 |
-1.53 |
-1.97 |
-1.13 |
-1.14 |
-1.26 |
-1.58 |
-1.06 |
-1.03 |
-1.04 |
-1.56 |
-0.82 |
-0.89 |
-1.06 |
-1.26 |
-0.85 |
-0.72 |
-1.06 |
-1.09 |
-1.03 |
-0.57 |
-0.89 |
-0.85 |
-0.70 |
-0.55 |
-0.72 |
-1.01 |
-0.67 |
-0.59 |
-0.73 |
-1.06 |
-0.59 |
-0.51 |
-0.82 |
-0.78 |
-0.54 |
-0.52 |
-0.67 |
-0.85 |
-0.46 |
-0.62 |
-0.72 |
-0.81 |
-1.59 |
-0.61 |
-0.56 |
-0.57 |
-1.43 |
-0.45 |
-0.57 |
-0.70 |
-1.38 |
-0.46 |
-0.49 |
-0.58 |
-0.27 |
-0.29 |
-0.34 |
-0.47 |
-0.28 |
-0.23 |
-0.31 |
-0.41 |
-0.14 |
-0.19 |
-0.31 |
-0.35 |
-0.23 |
-0.30 |
-0.38 |
-0.45 |
-0.37 |
-0.34 |
-0.44 |
-0.50 |
-0.23 |
-0.27 |
-0.39 |
-0.46 |
-0.25 |
| Others incl. marketable securities changes |
1.41 |
-0.18 |
0.13 |
0.00 |
-0.21 |
0.12 |
0.28 |
-0.13 |
0.11 |
-0.36 |
0.67 |
-3.42 |
-2.33 |
0.08 |
0.00 |
-1.07 |
-0.18 |
0.24 |
0.14 |
-0.06 |
-0.32 |
0.22 |
0.21 |
-0.09 |
-1.15 |
0.08 |
0.09 |
0.09 |
-0.10 |
0.15 |
-0.01 |
-0.04 |
-0.11 |
0.14 |
0.04 |
-0.04 |
0.04 |
0.12 |
0.01 |
-0.18 |
0.09 |
0.00 |
0.38 |
0.10 |
-0.19 |
0.09 |
-0.10 |
0.85 |
-0.06 |
0.38 |
-0.25 |
-0.43 |
0.26 |
0.46 |
-0.37 |
-0.14 |
0.20 |
0.19 |
-0.01 |
0.53 |
-0.10 |
-0.49 |
0.17 |
-0.69 |
-0.27 |
-0.02 |
0.02 |
0.03 |
0.01 |
0.04 |
0.07 |
0.20 |
0.10 |
-0.53 |
0.11 |
0.08 |
0.00 |
0.11 |
0.55 |
-0.05 |
-0.01 |
| Dividend payout |
0.00 |
-0.58 |
-0.58 |
-1.15 |
-0.52 |
-0.52 |
-0.52 |
-0.51 |
-0.52 |
-7.11 |
-0.91 |
-0.45 |
-0.40 |
-0.40 |
-0.40 |
-0.80 |
-0.35 |
-0.35 |
-0.35 |
-0.70 |
-0.31 |
-4.43 |
-0.31 |
-0.62 |
-0.29 |
|
-0.57 |
-0.29 |
-0.25 |
|
-0.50 |
-0.25 |
-0.22 |
-0.22 |
-0.22 |
-3.51 |
-0.20 |
|
-0.20 |
-0.39 |
-0.18 |
-0.18 |
-0.18 |
-0.35 |
-2.51 |
-0.16 |
-0.16 |
-0.17 |
-0.27 |
-0.14 |
-0.14 |
-0.27 |
-3.29 |
-0.12 |
-0.12 |
-0.24 |
-0.10 |
-0.11 |
-0.11 |
-0.21 |
-0.09 |
|
-0.09 |
-0.18 |
-0.08 |
|
-0.08 |
-0.16 |
-0.07 |
-0.07 |
-0.07 |
-0.14 |
-0.06 |
|
-0.06 |
-0.13 |
-0.06 |
|
|
-0.12 |
-0.05 |
