Albertsons Companies, Inc.
|
Feb-26 |
Feb-25 |
Feb-24 |
Feb-23 |
Feb-22 |
Feb-21 |
Feb-20 |
Feb-19 |
Feb-18 |
Feb-17 |
Feb-16 |
Feb-15 |
Feb-14 |
Feb-13 |
| Total revenue |
83.17 |
80.39 |
79.24 |
77.65 |
71.89 |
69.69 |
62.46 |
60.53 |
59.92 |
59.68 |
58.73 |
27.20 |
20.05 |
3.71 |
| Cost of revenue |
62.28 |
58.14 |
57.19 |
55.89 |
51.16 |
49.28 |
44.86 |
43.64 |
43.56 |
43.04 |
42.67 |
19.70 |
14.66 |
2.77 |
| Gross profit |
20.90 |
22.26 |
22.05 |
21.76 |
20.72 |
20.41 |
17.59 |
16.89 |
16.36 |
16.64 |
16.06 |
7.50 |
5.40 |
0.94 |
| Selling, general and administrative |
19.04 |
20.61 |
17.91 |
19.10 |
17.86 |
18.45 |
16.24 |
16.08 |
16.22 |
16.00 |
15.62 |
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
1.14 |
0.10 |
2.06 |
0.35 |
0.43 |
0.35 |
-0.08 |
0.03 |
0.19 |
0.03 |
0.04 |
8.15 |
3.87 |
0.90 |
| Operating income |
0.72 |
1.55 |
2.07 |
2.31 |
2.44 |
1.62 |
1.44 |
0.79 |
-0.06 |
0.61 |
0.40 |
-0.65 |
1.53 |
0.04 |
| Non-operating income (net) |
-0.45 |
-0.42 |
-0.48 |
-0.37 |
-0.34 |
-0.49 |
-0.84 |
-0.74 |
-0.86 |
-1.07 |
-0.94 |
-0.73 |
-0.39 |
-0.01 |
| Income before tax |
0.27 |
1.13 |
1.59 |
1.94 |
2.10 |
1.13 |
0.60 |
0.05 |
-0.92 |
-0.46 |
-0.54 |
-1.38 |
1.14 |
0.03 |
| Income tax expense |
0.05 |
0.17 |
0.29 |
0.42 |
0.48 |
0.28 |
0.13 |
-0.08 |
-0.96 |
-0.09 |
-0.04 |
-0.15 |
-0.57 |
0.00 |
| Net income |
0.22 |
0.96 |
1.30 |
1.51 |
1.62 |
0.85 |
0.47 |
0.13 |
0.05 |
-0.37 |
-0.50 |
-1.23 |
1.73 |
0.08 |
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 |
Feb-15 |
Nov-14 |
Aug-14 |
May-14 |
| Total revenue |
20.25 |
19.12 |
18.92 |
24.88 |
18.80 |
18.77 |
18.55 |
24.27 |
18.34 |
18.56 |
18.29 |
24.05 |
18.27 |
18.15 |
17.92 |
23.31 |
17.38 |
16.73 |
16.51 |
21.27 |
15.77 |
15.41 |
15.76 |
22.75 |
15.44 |
14.10 |
14.18 |
18.74 |
14.02 |
13.84 |
14.02 |
18.65 |
14.03 |
13.60 |
13.83 |
18.46 |
13.82 |
13.61 |
13.86 |
18.39 |
13.83 |
13.83 |
13.44 |
18.05 |
39.10 |
-12.00 |
13.18 |
17.22 |
| Cost of revenue |
15.17 |
13.87 |
13.81 |
18.14 |
13.65 |
13.53 |
13.43 |
17.53 |
13.20 |
13.36 |
13.25 |
17.39 |
13.18 |
13.03 |
12.91 |
16.77 |
12.40 |
11.90 |
11.79 |
15.08 |
11.21 |
10.90 |
11.18 |
15.98 |
11.02 |
10.11 |
10.24 |
13.50 |
9.96 |
9.99 |
10.21 |
13.48 |
10.09 |
9.97 |
10.10 |
13.40 |
9.88 |
9.79 |
10.09 |
13.27 |
9.98 |
9.98 |
9.86 |
13.13 |
28.65 |
-9.03 |
9.70 |
12.70 |
| Gross profit |
5.09 |
5.25 |
5.11 |
6.74 |
5.15 |
5.25 |
5.12 |
6.74 |
