BJ's Wholesale Club Holdings, Inc.
|
Jan-26 |
Jan-25 |
Jan-24 |
Jan-23 |
Jan-22 |
Jan-21 |
Jan-20 |
Jan-19 |
Jan-18 |
Jan-17 |
Jan-16 |
| Total revenue |
21.46 |
20.50 |
19.97 |
19.32 |
16.67 |
15.43 |
13.19 |
13.01 |
12.75 |
12.35 |
12.47 |
| Cost of revenue |
17.46 |
16.74 |
16.33 |
15.88 |
13.59 |
12.45 |
10.76 |
10.65 |
10.51 |
10.22 |
10.48 |
| Gross profit |
4.00 |
3.76 |
3.64 |
3.43 |
3.08 |
2.98 |
2.43 |
2.36 |
2.24 |
2.13 |
1.99 |
| Selling, general and administrative |
3.15 |
2.86 |
2.82 |
2.67 |
2.46 |
2.33 |
0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
| Research and development |
|
|
|
|
|
|
|
0.00 |
|
|
|
| Other operating expenses |
0.00 |
0.14 |
0.02 |
0.02 |
0.00 |
0.01 |
2.06 |
2.05 |
2.02 |
1.91 |
1.80 |
| Operating income |
0.85 |
0.77 |
0.80 |
0.74 |
0.62 |
0.64 |
0.35 |
0.30 |
0.22 |
0.22 |
0.19 |
| Non-operating income (net) |
-0.07 |
-0.05 |
-0.06 |
-0.05 |
-0.06 |
-0.08 |
-0.11 |
-0.16 |
-0.20 |
-0.14 |
-0.15 |
| Income before tax |
0.77 |
0.72 |
0.74 |
0.69 |
0.56 |
0.56 |
0.24 |
0.14 |
0.02 |
0.07 |
0.04 |
| Income tax expense |
0.20 |
0.19 |
0.21 |
0.18 |
0.13 |
0.14 |
0.06 |
0.01 |
-0.03 |
0.03 |
0.01 |
| Net income |
0.58 |
0.53 |
0.52 |
0.51 |
0.43 |
0.42 |
0.19 |
0.13 |
0.05 |
0.04 |
0.02 |
Show Quarterly Income Statement
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
| Total revenue |
5.66 |
5.58 |
5.35 |
5.38 |
5.15 |
5.28 |
5.10 |
5.21 |
4.92 |
5.36 |
4.92 |
4.96 |
4.72 |
4.93 |
4.79 |
5.10 |
4.50 |
4.36 |
4.26 |
4.18 |
3.87 |
3.95 |
3.73 |
3.95 |
3.80 |
3.47 |
3.23 |
3.35 |
3.14 |
3.42 |
3.22 |
3.31 |
3.06 |
3.56 |
3.08 |
3.17 |
2.95 |
3.23 |
2.99 |
3.14 |
2.99 |
| Cost of revenue |
4.63 |
4.57 |
4.33 |
4.37 |
4.18 |
4.33 |
4.12 |
4.25 |
4.04 |
4.39 |
4.02 |
4.07 |
3.84 |
4.03 |
3.91 |
4.24 |
3.71 |
3.56 |
3.47 |
3.41 |
3.14 |
3.20 |
2.99 |
3.20 |
3.06 |
2.85 |
2.61 |
2.73 |
2.57 |
2.79 |
2.63 |
2.72 |
2.51 |
2.93 |
2.52 |
2.61 |
2.44 |
2.68 |
2.46 |
2.60 |
2.49 |
| Gross profit |
1.03 |
1.01 |
1.01 |
1.01 |
0.97 |
0.95 |
0.98 |
0.96 |
0.88 |
0.96 |
0.90 |
0.90 |
0.88 |
0.90 |
0.88 |
0.86 |
0.79 |
0.80 |
0.79 |
0.76 |
0.73 |
0.74 |
0.74 |
0.76 |
0.74 |
0.62 |
0.62 |
0.61 |
0.57 |
0.63 |
0.59 |
0.59 |
0.55 |
0.62 |
0.56 |
0.55 |
0.51 |
0.55 |
0.53 |
0.55 |
0.50 |
| Selling, general and administrative |
0.81 |
0.82 |
0.79 |
0.79 |
0.76 |
0.76 |
0.73 |
0.75 |
0.72 |
0.74 |
0.70 |
0.69 |
0.69 |
0.71 |
0.69 |
0.65 |
0.64 |
0.64 |
0.62 |
0.60 |
0.60 |
1.74 |
0.55 |
0.59 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
0.48 |
0.47 |