| Common stock repurchases |
-0.18 |
-0.18 |
-0.21 |
-0.28 |
-0.21 |
-0.21 |
-0.21 |
-0.22 |
-0.16 |
-0.16 |
-0.16 |
-0.23 |
-0.16 |
-0.14 |
-0.14 |
-0.19 |
-0.14 |
-0.08 |
-0.04 |
-0.13 |
-0.18 |
-0.11 |
-0.08 |
-0.09 |
-0.03 |
-0.05 |
-0.03 |
-0.05 |
-0.05 |
-0.12 |
-0.03 |
-0.09 |
-0.05 |
-0.06 |
-0.12 |
-0.23 |
-0.05 |
-0.07 |
-0.12 |
-0.14 |
-0.14 |
-0.07 |
-0.14 |
-0.26 |
-0.23 |
-0.08 |
-0.02 |
-0.19 |
-0.17 |
|
-0.16 |
0.00 |
-0.04 |
0.00 |
-0.04 |
-0.18 |
-0.14 |
-0.15 |
-0.16 |
-0.28 |
-0.11 |
-0.09 |
-0.15 |
-0.44 |
-0.11 |
-0.01 |
|
|
0.00 |
|
-0.07 |
-0.23 |
-0.25 |
-0.12 |
-0.28 |
-0.47 |
-0.59 |
-0.51 |
-0.41 |
-0.53 |
-0.30 |
| Net Debt Issuance |
-0.09 |
0.48 |
-0.38 |
-0.16 |
-0.02 |
0.48 |
-0.47 |
-1.09 |
-0.02 |
-0.01 |
0.09 |
0.02 |
-0.17 |
0.19 |
-0.32 |
-0.12 |
-0.19 |
-0.40 |
-0.45 |
0.11 |
0.07 |
-0.11 |
-0.31 |
-1.21 |
3.32 |
-1.35 |
-0.23 |
0.34 |
-0.10 |
0.07 |
-0.17 |
0.07 |
0.01 |
-0.41 |
0.29 |
2.66 |
-1.07 |
-0.10 |
-0.34 |
0.20 |
0.01 |
-1.32 |
0.09 |
0.13 |
0.90 |
-0.03 |
0.07 |
0.34 |
-0.10 |
-0.02 |
0.23 |
0.10 |
3.54 |
0.24 |
0.28 |
-0.85 |
-0.38 |
-0.21 |
0.34 |
-0.53 |
0.44 |
-0.32 |
0.15 |
-0.09 |
0.07 |
0.12 |
0.07 |
-0.06 |
-0.03 |
-0.05 |
0.05 |
0.00 |
0.26 |
-0.06 |
0.34 |
0.10 |
1.63 |
0.09 |
0.18 |
0.07 |
0.11 |
|
| Change in cash |
3.17 |
1.58 |
2.12 |
0.31 |
1.38 |
1.49 |
1.08 |
-0.56 |
1.35 |
-7.93 |
3.31 |
-1.91 |
-2.34 |
2.03 |
0.69 |
-0.92 |
-0.48 |
-0.91 |
1.51 |
1.07 |
1.57 |
-4.97 |
1.27 |
1.38 |
3.05 |
-1.24 |
0.64 |
1.37 |
0.93 |
-0.70 |
0.74 |
0.19 |
1.15 |
-0.95 |
1.16 |
-0.06 |
-0.21 |
-0.07 |
1.48 |
-1.53 |
1.19 |
-1.39 |
0.26 |
-0.16 |
-0.36 |
0.11 |
0.37 |
-0.55 |
1.11 |
0.50 |
0.04 |
-0.74 |
1.97 |
0.54 |
0.37 |
-1.26 |
0.40 |
0.02 |
0.38 |
-0.02 |
0.68 |
-0.41 |
0.50 |
-1.20 |
0.28 |
0.52 |
0.45 |
0.05 |
0.37 |
0.48 |
-0.42 |
-0.21 |
0.59 |
-0.47 |
-0.06 |
-0.40 |
1.58 |
-0.27 |
0.34 |
-0.49 |
-0.23 |