5.14 |
5.20 |
5.04 |
6.66 |
5.08 |
5.12 |
5.00 |
6.55 |
4.98 |
4.83 |
4.72 |
6.19 |
4.56 |
4.51 |
4.57 |
6.77 |
4.42 |
4.00 |
3.94 |
5.24 |
4.06 |
3.85 |
3.81 |
5.17 |
3.95 |
3.62 |
3.73 |
5.06 |
3.93 |
3.82 |
3.77 |
5.12 |
3.85 |
3.85 |
3.58 |
4.92 |
10.44 |
-2.96 |
3.47 |
4.52 |
| Selling, general and administrative |
4.70 |
4.76 |
4.81 |
5.73 |
4.84 |
4.72 |
4.79 |
6.27 |
4.18 |
4.61 |
4.15 |
6.01 |
4.71 |
4.53 |
4.49 |
5.86 |
3.95 |
4.24 |
4.23 |
5.50 |
4.73 |
4.31 |
4.03 |
0.00 |
4.09 |
3.81 |
3.79 |
4.92 |
3.77 |
3.68 |
3.68 |
4.98 |
3.71 |
3.73 |
3.81 |
4.97 |
3.75 |
3.67 |
|
|
|
0.11 |
|
|
7.04 |
4.34 |
1.88 |
2.47 |
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.88 |
0.00 |
0.00 |
0.56 |
0.04 |
0.01 |
0.04 |
0.01 |
0.54 |
0.02 |
0.43 |
0.03 |
-0.06 |
0.01 |
-0.01 |
-0.08 |
0.37 |
-0.01 |
0.00 |
0.00 |
0.01 |
-0.06 |
-0.02 |
5.80 |
0.00 |
-0.02 |
-0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.01 |
0.00 |
0.00 |
3.66 |
4.92 |
3.72 |
3.61 |
3.59 |
4.82 |
3.15 |
-7.14 |
1.49 |
1.96 |
| Operating income |
-0.49 |
0.49 |
0.30 |
0.45 |
0.28 |
0.52 |
0.29 |
0.46 |
0.43 |
0.57 |
0.45 |
0.62 |
0.43 |
0.58 |
0.53 |
0.76 |
0.66 |
0.60 |
0.49 |
0.69 |
-0.17 |
0.26 |
0.56 |
0.97 |
0.33 |
0.21 |
0.58 |
0.32 |
0.29 |
0.17 |
0.13 |
0.19 |
0.23 |
-0.10 |
-0.22 |
0.08 |
0.19 |
0.15 |
0.10 |
0.20 |
0.13 |
0.13 |
-0.01 |
0.10 |
0.26 |
-0.17 |
0.11 |
0.10 |
| Non-operating income (net) |
-0.15 |
-0.11 |
-0.08 |
-0.14 |
-0.06 |
-0.10 |
-0.11 |
-0.15 |
-0.11 |
-0.11 |
-0.12 |
-0.14 |
-0.08 |
-0.09 |
-0.07 |
-0.13 |
-0.06 |
-0.08 |
-0.09 |
-0.11 |
-0.03 |
-0.11 |
-0.17 |
-0.18 |
-0.24 |
-0.14 |
-0.21 |
-0.26 |
-0.15 |
-0.19 |
-0.18 |
-0.21 |
-0.22 |
-0.20 |
-0.20 |
-0.29 |
-0.23 |
-0.19 |
-0.38 |
-0.31 |
-0.22 |
-0.22 |
-0.17 |
-0.28 |
-0.45 |
-0.05 |
-0.16 |
-0.26 |
| Income before tax |
-0.64 |
0.38 |
0.22 |
0.31 |
0.22 |
0.42 |
0.19 |
0.31 |
0.31 |
0.46 |
0.33 |
0.48 |
0.35 |
0.50 |
0.46 |
0.63 |
0.60 |
0.52 |
0.40 |
0.58 |
-0.21 |
0.15 |
0.40 |
0.79 |
0.09 |
0.07 |
0.38 |
0.06 |
0.14 |
-0.02 |
-0.04 |
-0.02 |
0.02 |
-0.31 |
-0.42 |
-0.20 |
-0.05 |
-0.03 |
-0.28 |
-0.11 |
-0.10 |
-0.10 |
-0.18 |
-0.18 |
-0.19 |
-0.22 |
-0.05 |
-0.16 |
| Income tax expense |
-0.16 |
0.08 |
0.05 |
0.08 |
0.05 |
0.01 |
0.04 |
0.07 |
0.06 |
0.10 |
0.07 |
0.07 |
0.04 |
0.12 |
0.12 |
0.14 |
0.15 |
0.10 |
0.10 |
0.13 |
-0.06 |
0.03 |
0.11 |
0.20 |
0.02 |
0.01 |
0.08 |
0.02 |
0.00 |
-0.07 |
-0.01 |