0.48 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
| Other operating expenses |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.14 |
0.00 |
0.00 |
0.59 |
0.54 |
0.51 |
0.51 |
0.50 |
0.52 |
0.50 |
0.55 |
0.49 |
0.53 |
0.48 |
0.48 |
0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.22 |
0.19 |
0.22 |
0.22 |
0.20 |
0.18 |
0.23 |
0.20 |
0.16 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.20 |
0.15 |
0.16 |
0.17 |
0.16 |
0.13 |
0.14 |
0.19 |
0.16 |
0.14 |
0.08 |
0.10 |
0.10 |
0.07 |
0.11 |
0.09 |
0.04 |
0.06 |
0.09 |
0.08 |
0.07 |
-0.03 |
0.06 |
0.05 |
0.07 |
0.03 |
| Non-operating income (net) |
-0.03 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.06 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
| Income before tax |
0.20 |
0.17 |
0.22 |
0.21 |
0.19 |
0.17 |
0.22 |
0.19 |
0.15 |
0.20 |
0.18 |
0.18 |
0.17 |
0.18 |
0.18 |
0.19 |
0.14 |
0.15 |
0.16 |
0.15 |
0.11 |
0.13 |
0.16 |
0.14 |
0.12 |
0.06 |
0.07 |
0.07 |
0.04 |
0.08 |
0.06 |
-0.02 |
0.02 |
0.05 |
0.04 |
0.03 |
-0.09 |
0.03 |
0.02 |
0.04 |
-0.01 |
| Income tax expense |
0.05 |
0.04 |
0.06 |
0.06 |
0.04 |
0.04 |
0.06 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.03 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.00 |
-0.02 |
0.01 |
-0.02 |
0.02 |
0.01 |
-0.03 |
0.01 |
0.01 |
0.01 |
0.00 |
| Net income |
0.14 |
0.13 |
0.15 |
0.15 |
0.15 |
0.12 |
0.16 |
0.14 |
0.11 |
0.15 |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.14 |
0.11 |
0.11 |
0.13 |
0.11 |
0.08 |
0.10 |
0.12 |
0.11 |
0.10 |
0.04 |
0.06 |
0.05 |
0.04 |
0.06 |
0.05 |
-0.01 |
0.01 |
0.07 |
0.02 |
0.02 |
-0.06 |
0.02 |
0.01 |
0.02 |
-0.01 |
|
Jan-26 |
Jan-25 |
Jan-24 |
Jan-23 |
Jan-22 |
Jan-21 |
Jan-20 |
Jan-19 |
Jan-18 |
Jan-17 |
Jan-16 |
| Cash and cash equivalents |
0.05 |
0.03 |
0.04 |
0.03 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.25 |
0.28 |
0.23 |
0.24 |
0.17 |
0.17 |
0.21 |
0.19 |
0.19 |
0.17 |
|
| Inventories |
1.56 |
1.51 |
1.45 |
1.38 |
1.24 |
1.21 |
1.08 |
1.05 |
1.02 |
1.03 |
|
| Other current assets |
0.14 |
0.06 |
0.07 |
0.05 |
0.05 |
0.05 |
0.04 |
0.06 |
0.09 |
0.03 |
|
| Total current assets |
1.99 |
1.88 |
1.79 |
1.70 |
1.52 |
1.47 |
1.36 |
1.34 |
1.34 |
1.26 |
|
| Property, plant and equipment, net |
4.34 |
4.00 |
3.72 |
3.48 |
3.10 |
2.86 |
2.82 |
0.75 |
0.76 |
0.76 |
|
| Goodwill |
1.01 |
1.01 |
1.01 |
1.01 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
|
| Intangible assets |
0.10 |
0.10 |
0.11 |
0.12 |
0.12 |
0.14 |
0.15 |
0.20 |
0.22 |
0.25 |
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.51 |