0.00 |
-0.37 |
-0.52 |
-0.07 |
0.00 |
-0.08 |
0.00 |
-0.04 |
0.02 |
0.01 |
0.01 |
-0.07 |
-0.03 |
-0.19 |
0.03 |
-0.02 |
-0.06 |
| Net income |
-0.48 |
0.29 |
0.17 |
0.24 |
0.17 |
0.40 |
0.15 |
0.24 |
0.25 |
0.36 |
0.27 |
0.42 |
0.31 |
0.38 |
0.34 |
0.48 |
0.46 |
0.42 |
0.30 |
0.44 |
-0.14 |
0.12 |
0.28 |
0.59 |
0.07 |
0.05 |
0.29 |
0.05 |
0.14 |
0.05 |
-0.03 |
-0.02 |
0.39 |
0.22 |
-0.36 |
-0.20 |
0.03 |
-0.04 |
-0.24 |
-0.13 |
-0.11 |
-0.11 |
-0.11 |
-0.15 |
0.00 |
-0.25 |
-0.03 |
-0.10 |
|
Feb-26 |
Feb-25 |
Feb-24 |
Feb-23 |
Feb-22 |
Feb-21 |
Feb-20 |
Feb-19 |
Feb-18 |
Feb-17 |
Feb-16 |
Feb-15 |
Feb-14 |
Feb-13 |
| Cash and cash equivalents |
0.20 |
0.30 |
0.19 |
0.46 |
2.95 |
1.77 |
0.48 |
0.97 |
0.68 |
1.22 |
0.59 |
1.13 |
0.31 |
|
| Short-term investments |
|
0.04 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
|
|
|
|
| Accounts receivable, net |
0.93 |
0.83 |
0.72 |
0.69 |
0.56 |
0.55 |
0.53 |
0.59 |
0.62 |
0.63 |
0.65 |
0.63 |
0.30 |
|
| Inventories |
5.17 |
4.99 |
4.95 |
4.78 |
4.50 |
4.30 |
4.35 |
4.33 |
4.42 |
4.46 |
4.42 |
4.16 |
1.84 |
|
| Other current assets |
0.41 |
0.40 |
0.41 |
0.32 |
0.34 |
0.36 |
0.36 |
0.34 |
0.41 |
0.46 |
0.45 |
1.19 |
0.13 |
|
| Total current assets |
6.72 |
6.56 |
6.29 |
6.27 |
8.37 |
6.99 |
5.73 |
6.25 |
6.15 |
6.79 |
6.11 |
7.10 |
2.57 |
|
| Property, plant and equipment, net |
16.01 |
15.96 |
15.55 |
15.24 |
15.26 |
15.43 |
15.08 |
9.86 |
10.77 |
11.51 |
11.85 |
|
|
|
| Goodwill |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.18 |
1.18 |
1.18 |
1.18 |
1.17 |
1.13 |
1.03 |
0.07 |
|
| Intangible assets |
2.16 |
2.32 |
2.43 |
2.47 |
2.29 |
2.11 |
2.09 |
2.83 |
3.14 |
3.50 |
3.88 |
4.24 |
1.43 |
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
26.77 |
29.31 |
28.79 |
28.75 |
30.77 |
29.39 |
27.27 |
21.51 |
22.54 |
23.76 |
23.77 |
25.76 |
9.36 |
|
|
| Accounts payable |
4.02 |
4.09 |
4.22 |
4.17 |
4.24 |
3.49 |
2.89 |
2.92 |
2.83 |
3.03 |
2.78 |
2.76 |
1.06 |
|
| Short-term debt |
1.27 |
0.76 |
0.96 |
1.74 |
1.47 |
0.82 |
0.78 |
0.15 |
0.17 |
0.32 |
0.33 |
0.62 |
0.06 |
|
| Current portion of long-term debt |
0.49 |
0.00 |
0.22 |
1.08 |
0.83 |
0.21 |
0.22 |
0.15 |
0.17 |
0.32 |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
2.53 |
2.00 |
1.95 |
2.13 |
2.30 |
2.19 |
1.91 |
1.76 |
1.69 |
2.02 |
1.76 |
2.50 |
-0.15 |
|
| Long-term debt |
8.41 |
7.39 |
7.39 |
7.83 |
7.14 |
8.10 |
8.49 |
9.77 |
11.71 |
11.18 |
11.89 |
|
|
|
| Capital lease obligations |
6.76 |
6.79 |
6.63 |
6.05 |
6.06 |
6.15 |
5.97 |
|
|
|
|
|
|
|
| Other non-current liabilities |
2.45 |
1.88 |
1.93 |
2.01 |
2.12 |
2.66 |
2.04 |
3.17 |
3.10 |
3.14 |
|
|
|
|
| Total liabilities |
24.93 |
25.92 |
26.05 |
27.14 |
27.75 |
28.06 |
24.99 |
20.06 |
21.14 |
22.38 |
22.16 |
23.59 |
7.60 |
|
|
| Common stock and paid-in capital |
0.46 |
1.90 |
1.92 |
1.80 |
0.46 |
0.06 |
1.69 |
1.88 |
1.97 |
1.99 |
1.86 |
1.91 |
0.27 |
0.00 |
| Retained earnings |
1.38 |
1.49 |
0.83 |
-0.19 |
2.56 |
1.26 |
0.59 |
-0.43 |
-0.57 |
-0.62 |
-0.24 |
0.26 |
1.49 |
|
| Common shares outstanding |
547 |
584 |
581 |
534 |
475 |
578 |
580 |
581 |
584 |
584 |
584 |
584 |
584 |
584 |
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 |
Feb-15 |
Nov-14 |
Aug-14 |
May-14 |
| Cash and cash equivalents |
0.20 |
0.20 |
0.28 |
0.16 |
0.30 |
0.21 |
0.28 |
0.30 |
0.19 |
0.22 |
0.27 |
0.23 |
0.46 |
4.41 |
3.40 |
3.21 |
2.95 |
2.71 |
2.90 |
2.22 |
1.77 |
1.89 |
2.43 |
2.06 |
0.48 |
0.42 |
0.46 |
0.71 |
0.97 |
0.49 |
1.67 |
1.25 |
0.67 |
0.47 |
0.57 |
1.06 |
1.22 |
0.81 |
0.93 |
1.48 |
0.59 |
0.59 |
0.78 |
0.99 |
1.13 |
|
|
|
| Short-term investments |
|
0.01 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
0.93 |
1.02 |
0.97 |
0.91 |
0.83 |
0.93 |
0.90 |
0.81 |
0.72 |
0.83 |
0.71 |
0.68 |
0.69 |
0.70 |
0.65 |
0.57 |
0.56 |
0.61 |
0.54 |
0.62 |
0.55 |
0.55 |
0.55 |
0.53 |
0.53 |
0.50 |
0.52 |
0.50 |
0.59 |
0.57 |
0.53 |
0.55 |
0.62 |
0.60 |
0.61 |
0.60 |
0.63 |
0.61 |
0.65 |
0.62 |
0.65 |
0.65 |
0.65 |
0.64 |
0.63 |
|
|
|
| Inventories |
5.17 |
5.50 |
5.19 |
4.98 |
4.99 |
5.14 |
5.04 |
4.72 |
4.95 |
5.18 |
5.05 |
4.84 |
4.78 |
5.05 |
4.75 |
4.57 |
4.50 |
4.67 |
4.18 |
4.27 |
4.30 |
4.64 |
4.27 |
4.27 |
4.35 |
4.62 |
4.34 |
4.39 |
4.33 |
4.64 |
4.31 |
4.32 |
4.42 |
4.72 |
4.42 |
4.44 |
4.46 |
4.67 |
4.43 |
4.42 |
4.42 |
4.42 |
4.25 |
4.19 |
4.16 |
|
|
|
| Other current assets |
0.41 |
0.37 |
0.41 |
0.36 |
0.40 |
0.38 |
0.40 |
0.36 |
0.41 |
0.42 |
0.38 |
0.28 |
0.32 |
0.49 |
0.45 |
0.31 |
0.34 |
0.38 |
0.35 |
0.25 |
0.36 |
0.36 |
0.32 |
0.25 |
0.36 |
0.43 |
0.29 |
0.29 |
0.34 |
0.40 |
0.32 |
0.34 |
0.42 |
0.64 |
0.32 |
0.33 |
0.48 |
0.39 |
0.36 |
0.35 |
0.45 |
0.45 |
0.45 |
0.55 |
1.19 |
|
|
|
| Total current assets |
6.72 |
7.10 |
6.85 |
6.42 |
6.56 |
6.67 |
6.65 |
6.21 |
6.29 |
6.66 |
6.42 |
6.06 |
6.27 |
10.69 |
9.26 |
8.68 |
8.37 |
8.38 |
7.99 |
7.38 |