7.07 |
6.68 |
6.35 |
5.67 |
5.41 |
5.27 |
3.24 |
3.27 |
3.23 |
|
|
| Accounts payable |
1.31 |
1.25 |
1.18 |
1.20 |
1.11 |
0.99 |
0.79 |
0.82 |
0.75 |
0.72 |
|
| Short-term debt |
0.33 |
0.37 |
0.47 |
0.58 |
0.14 |
0.39 |
0.47 |
0.25 |
0.22 |
0.02 |
|
| Current portion of long-term debt |
0.12 |
0.18 |
0.32 |
0.41 |
|
0.26 |
0.34 |
0.25 |
0.22 |
0.02 |
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.03 |
0.47 |
0.43 |
0.44 |
0.49 |
0.43 |
0.33 |
0.35 |
0.34 |
0.33 |
|
| Long-term debt |
0.40 |
0.40 |
0.40 |
0.45 |
0.75 |
0.85 |
1.34 |
1.55 |
2.49 |
2.00 |
|
| Capital lease obligations |
2.21 |
2.27 |
2.27 |
2.26 |
2.23 |
2.12 |
2.13 |
0.04 |
0.05 |
0.05 |
|
| Other non-current liabilities |
0.01 |
0.01 |
0.00 |
0.19 |
0.16 |
0.18 |
0.15 |
0.10 |
0.10 |
0.09 |
|
| Total liabilities |
5.31 |
5.22 |
5.22 |
5.30 |
5.02 |
5.09 |
5.32 |
3.44 |
4.30 |
3.58 |
|
|
| Common stock and paid-in capital |
1.00 |
0.14 |
0.29 |
0.40 |
0.52 |
0.61 |
0.66 |
0.71 |
0.01 |
0.01 |
0.00 |
| Retained earnings |
1.20 |
1.70 |
1.17 |
0.64 |
0.13 |
-0.30 |
-0.72 |
-0.92 |
-1.04 |
-0.36 |
|
| Common shares outstanding |
132 |
134 |
135 |
136 |
138 |
139 |
139 |
121 |
131 |
131 |
131 |
Show Quarterly Balance Sheet
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
| Cash and cash equivalents |
0.03 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.16 |
0.04 |
0.05 |
0.08 |
0.04 |
0.06 |
0.04 |
0.05 |
0.17 |
0.13 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
|
|
-0.03 |
-0.03 |
|
|
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.01 |
|
|
|
|
0.00 |
0.00 |
|
|
|
|
0.06 |
0.06 |
|
|
|
| Accounts receivable, net |
0.32 |
0.25 |
0.30 |
0.27 |
0.24 |
0.28 |
0.27 |
0.25 |
0.23 |
0.23 |
0.22 |
0.20 |
0.22 |
0.24 |
0.25 |
0.20 |
0.21 |
0.17 |
0.20 |
0.17 |
0.20 |
0.17 |
0.19 |
0.17 |
0.19 |
0.21 |
0.19 |
0.16 |
0.18 |
0.19 |
0.18 |
0.17 |
0.17 |
0.19 |
|
|
|
|
|
|
|
| Inventories |
1.67 |
1.56 |
1.69 |
1.52 |
1.57 |
1.51 |
1.72 |
1.55 |
1.53 |
1.45 |
1.66 |
1.54 |
1.53 |
1.38 |
1.50 |
1.38 |
1.46 |
1.24 |
1.26 |
1.03 |
1.12 |
1.21 |
1.26 |
1.01 |
1.02 |
1.08 |
1.27 |
1.03 |
1.09 |
1.05 |
1.25 |
1.01 |
1.06 |
1.02 |
|
|
|
|
|
|
|
| Other current assets |
0.20 |
0.14 |
0.09 |
0.09 |
0.08 |
0.06 |
0.08 |
0.08 |
0.09 |
0.07 |
0.08 |
0.08 |
0.07 |
0.05 |
0.07 |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.10 |
0.06 |
0.05 |
0.04 |
0.06 |
0.05 |
0.05 |
0.06 |
0.10 |
0.11 |
0.08 |
0.09 |
|
|
|
|
|
|
|
| Total current assets |
2.21 |
1.99 |
2.13 |
1.93 |
1.93 |
1.88 |
2.10 |
1.92 |
1.88 |
1.79 |
2.00 |