6.99 |
7.44 |
7.58 |
7.13 |
5.73 |
5.98 |
5.63 |
5.91 |
6.25 |
6.11 |
6.85 |
6.49 |
6.15 |
6.46 |
5.92 |
6.43 |
6.79 |
6.48 |
6.37 |
6.87 |
6.11 |
6.11 |
6.12 |
6.37 |
7.10 |
|
|
|
| Property, plant and equipment, net |
16.01 |
15.88 |
15.84 |
15.88 |
15.96 |
15.73 |
|
|
|
|
15.39 |
15.24 |
15.24 |
9.09 |
9.08 |
14.98 |
15.26 |
15.17 |
15.06 |
15.15 |
15.43 |
14.83 |
14.88 |
14.88 |
15.08 |
15.06 |
15.06 |
14.94 |
9.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.18 |
1.04 |
1.18 |
1.17 |
1.15 |
1.15 |
1.15 |
1.13 |
1.13 |
1.01 |
1.03 |
1.01 |
|
|
|
| Intangible assets |
2.16 |
2.21 |
2.25 |
2.28 |
2.32 |
2.35 |
2.38 |
2.42 |
2.43 |
2.45 |
2.46 |
2.47 |
2.47 |
2.41 |
2.36 |
2.31 |
2.29 |
2.24 |
2.18 |
2.15 |
2.11 |
2.08 |
2.08 |
2.09 |
2.09 |
2.12 |
2.18 |
2.27 |
2.83 |
2.89 |
2.97 |
3.04 |
3.14 |
3.21 |
3.25 |
3.37 |
3.50 |
3.58 |
3.68 |
3.79 |
3.88 |
3.88 |
4.00 |
4.09 |
4.24 |
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
26.77 |
27.09 |
26.85 |
26.47 |
29.31 |
26.67 |
26.53 |
26.08 |
28.79 |
26.50 |
26.32 |
25.82 |
28.75 |
30.21 |
28.75 |
28.22 |
30.77 |
27.94 |
27.34 |
26.78 |
29.39 |
26.32 |
26.47 |
25.99 |
27.27 |
24.99 |
24.70 |
24.98 |
21.51 |
20.98 |
21.82 |
21.82 |
22.54 |
22.25 |
22.33 |
23.18 |
23.76 |
23.45 |
23.77 |
24.43 |
23.77 |
23.77 |
24.01 |
24.47 |
25.68 |
|
|
|
|
| Accounts payable |
4.02 |
4.04 |
3.99 |
3.83 |
4.09 |
4.03 |
4.22 |
3.90 |
4.22 |
4.12 |
4.15 |
4.01 |
4.17 |
3.98 |
4.02 |
3.97 |
4.24 |
4.07 |
3.55 |
3.39 |
3.49 |
3.40 |
3.39 |
3.40 |
2.89 |
3.18 |
2.95 |
3.08 |
2.92 |
3.12 |
2.95 |
3.09 |
2.83 |
3.15 |
3.01 |
3.16 |
3.03 |
2.88 |
2.81 |
2.88 |
2.78 |
2.78 |
2.72 |
2.79 |
2.76 |
|
|
|
| Short-term debt |
1.27 |
1.34 |
2.65 |
1.55 |
0.76 |
0.75 |
0.81 |
0.76 |
0.96 |
1.41 |
1.31 |
1.24 |
1.74 |
2.68 |
1.48 |
1.47 |
1.47 |
0.71 |
0.83 |
0.83 |
0.82 |
0.80 |
0.91 |
0.79 |
0.78 |
0.68 |
0.65 |
0.67 |
0.15 |
0.41 |
0.44 |
0.17 |
0.17 |
0.22 |
0.18 |
0.30 |
0.32 |
0.30 |
0.37 |
0.85 |
0.33 |
0.33 |
0.17 |
0.25 |
0.75 |
|
|
|
| Current portion of long-term debt |
0.49 |
0.60 |
1.19 |
0.83 |
0.00 |
0.06 |
0.13 |
0.08 |
0.22 |
0.74 |
0.64 |
0.57 |
1.08 |
2.03 |
0.83 |
0.83 |
0.83 |
0.08 |
0.21 |
0.21 |
0.21 |
0.21 |
0.33 |
0.22 |
0.22 |
0.13 |
0.02 |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
2.53 |
2.44 |
1.78 |
2.48 |
2.00 |
2.38 |
2.39 |
2.41 |
1.95 |
2.33 |
2.47 |
2.47 |
2.13 |
6.65 |
2.75 |
2.47 |
2.30 |
2.69 |
2.68 |
2.49 |
2.19 |
2.40 |
2.43 |
2.56 |
1.91 |
2.11 |
2.13 |
1.97 |
1.76 |
2.01 |
2.09 |
1.87 |
1.69 |
2.27 |
2.42 |
2.26 |
2.04 |
1.77 |
1.82 |
1.80 |
1.76 |
1.76 |
1.86 |
1.83 |
2.26 |
|
|
|
| Long-term debt |
8.41 |
8.42 |
6.94 |
7.01 |
7.39 |
7.78 |
7.78 |
7.77 |
7.39 |
7.80 |
7.81 |
7.83 |
7.83 |
7.09 |
7.11 |
7.12 |
7.14 |
7.92 |
8.13 |
8.15 |
8.10 |
8.33 |
7.83 |
7.83 |
8.49 |
8.01 |
7.99 |
9.03 |
9.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
6.76 |
6.42 |
6.44 |
6.48 |
6.79 |
6.37 |
6.29 |
6.29 |
6.63 |
6.19 |
6.21 |
6.13 |
6.05 |
6.09 |
6.11 |
6.14 |
6.06 |
6.14 |
6.09 |
6.08 |
6.15 |
5.94 |
5.96 |
5.97 |
5.97 |
5.98 |
6.70 |
5.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
2.45 |
1.86 |
1.86 |
1.83 |
1.88 |
1.95 |
1.96 |
1.96 |
1.93 |
2.01 |
2.00 |
1.99 |
2.01 |
2.08 |
2.09 |
2.18 |
2.12 |
2.46 |
2.52 |
2.64 |
2.66 |
2.50 |
2.23 |
2.00 |
2.04 |
1.85 |
1.87 |
1.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
24.93 |
24.59 |
23.77 |
23.25 |
25.92 |
23.30 |
23.51 |
23.16 |
26.05 |
23.97 |
24.11 |
23.82 |
27.14 |
29.40 |
24.37 |
24.15 |
27.75 |
25.63 |
25.38 |
25.08 |
28.06 |
24.94 |
24.97 |
24.79 |
24.99 |
22.58 |
22.35 |
22.93 |
20.06 |
19.59 |
20.45 |
20.43 |
21.14 |
21.42 |
21.74 |
22.00 |
22.38 |
22.24 |
22.56 |
22.97 |
22.16 |
22.16 |
20.63 |
22.41 |
23.51 |
|
|
|
|
| Common stock and paid-in capital |
0.46 |
0.57 |
1.36 |
1.59 |
1.90 |
1.96 |
1.95 |
1.91 |
1.92 |
1.88 |
1.86 |
1.84 |
1.80 |
1.24 |
1.15 |
1.10 |
0.46 |
0.12 |
0.11 |
0.07 |
0.06 |
-0.11 |
0.07 |
0.02 |
1.69 |
1.89 |
1.88 |
1.88 |
1.88 |
1.96 |
1.98 |
1.97 |
1.97 |
1.78 |
1.77 |
2.01 |
1.99 |
1.86 |
1.83 |
1.83 |
1.86 |
1.86 |
3.44 |
1.96 |
1.91 |
0.00 |
0.00 |
0.00 |
| Retained earnings |
1.38 |
1.94 |
1.72 |
1.64 |
1.49 |
1.40 |
1.07 |
1.00 |
0.83 |
0.65 |
0.36 |
0.16 |
-0.19 |
-0.42 |
3.24 |
2.97 |
2.56 |
2.19 |
1.85 |
1.62 |
1.26 |
1.48 |
1.43 |
1.17 |
0.59 |
0.52 |
0.47 |
0.17 |
-0.43 |
-0.57 |
-0.61 |
-0.58 |
-0.57 |
-0.96 |
-1.18 |
-0.82 |
-0.62 |
-0.65 |
-0.61 |
-0.38 |
-0.24 |
-0.24 |
-0.06 |
0.11 |
0.26 |
|
|
|
| Common shares outstanding |
510 |
535 |
570 |
575 |
584 |
584 |
583 |
581 |
583 |
581 |
582 |
582 |
580 |
539 |
576 |
576 |
574 |
574 |
573 |
571 |
464 |
472 |
583 |
584 |
479 |
581 |
581 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
584 |
475 |
475 |
475 |
584 |
|
Feb-26 |
Feb-25 |
Feb-24 |
Feb-23 |
Feb-22 |
Feb-21 |
Feb-20 |
Feb-19 |
Feb-18 |
Feb-17 |