1.84 |
1.84 |
1.70 |
1.86 |
1.80 |
1.77 |
1.52 |
1.60 |
1.29 |
1.44 |
1.47 |
1.60 |
1.41 |
1.40 |
1.36 |
1.54 |
1.27 |
1.34 |
1.34 |
1.56 |
1.31 |
1.34 |
1.34 |
|
|
0.03 |
0.03 |
|
|
|
| Property, plant and equipment, net |
|
4.34 |
4.24 |
4.12 |
4.05 |
4.00 |
3.95 |
|
|
|
3.67 |
3.59 |
1.36 |
3.48 |
3.46 |
3.42 |
3.17 |
3.10 |
3.03 |
2.98 |
2.93 |
2.86 |
2.80 |
2.80 |
2.84 |
2.82 |
2.84 |
2.79 |
2.78 |
0.75 |
0.75 |
0.75 |
0.75 |
0.76 |
|
|
|
|
|
|
|
| Goodwill |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
0.92 |
|
|
|
|
|
|
|
| Intangible assets |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.16 |
0.20 |
0.21 |
0.21 |
0.22 |
0.22 |
|
|
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
7.93 |
7.51 |
7.55 |
7.23 |
7.16 |
7.07 |
7.22 |
6.93 |
6.82 |
6.68 |
6.84 |
6.60 |
6.49 |
6.35 |
6.48 |
6.39 |
6.01 |
5.67 |
5.71 |
5.35 |
5.45 |
5.41 |
5.48 |
5.29 |
5.33 |
5.27 |
5.48 |
5.15 |
5.23 |
3.24 |
3.46 |
3.22 |
3.26 |
3.27 |
|
|
|
|
|
|
|
|
| Accounts payable |
1.44 |
1.31 |
1.38 |
1.26 |
1.26 |
1.25 |
1.42 |
1.29 |
1.26 |
1.18 |
1.32 |
1.23 |
1.28 |
1.20 |
1.36 |
1.24 |
1.27 |
1.11 |
1.24 |
1.03 |
1.02 |
0.99 |
1.18 |
1.00 |
0.99 |
0.79 |
0.97 |
0.80 |
0.82 |
0.82 |
0.98 |
0.78 |
0.80 |
0.75 |
|
|
|
|
|
|
|
| Short-term debt |
0.56 |
0.33 |
0.38 |
0.28 |
0.32 |
0.37 |
0.41 |
0.38 |
0.43 |
0.47 |
0.61 |
0.59 |
0.58 |
0.58 |
0.47 |
0.52 |
0.25 |
0.14 |
0.14 |
0.13 |
0.34 |
0.39 |
0.39 |
0.13 |
0.14 |
0.47 |
0.57 |
0.31 |
0.37 |
0.25 |
0.39 |
0.06 |
0.18 |
0.22 |
|
|
2.06 |
|
|
|
|
| Current portion of long-term debt |
0.38 |
0.12 |
0.20 |
0.11 |
0.15 |
0.18 |
0.25 |
0.22 |
0.27 |
0.32 |
0.43 |
0.41 |
0.40 |
0.41 |
0.30 |
0.35 |
0.08 |
|
|
|
0.21 |
0.26 |
0.26 |
|
0.02 |
0.34 |
0.45 |
0.20 |
0.25 |
0.25 |
0.39 |
0.06 |
0.18 |
0.22 |
|
|
2.06 |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
1.05 |
1.03 |
0.95 |
0.89 |
0.93 |
0.47 |
0.91 |
0.86 |
0.83 |
0.43 |
0.81 |
0.77 |
0.76 |
0.44 |
0.76 |
0.72 |
0.69 |
0.49 |
0.73 |
0.68 |
0.67 |
0.43 |
0.64 |
0.63 |
0.59 |
0.33 |
0.51 |
0.50 |
0.49 |
0.34 |
0.46 |
0.44 |
0.46 |
0.34 |
|
|
|
|
|
|
|
| Long-term debt |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.40 |
0.45 |
0.45 |
0.45 |
0.60 |
0.70 |
0.75 |
0.75 |
0.75 |
0.75 |
0.75 |
0.85 |
0.85 |
1.20 |
1.33 |
1.34 |
1.34 |
1.54 |
1.54 |
1.55 |
1.55 |
1.89 |
2.51 |
2.53 |
|
|
|
|
|
|
|
| Capital lease obligations |
2.09 |
2.21 |
2.10 |
2.13 |
2.15 |
2.27 |
2.19 |
2.22 |
2.23 |
2.27 |
2.27 |
2.25 |
2.22 |
2.26 |
2.26 |
2.29 |
2.28 |
2.23 |
2.22 |
2.20 |
2.18 |
2.12 |
2.09 |
2.10 |
2.14 |
2.13 |
2.10 |
2.08 |
2.09 |
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.39 |
0.01 |
0.29 |
0.27 |
0.24 |
0.01 |
0.22 |
0.22 |
0.23 |
0.00 |
0.20 |
0.19 |
0.19 |
0.19 |
0.18 |
0.17 |
0.16 |
0.16 |
0.17 |
0.16 |
0.16 |
0.18 |
0.20 |
0.19 |
0.18 |
0.15 |
0.16 |
0.16 |
0.15 |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
5.80 |
5.31 |
5.37 |
5.13 |
5.19 |
5.22 |
5.45 |
5.27 |
5.30 |
5.22 |
5.48 |
5.37 |
5.36 |
5.30 |
5.54 |
5.53 |
5.29 |
5.02 |
5.14 |
4.86 |
5.04 |
5.09 |
5.26 |
5.17 |
5.30 |
5.32 |
5.58 |
5.32 |
5.38 |
3.44 |
3.72 |
3.54 |
4.27 |
4.30 |
|
|
|
|
|
|
|
|
| Common stock and paid-in capital |
0.78 |
1.00 |
0.02 |
0.10 |
0.12 |
0.14 |
0.18 |
0.23 |
0.25 |
0.29 |
0.33 |
0.34 |
0.37 |
0.40 |
0.43 |
0.47 |
0.48 |
0.52 |
0.54 |
0.59 |
0.63 |
0.61 |
0.61 |
0.63 |
0.65 |
0.66 |
0.65 |
0.65 |
0.72 |
0.71 |
0.72 |
0.72 |
0.02 |
0.01 |
0.00 |
0.00 |
-0.35 |
-0.35 |
0.00 |
0.00 |
0.00 |
| Retained earnings |
1.34 |
1.20 |
2.16 |
2.00 |
1.85 |
1.70 |
1.58 |
1.42 |
1.28 |
1.17 |
1.02 |
0.89 |
0.76 |
0.64 |
0.51 |
0.38 |
0.24 |
0.13 |
0.02 |
-0.10 |
-0.21 |
-0.30 |
-0.39 |
-0.51 |
-0.62 |
-0.72 |
-0.76 |
-0.81 |
-0.87 |
-0.92 |
-0.98 |
-1.03 |
-1.03 |
-1.04 |
|
|
|
|
|
|
|
| Common shares outstanding |
129 |
131 |
132 |
133 |
133 |
133 |
133 |
134 |
134 |
135 |
135 |
135 |
136 |
136 |
137 |
137 |
137 |
137 |
138 |
138 |
139 |
138 |
139 |
140 |
138 |
138 |
138 |
140 |
140 |
140 |
139 |
107 |
126 |
131 |
131 |
131 |
131 |
126 |
126 |
126 |
126 |
|
Jan-26 |
Jan-25 |
Jan-24 |
Jan-23 |
Jan-22 |
Jan-21 |
Jan-20 |
Jan-19 |
Jan-18 |
Jan-17 |
Jan-16 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.29 |
0.26 |
0.23 |
0.20 |
0.18 |
0.17 |
0.16 |
0.16 |
0.16 |
0.18 |
0.18 |
| Stock-based compensation |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.03 |
0.02 |
0.06 |
0.01 |
0.01 |
0.00 |
| Change in inventory |
-0.05 |
-0.05 |
-0.08 |
-0.05 |
-0.04 |
-0.12 |
-0.03 |
-0.03 |
0.01 |
0.03 |
-0.02 |
| Other working capital changes |
0.74 |
0.65 |
0.53 |
0.59 |
0.63 |
0.79 |
0.21 |
0.24 |
0.02 |
0.08 |
0.00 |
| Capital expenditures |
-0.70 |
-0.59 |
-0.47 |
-0.37 |
-0.30 |
-0.22 |
-0.20 |
-0.15 |
-0.14 |
-0.11 |
-0.11 |
| Others incl. marketable securities changes |
0.00 |
0.00 |
0.01 |
-0.38 |
0.00 |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.74 |
0.00 |
0.00 |
| Common stock repurchases |
-0.29 |
-0.22 |
-0.16 |
-0.17 |
-0.19 |
-0.11 |
-0.07 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Net Debt Issuance |
-0.02 |
-0.10 |
-0.11 |
0.12 |
-0.33 |
-0.56 |
-0.11 |