Feb-16 |
Feb-15 |
Feb-14 |
Feb-13 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
2.64 |
2.50 |
2.44 |
2.46 |
2.31 |
2.12 |
2.26 |
1.74 |
1.90 |
1.80 |
1.61 |
0.72 |
0.68 |
0.02 |
| Stock-based compensation |
0.10 |
0.11 |
0.10 |
0.14 |
0.10 |
0.06 |
0.03 |
0.05 |
0.05 |
0.05 |
0.10 |
0.34 |
0.01 |
|
| Change in inventory |
-0.25 |
-0.07 |
-0.22 |
-0.55 |
-0.31 |
0.01 |
-0.04 |
0.08 |
0.05 |
0.00 |
-0.25 |
-0.05 |
-0.04 |
0.02 |
| Other working capital changes |
-0.12 |
0.15 |
0.33 |
0.80 |
1.42 |
1.72 |
-0.35 |
-0.18 |
-0.97 |
-0.05 |
-0.56 |
-1.17 |
-0.59 |
0.00 |
| Capital expenditures |
-1.84 |
-1.93 |
-2.03 |
-2.15 |
-1.61 |
-1.63 |
-1.48 |
-1.36 |
-1.55 |
-1.41 |
-0.96 |
-0.33 |
-0.13 |
-0.03 |
| Others incl. marketable securities changes |
0.16 |
0.04 |
0.28 |
0.18 |
0.07 |
0.06 |
1.10 |
1.28 |
1.08 |
0.34 |
0.15 |
-5.62 |
-0.65 |
0.05 |
| Dividend payout |
-0.32 |
-0.30 |
-0.28 |
-4.24 |
-0.32 |
-0.16 |
-0.16 |
-0.16 |
-0.25 |
-0.25 |
|
-0.03 |
|
-0.05 |
| Common stock repurchases |
-1.48 |
-0.08 |
-0.04 |
-0.04 |
-0.03 |
-1.88 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
|
|
|
|
| Net Debt Issuance |
1.02 |
-0.31 |
-0.87 |
0.92 |
-0.44 |
1.00 |
-1.84 |
-1.13 |
-0.83 |
0.17 |
-0.64 |
6.96 |
1.00 |
-0.03 |
|
| Change in cash |
-0.09 |
0.10 |
-0.27 |
-2.49 |
1.19 |
1.29 |
-0.49 |
0.29 |
-0.55 |
0.64 |
-0.55 |
0.82 |
0.27 |
-0.02 |
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 |
Feb-15 |
Nov-14 |
Aug-14 |
May-14 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.66 |
0.02 |
0.02 |
0.79 |
0.58 |
0.01 |
0.58 |
0.76 |
0.49 |
0.57 |
0.57 |
0.73 |
0.58 |
0.57 |
0.56 |
0.75 |
0.55 |
0.54 |
0.52 |
0.69 |
0.50 |
0.50 |
0.48 |
0.48 |
0.56 |
0.51 |
0.51 |
0.68 |
0.40 |
0.40 |
0.40 |
0.54 |
0.44 |
0.44 |
0.44 |
0.58 |
0.43 |
0.43 |
0.42 |
0.53 |
0.40 |
0.40 |
0.37 |
0.48 |
0.21 |
0.15 |
0.15 |
0.21 |
| Stock-based compensation |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.01 |
0.06 |
0.33 |
0.01 |
0.00 |
0.00 |
| Change in inventory |
0.30 |
-0.32 |
-0.22 |
0.00 |
0.14 |
-0.10 |
-0.33 |
0.21 |
0.27 |
-0.16 |
-0.23 |
-0.10 |
0.19 |
-0.37 |
-0.23 |
-0.13 |
0.11 |
-0.52 |
0.08 |
0.01 |
0.33 |
-0.39 |
-0.01 |
-0.01 |
0.27 |
-0.29 |
0.04 |
-0.06 |
0.31 |
-0.33 |
0.01 |
0.09 |
0.32 |
-0.30 |
0.01 |
0.01 |
0.22 |
-0.22 |
-0.02 |
0.02 |
0.24 |
0.24 |
-0.07 |
-0.03 |
0.16 |
-0.14 |
-0.04 |
-0.04 |
| Other working capital changes |
-0.26 |
1.94 |
1.00 |
-0.06 |
0.02 |
0.61 |
0.13 |
-0.05 |
0.15 |
-0.05 |
0.15 |
0.17 |
-0.02 |
0.19 |
0.30 |
0.34 |
0.04 |
0.60 |
0.45 |
0.33 |
0.06 |
0.15 |
0.14 |
0.14 |
-0.32 |
0.07 |
-0.27 |
0.18 |
-0.11 |
-0.20 |
-0.15 |
0.27 |
-0.47 |
-0.31 |
-0.24 |
0.05 |
0.04 |
0.00 |
-0.08 |
0.00 |
-0.31 |
-0.31 |
-0.06 |
-0.31 |
-1.12 |
0.02 |
-0.06 |
-0.02 |
| Capital expenditures |
-0.43 |
-0.46 |
-0.37 |
-0.58 |
-0.48 |
-0.49 |
-0.41 |
-0.54 |
-0.50 |
-0.45 |
-0.46 |
-0.62 |
-0.59 |
-0.51 |
-0.45 |
-0.61 |
-0.39 |
-0.39 |
-0.31 |
-0.51 |
-0.55 |
-0.38 |
-0.30 |
-0.30 |
-0.39 |
-0.37 |
-0.35 |
-0.36 |
-0.45 |
-0.29 |
-0.28 |
-0.35 |
-0.48 |
-0.31 |
-0.33 |
-0.42 |
-0.36 |
-0.31 |
-0.34 |
-0.40 |
-0.24 |
-0.24 |
-0.27 |
-0.21 |
-0.10 |
-0.08 |
-0.05 |
-0.10 |
| Others incl. marketable securities changes |
0.03 |
-0.82 |
0.00 |
0.11 |
0.01 |
0.00 |
0.02 |
0.01 |
0.08 |
0.01 |
-0.43 |
0.17 |
-1.39 |
0.01 |
0.02 |
0.06 |
0.03 |
0.01 |
0.01 |
0.02 |
-0.08 |
0.12 |
0.01 |
0.01 |
0.04 |
0.03 |
0.96 |
0.07 |
0.72 |
0.01 |
0.47 |
0.07 |
0.63 |
0.45 |
0.05 |
-0.05 |
0.03 |
0.10 |
0.05 |
0.16 |
0.03 |
0.03 |
-0.05 |
0.36 |
0.31 |
-5.27 |
-0.67 |
0.02 |
| Dividend payout |
-0.08 |
-0.08 |
-0.08 |
-0.09 |
-0.09 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-4.00 |
-0.08 |
-0.08 |
-0.09 |
-0.08 |
-0.09 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
-0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
-0.13 |
-0.65 |
-0.24 |
-0.31 |
-0.08 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
-0.02 |
0.00 |
-0.01 |
-0.02 |
-0.18 |
0.00 |
0.00 |
-0.02 |
|
|
|
-0.02 |
-0.03 |
-0.42 |
-1.24 |
-0.02 |
|
|
|
-0.02 |
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.12 |
0.27 |
-0.01 |
-0.02 |
-0.02 |
-0.06 |
0.04 |
-0.21 |
-0.47 |
0.08 |
0.03 |
-0.51 |
-0.24 |
1.18 |
-0.02 |
-0.01 |
-0.04 |
-0.34 |
-0.03 |
-0.02 |
-0.31 |
-0.29 |
0.11 |
0.11 |
0.00 |
-0.02 |
-1.13 |
-0.76 |
-0.40 |
-0.76 |
0.38 |
1.17 |
-0.24 |
-0.08 |
-0.43 |
-0.34 |
0.06 |
-0.14 |
-0.57 |
0.56 |
-0.28 |
-0.28 |
-0.15 |
-0.48 |
0.38 |
5.30 |
1.36 |
-0.11 |
|
| Change in cash |
0.00 |
-0.10 |
0.12 |
-0.14 |
0.09 |
-0.08 |
-0.01 |
0.10 |
-0.03 |
-0.04 |
-0.42 |
-0.23 |
-5.44 |
1.02 |
0.14 |
0.31 |
0.24 |
-0.19 |
0.68 |
0.46 |
-0.12 |
-0.55 |
0.37 |
0.37 |
0.06 |
-0.05 |
-0.25 |
-0.25 |
0.48 |
-1.18 |
0.42 |
0.57 |
0.20 |
-0.10 |
-0.49 |
-0.16 |
0.41 |
-0.12 |
-0.55 |
0.90 |
-0.15 |
-0.15 |
-0.21 |
-0.14 |
0.17 |
0.00 |
0.70 |
-0.05 |