-0.27 |
0.67 |
-0.19 |
-0.05 |
|
| Change in cash |
0.02 |
-0.01 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
-0.01 |
0.00 |
Show Quarterly Cash Flow
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Stock-based compensation |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
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 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
-0.11 |
0.14 |
-0.17 |
0.05 |
-0.06 |
0.21 |
-0.27 |
-0.01 |
-0.08 |
0.21 |
-0.12 |
-0.01 |
-0.15 |
0.13 |
-0.13 |
0.17 |
-0.22 |
0.01 |
-0.22 |
0.09 |
0.09 |
0.06 |
-0.26 |
0.02 |
0.06 |
0.19 |
-0.24 |
0.06 |
-0.03 |
0.19 |
-0.24 |
0.05 |
-0.04 |
0.16 |
-0.15 |
0.02 |
-0.02 |
-0.02 |
| Other working capital changes |
0.16 |
0.16 |
0.27 |
0.12 |
0.19 |
-0.03 |
0.40 |
0.16 |
0.21 |
0.00 |
0.23 |
0.09 |
0.21 |
-0.02 |
0.24 |
0.17 |
0.21 |
0.03 |
0.34 |
0.17 |
0.09 |
-0.04 |
0.28 |
0.19 |
0.37 |
-0.10 |
0.21 |
0.07 |
0.04 |
-0.06 |
0.25 |
0.00 |
0.06 |
-0.10 |
0.16 |
0.05 |
-0.09 |
-0.09 |
| Capital expenditures |
-0.18 |
-0.20 |
-0.19 |
-0.16 |
-0.14 |
-0.16 |
-0.19 |
-0.13 |
-0.11 |
-0.12 |
-0.12 |
-0.12 |
-0.09 |
-0.09 |
-0.10 |
-0.10 |
-0.09 |
-0.10 |
-0.07 |
-0.07 |
-0.06 |
-0.07 |
-0.07 |
-0.05 |
-0.04 |
-0.05 |
-0.06 |
-0.05 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.04 |
-0.05 |
-0.04 |
-0.02 |
-0.02 |
-0.02 |
| Others incl. marketable securities changes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
-0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Dividend payout |
|
|
|
|
|
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 |
0.00 |
0.00 |
0.00 |
-0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.74 |
-0.74 |
| Common stock repurchases |
-0.23 |
-0.12 |
-0.09 |
-0.04 |
-0.04 |
-0.06 |
-0.06 |
-0.04 |
-0.06 |
-0.05 |
-0.01 |
-0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.02 |
-0.05 |
-0.04 |
-0.07 |
-0.06 |
-0.02 |
-0.01 |
-0.05 |
-0.04 |
-0.01 |
0.00 |
0.00 |
-0.07 |
0.01 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Net Debt Issuance |
0.25 |
-0.07 |
0.10 |
-0.04 |
-0.01 |
-0.05 |
0.04 |
-0.04 |
-0.04 |
-0.10 |
-0.02 |
0.02 |
0.01 |
-0.04 |
-0.15 |
0.23 |
0.09 |
0.01 |
0.01 |
-0.20 |
-0.15 |
0.01 |
-0.09 |
-0.15 |
-0.33 |
-0.10 |
0.05 |
-0.05 |
-0.01 |
-0.14 |
0.44 |
-0.08 |
-0.03 |
-0.05 |
-0.01 |
-0.10 |
0.82 |
0.82 |
|
| Change in cash |
-0.02 |
0.00 |
0.00 |
0.01 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
-0.13 |
0.13 |
-0.01 |
-0.04 |
0.04 |
-0.02 |
0.02 |
0.00 |
-0.12 |
0.04 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |