RADCQ

Rite Aid Corporation RADCQ

Trading inactive

Finances

2023 2022 2021 2020 2019 2018 2017 2016
Revenue 24.092 B -1.94 % 24.568 B 2.18 % 24.043 B 9.64 % 21.928 B 1.33 % 21.640 B 0.51 % 21.529 B -6.10 % 22.928 B -25.41 % 30.737 B
Net income -719.188 M -37.68 % -522.372 M -474.61 % -90.909 M 79.90 % -452.174 M 43.25 % -796.832 M 32.78 % -1.185 B -29 346.53 % 4.053 M -97.55 % 165.465 M
Income before tax -725.655 M -37.92 % -526.152 M -337.63 % -120.227 M -47.32 % -81.612 M 86.16 % -589.477 M -1 253.72 % -43.545 M -189.75 % 48.518 M -82.57 % 278.404 M
Income before tax ratio -0.03 -40.64 % -0.02 -328.28 % -0.01 -34.36 % 0.00 86.34 % -0.03 -1 246.80 % 0.00 -195.58 % 0.00 -76.64 % 0.01
EBITDA 340.944 M -26.90 % 466.435 M 1.66 % 458.813 M -19.98 % 573.341 M 14 926.51 % -3.867 M -100.75 % 514.900 M -25.92 % 695.084 M -48.49 % 1.350 B
Net income ratio -0.03 -40.40 % -0.02 -462.33 % 0.00 81.66 % -0.02 44.00 % -0.04 33.12 % -0.06 -31 246.46 % 0.00 -96.72 % 0.01
Ratio EBITDA 0.01 -25.46 % 0.02 -0.51 % 0.02 -27.01 % 0.03 14 731.22 % 0.00 -100.75 % 0.02 -21.11 % 0.03 -30.95 % 0.04
Gross profit ratio 0.20 -4.06 % 0.21 11.95 % 0.19 -8.91 % 0.20 -5.69 % 0.22 -2.67 % 0.22 0.51 % 0.22 -13.24 % 0.25
Weighted average shs out dil 54.680 M 1.16 % 54.055 M 0.75 % 53.653 M 0.80 % 53.228 M 0.71 % 52.854 M 0.71 % 52.481 M -1.06 % 53.041 M 1.77 % 52.118 M
Weighted average shs out 54.680 M 1.16 % 54.055 M 0.75 % 53.653 M 0.80 % 53.228 M 0.71 % 52.854 M 0.71 % 52.481 M 0.50 % 52.221 M 1.96 % 51.219 M
EPS diluted -13.15 -36.13 % -9.66 -471.60 % -1.69 80.12 % -8.50 43.63 % -15.08 33.24 % -22.59 -29 668.06 % 0.08 -97.59 % 3.17
Earnings per share -13.15 -36.13 % -9.66 -471.60 % -1.69 80.12 % -8.50 43.63 % -15.08 33.24 % -22.59 -29 210.82 % 0.08 -97.60 % 3.23
Gross profit 4.804 B -5.92 % 5.106 B 14.39 % 4.464 B -0.12 % 4.469 B -4.43 % 4.676 B -2.17 % 4.780 B -5.62 % 5.065 B -35.29 % 7.826 B
Income tax expense -6.467 M -71.08 % -3.780 M 81.25 % -20.157 M -105.20 % 387.607 M 400.29 % 77.477 M -74.68 % 305.987 M 588.57 % 44.438 M -60.65 % 112.939 M
Cost of revenue 19.288 B -0.89 % 19.462 B -0.60 % 19.579 B 12.14 % 17.459 B 2.92 % 16.963 B 1.28 % 16.749 B -6.24 % 17.863 B -22.03 % 22.910 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 4.740 B -3.97 % 4.936 B 13.93 % 4.332 B 2.56 % 4.224 B -8.01 % 4.592 B -1.27 % 4.651 B -2.63 % 4.777 B -31.62 % 6.986 B
Cost and expenses 24.028 B -1.52 % 24.398 B 2.03 % 23.912 B 10.28 % 21.683 B 0.59 % 21.556 B 0.73 % 21.400 B -5.48 % 22.640 B -24.27 % 29.896 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 4.740 B -3.97 % 4.936 B 13.93 % 4.332 B 2.56 % 4.224 B -8.01 % 4.592 B -1.27 % 4.651 B -2.63 % 4.777 B -31.62 % 6.986 B
Interest income 0.000 0.000 0.000 0.000 0.000 -100.00 % 223.000 K 72.87 % 129.000 K 0.000
Interest expense 224.399 M 17.12 % 191.601 M -4.86 % 201.388 M -12.31 % 229.657 M 0.85 % 227.728 M 12.19 % 202.991 M 1.40 % 200.194 M -55.49 % 449.770 M
Depreciation and amortization 276.583 M -6.46 % 295.686 M -9.61 % 327.124 M -0.35 % 328.277 M -8.27 % 357.882 M -7.30 % 386.057 M -5.23 % 407.366 M -20.00 % 509.212 M
Operating income 64.361 M -62.31 % 170.749 M 29.66 % 131.689 M -46.26 % 245.064 M 191.82 % 83.977 M -34.82 % 128.843 M -55.22 % 287.718 M -65.76 % 840.311 M
Operating income ratio 0.00 -61.56 % 0.01 26.89 % 0.01 -50.99 % 0.01 187.98 % 0.00 -35.16 % 0.01 -52.31 % 0.01 -54.10 % 0.03
Total other income expenses net -766.882 M -17.98 % -649.998 M -158.02 % -251.916 M 22.89 % -326.676 M 51.49 % -673.454 M -290.66 % -172.388 M 27.93 % -239.194 M 7.72 % -259.208 M
2023 2022 2021 2020 2019 2018 2017 2016
2023 2022 2021 2020 2019 2018 2017 2016
Net debt 5.662 B -3.81 % 5.886 B -6.14 % 6.271 B 3.02 % 6.088 B 81.70 % 3.350 B 13.79 % 2.944 B -3.32 % 3.045 B -55.67 % 6.870 B
Total investments 7.457 M 0.69 % 7.406 M 5.18 % 7.041 M 0.27 % 7.022 M -2.35 % 7.191 M -1.25 % 7.282 M 5.94 % 6.874 M -99.32 % 1.004 B
Total debt 5.820 B -1.80 % 5.926 B -7.87 % 6.432 B 2.00 % 6.306 B 80.44 % 3.495 B 3.04 % 3.392 B 3.06 % 3.291 B -52.95 % 6.994 B
Accumulated other comprehensive income loss -14.852 M 3.79 % -15.437 M 35.82 % -24.054 M 50.81 % -48.898 M -57.44 % -31.059 M 10.10 % -34.549 M 18.36 % -42.317 M 11.44 % -47.781 M
Retained earnings -6.554 B -12.33 % -5.835 B -9.82 % -5.313 B -1.74 % -5.222 B -10.80 % -4.713 B -10.06 % -4.282 B 18.23 % -5.237 B 0.08 % -5.241 B
Common stock 56.629 M 1.57 % 55.752 M 1.10 % 55.143 M 0.78 % 54.716 M 1.30 % 54.016 M -94.94 % 1.067 B 1.29 % 1.054 B 0.57 % 1.048 B
Total equity -594.233 M -613.03 % 115.828 M -81.17 % 615.154 M -8.80 % 674.527 M -43.16 % 1.187 B -25.88 % 1.601 B 160.72 % 614.070 M 5.61 % 581.428 M
Other non current liabilities 97.577 M -91.74 % 1.181 B -11.02 % 1.327 B 4.48 % 1.271 B 170.20 % 470.215 M -12.85 % 539.563 M -88.49 % 4.688 B 560.59 % 709.661 M
Long term debt 5.311 B -0.64 % 5.345 B -9.55 % 5.909 B 1.76 % 5.807 B 66.93 % 3.479 B 3.20 % 3.371 B 2.99 % 3.273 B -53.02 % 6.967 B
Total non current liabilities 6.339 B -2.87 % 6.526 B -9.82 % 7.237 B 2.25 % 7.077 B 78.65 % 3.962 B 0.95 % 3.924 B -50.79 % 7.974 B 3.58 % 7.699 B
Other current liabilities 637.609 M -9.63 % 705.564 M 24.11 % 568.516 M -19.54 % 706.565 M -2.91 % 727.731 M -55.79 % 1.646 B 33.58 % 1.232 B -3.07 % 1.271 B
Deferred revenue 2.030 M 0.000 -100.00 % 3.754 M -92.87 % 52.668 M 3.19 % 51.042 M 2.01 % 50.036 M 6.77 % 46.864 M -47.03 % 88.470 M
Short term debt 508.735 M -12.47 % 581.195 M 11.09 % 523.161 M 4.84 % 499.001 M 2 997.27 % 16.111 M -61.11 % 41.432 M 133.96 % 17.709 M -34.04 % 26.848 M
Total current liabilities 2.713 B -7.37 % 2.929 B 12.53 % 2.603 B -5.91 % 2.766 B 13.23 % 2.443 B -29.47 % 3.464 B 15.27 % 3.005 B 0.28 % 2.997 B
Total liabilities 9.052 B -4.26 % 9.455 B -3.91 % 9.840 B -0.04 % 9.844 B 53.70 % 6.405 B -13.31 % 7.388 B -32.71 % 10.980 B 2.66 % 10.696 B
Other non current assets 43.465 M -45.08 % 79.137 M -36.69 % 124.994 M -11.54 % 141.305 M -78.48 % 656.723 M -17.95 % 800.369 M -27.12 % 1.098 B 413.43 % 213.890 M
Long term investments 7.457 M 0.69 % 7.406 M 5.18 % 7.041 M 0.27 % 7.022 M -2.35 % 7.191 M -1.25 % 7.282 M -98.98 % 715.406 M -28.77 % 1.004 B
Intangible assets 250.112 M -14.11 % 291.196 M -14.48 % 340.519 M -5.28 % 359.491 M 0.000 0.000 0.000 0.000
GoodWill 507.936 M -42.22 % 879.136 M -20.67 % 1.108 B 0.00 % 1.108 B 0.00 % 1.108 B -22.02 % 1.421 B -15.55 % 1.683 B -1.79 % 1.713 B
Goodwill and intangible assets 758.048 M -35.23 % 1.170 B -19.21 % 1.449 B -1.29 % 1.468 B 32.44 % 1.108 B -22.02 % 1.421 B -15.55 % 1.683 B -1.79 % 1.713 B
Property plant equipment net 3.405 B -10.46 % 3.803 B -8.25 % 4.145 B 0.62 % 4.119 B 214.79 % 1.309 B -8.58 % 1.431 B -6.24 % 1.526 B -32.32 % 2.255 B
Total non current assets 5.157 B -15.76 % 6.122 B -10.76 % 6.860 B 0.61 % 6.818 B 95.37 % 3.490 B -17.97 % 4.254 B -34.84 % 6.528 B -2.94 % 6.726 B
Other current assets 93.194 M -56.35 % 213.498 M 99.64 % 106.941 M -76.54 % 455.866 M 53.64 % 296.713 M -62.93 % 800.499 M -36.43 % 1.259 B 882.65 % 128.144 M
Short term investments 7.457 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 6.874 M 0.000
cash and cash equivalents 157.151 M 295.64 % 39.721 M -75.31 % 160.902 M -26.25 % 218.180 M 51.14 % 144.353 M -67.73 % 447.334 M 82.28 % 245.410 M 97.16 % 124.471 M
Cash and short term investments 157.151 M 295.64 % 39.721 M -75.31 % 160.902 M -26.25 % 218.180 M 51.14 % 144.353 M -67.73 % 447.334 M 77.31 % 252.284 M 102.68 % 124.471 M
Total current assets 3.301 B -4.30 % 3.449 B -4.06 % 3.595 B -2.85 % 3.701 B -9.78 % 4.102 B -13.38 % 4.735 B -6.51 % 5.065 B 11.31 % 4.551 B
Inventory 1.901 B -2.99 % 1.959 B 5.07 % 1.865 B -2.95 % 1.922 B 2.65 % 1.872 B 4.02 % 1.800 B 0.56 % 1.790 B -33.65 % 2.697 B
Net receivables 1.150 B -14.41 % 1.343 B -8.13 % 1.462 B 13.65 % 1.287 B -28.06 % 1.789 B -4.30 % 1.869 B 5.53 % 1.771 B 10.63 % 1.601 B
Tax assets 942.696 M -11.23 % 1.062 B -6.37 % 1.134 B 4.76 % 1.083 B 164.68 % 409.084 M -31.13 % 594.019 M -60.55 % 1.506 B -2.18 % 1.539 B
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 1.495 B -4.88 % 1.571 B 9.31 % 1.437 B -3.14 % 1.484 B -8.31 % 1.619 B -1.98 % 1.651 B 2.32 % 1.614 B 4.61 % 1.543 B
Tax payables 86.920 M 15.79 % 75.068 M 1.65 % 73.848 M -3.86 % 76.816 M -4.82 % 80.708 M -35.58 % 125.289 M -11.41 % 141.420 M -9.35 % 155.999 M
Deferred revenue non current 2.386 B -8.67 % 2.612 B -8.23 % 2.846 B 4.26 % 2.730 B 21 430.79 % 12.678 M -8.23 % 13.815 M 3.17 % 13.391 M -38.40 % 21.738 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 2.888 B -9.40 % 3.188 B -5.21 % 3.363 B 4.44 % 3.220 B 13 280.29 % 24.064 M -53.22 % 51.446 M -6.16 % 54.823 M 3.64 % 52.895 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 5.966 B 0.65 % 5.927 B 0.51 % 5.897 B 0.11 % 5.891 B 0.24 % 5.877 B 0.21 % 5.865 B 21.17 % 4.840 B 0.36 % 4.823 B
Deferred tax liabilities non current 930.328 M -10.71 % 1.042 B -6.91 % 1.119 B 4.99 % 1.066 B 4 330.20 % 24.064 M -21.81 % 30.775 M -17.28 % 37.204 M -29.66 % 52.895 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 8.458 B -11.63 % 9.571 B -8.45 % 10.455 B -0.61 % 10.518 B 38.56 % 7.591 B -15.55 % 8.989 B -22.46 % 11.594 B 2.81 % 11.277 B
2023 2022 2021 2020 2019 2018 2017 2016
2023 2022 2021 2020 2019 2018 2017 2016
Deferred income tax 7.703 M 214.82 % -6.709 M 36.90 % -10.633 M -102.76 % 385.904 M 303.50 % 95.638 M -63.27 % 260.411 M 643.22 % 35.038 M -55.92 % 79.488 M
Stock based compensation 11.537 M -11.59 % 13.050 M 0.36 % 13.003 M -19.17 % 16.087 M 0.000 0.000 0.000 0.000
Change in working capital -100.478 M -159.41 % 169.122 M 538.95 % -38.529 M -111.92 % 323.235 M 174.57 % -433.470 M -462.57 % -77.052 M 76.06 % -321.804 M -343.65 % 132.079 M
Accounts receivables 151.610 M 180.31 % 54.086 M 129.65 % -182.404 M -137.49 % 486.563 M 741.53 % -75.844 M 78.30 % -349.481 M -118.99 % -159.590 M -154.72 % 291.659 M
Inventory 5.158 M 105.31 % -97.112 M -154.78 % 177.263 M 1 070.75 % 15.141 M 133.91 % -44.645 M -337.03 % 18.835 M 138.14 % -49.381 M -127.14 % 181.958 M
Accounts payables -96.570 M -169.36 % 139.228 M 493.61 % -35.372 M 61.58 % -92.062 M -173.11 % 125.925 M -40.46 % 211.511 M 434.90 % 39.542 M 286.63 % -21.187 M
Other working capital -160.676 M -320.35 % 72.920 M 3 575.40 % 1.984 M 102.30 % -86.407 M 80.31 % -438.906 M -1 142.95 % 42.083 M 127.62 % -152.375 M 52.43 % -320.351 M
Other non cash items 975.909 M 3.96 % 938.715 M 50.91 % 622.048 M 228.13 % 189.572 M -83.20 % 1.129 B -4.59 % 1.183 B 13.46 % 1.043 B 53.95 % 677.152 M
Net cash provided by operating activities -52.439 M -113.83 % 379.272 M 260.60 % 105.179 M -79.41 % 510.857 M 323.41 % -228.665 M -144.71 % 511.470 M 179.45 % 183.027 M -81.65 % 997.402 M
Investments in property plant and equipment -247.685 M -12.22 % -220.713 M 1.88 % -224.941 M -4.92 % -214.386 M 12.38 % -244.689 M -13.93 % -214.764 M 26.90 % -293.797 M 56.15 % -669.995 M
Acquisitions net 142.926 M 87.56 % 76.204 M -26.09 % 103.106 M 59.76 % 64.537 M 48.19 % 43.550 M 57.87 % 27.586 M 63.70 % 16.852 M 100.97 % -1.732 B
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 69.582 M 566.75 % 10.436 M -57.61 % 24.621 M -37.62 % 39.471 M -94.09 % 667.327 M 479.20 % 115.216 M 180.64 % -142.875 M 0.000
Net cash used for investing activites -104.759 M 21.86 % -134.073 M -37.92 % -97.214 M 11.93 % -110.378 M -123.68 % 466.188 M 747.83 % -71.962 M 82.86 % -419.820 M 82.52 % -2.402 B
Debt repayment 263.059 M 178.28 % -336.036 M -3 798.78 % -8.619 M 97.40 % -331.103 M -137.43 % 884.630 M 421.82 % -274.882 M -187.71 % 313.412 M -79.21 % 1.508 B
Common stock issued 0.000 0.000 -100.00 % 53.000 K 0.000 -100.00 % 2.294 M -60.42 % 5.796 M -16.62 % 6.951 M -38.90 % 11.376 M
Common stock repurchased -2.662 M -2.86 % -2.588 M 0.000 100.00 % -1.921 M 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 11.569 M 138.13 % -30.344 M 46.46 % -56.677 M -1 373.35 % 4.451 M 100.31 % -1.427 B -4 631.23 % 31.502 M -15.70 % 37.369 M 135.30 % -105.854 M
Net cash used provided by financing activities 274.628 M 174.96 % -366.380 M -461.56 % -65.243 M 80.03 % -326.652 M 39.57 % -540.504 M -127.50 % -237.584 M -166.41 % 357.732 M -74.68 % 1.413 B
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 117.430 M 196.90 % -121.181 M -111.57 % -57.278 M -177.58 % 73.827 M 124.37 % -302.981 M -250.05 % 201.924 M 66.96 % 120.939 M 1 310.86 % 8.572 M
Cash at beginning of period 39.721 M -75.31 % 160.902 M -26.25 % 218.180 M 51.14 % 144.353 M -67.73 % 447.334 M 82.28 % 245.410 M 97.16 % 124.471 M 7.40 % 115.899 M
Cash at end of period 157.151 M 295.64 % 39.721 M -75.31 % 160.902 M -26.25 % 218.180 M 51.14 % 144.353 M -67.73 % 447.334 M 82.28 % 245.410 M 97.16 % 124.471 M
Operating cash flow -52.439 M -113.83 % 379.272 M 260.60 % 105.179 M -79.41 % 510.857 M 323.41 % -228.665 M -144.71 % 511.470 M 179.45 % 183.027 M -81.65 % 997.402 M
Capital expenditure -247.685 M -12.22 % -220.713 M 1.88 % -224.941 M -4.92 % -214.386 M 12.38 % -244.689 M -13.93 % -214.764 M 26.90 % -293.797 M 56.15 % -669.995 M
Free CashFlow -300.124 M -289.28 % 158.559 M 232.40 % -119.762 M -140.40 % 296.471 M 162.63 % -473.354 M -259.54 % 296.706 M 367.86 % -110.770 M -133.83 % 327.407 M
2023 2022 2021 2020 2019 2018 2017 2016
2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
Revenue 5.646 B -0.13 % 5.653 B -7.22 % 6.093 B 0.16 % 6.083 B 3.09 % 5.901 B -1.89 % 6.015 B -0.84 % 6.065 B -2.62 % 6.229 B 1.90 % 6.113 B
Net income -1.010 B -229.56 % -306.409 M -26.98 % -241.311 M -259.39 % -67.144 M 79.73 % -331.290 M -200.65 % -110.191 M 71.68 % -389.062 M -978.99 % -36.058 M 64.05 % -100.301 M
Income before tax -1.007 B -230.40 % -304.916 M -16.06 % -262.732 M -288.35 % -67.654 M 78.81 % -319.323 M -199.29 % -106.694 M 73.04 % -395.757 M -962.92 % -37.233 M 61.61 % -96.991 M
Income before tax ratio -0.18 -230.82 % -0.05 -25.08 % -0.04 -287.74 % -0.01 79.45 % -0.05 -205.05 % -0.02 72.81 % -0.07 -991.57 % -0.01 62.33 % -0.02
EBITDA -3.091 M -103.94 % 78.378 M -8.96 % 86.089 M -16.14 % 102.661 M 39.65 % 73.511 M -18.13 % 89.790 M 19.04 % 75.431 M -48.24 % 145.735 M 45.13 % 100.417 M
Net income ratio -0.18 -229.97 % -0.05 -36.85 % -0.04 -258.83 % -0.01 80.34 % -0.06 -206.43 % -0.02 71.44 % -0.06 -1 008.07 % -0.01 64.72 % -0.02
Ratio EBITDA 0.00 -103.95 % 0.01 -1.88 % 0.01 -16.27 % 0.02 35.47 % 0.01 -16.56 % 0.01 20.04 % 0.01 -46.85 % 0.02 42.43 % 0.02
Gross profit ratio 0.19 -6.92 % 0.21 6.46 % 0.20 -1.04 % 0.20 1.14 % 0.20 -1.67 % 0.20 1.93 % 0.20 -8.88 % 0.21 5.11 % 0.20
Weighted average shs out dil 55.306 M 0.23 % 55.179 M 0.34 % 54.993 M 0.37 % 54.792 M 0.45 % 54.548 M 0.37 % 54.348 M 0.26 % 54.208 M 0.07 % 54.168 M 0.33 % 53.989 M
Weighted average shs out 55.306 M 0.23 % 55.179 M 0.34 % 54.993 M 0.37 % 54.792 M 0.45 % 54.548 M 0.37 % 54.348 M 0.26 % 54.208 M 0.07 % 54.168 M 0.33 % 53.989 M
EPS diluted -18.26 -229.01 % -5.55 -26.42 % -4.39 -256.91 % -1.23 79.74 % -6.07 -199.01 % -2.03 71.73 % -7.18 -971.64 % -0.67 63.98 % -1.86
Earnings per share -18.26 -229.01 % -5.55 -26.42 % -4.39 -256.91 % -1.23 79.74 % -6.07 -199.01 % -2.03 71.73 % -7.18 -971.64 % -0.67 63.98 % -1.86
Gross profit 1.096 B -7.04 % 1.179 B -1.22 % 1.193 B -0.89 % 1.204 B 4.27 % 1.154 B -3.53 % 1.197 B 1.07 % 1.184 B -11.27 % 1.334 B 7.10 % 1.246 B
Income tax expense 2.338 M 56.60 % 1.493 M 106.97 % -21.421 M -4 100.20 % -510.000 K -104.26 % 11.967 M 242.21 % 3.497 M 152.23 % -6.695 M -469.79 % -1.175 M -135.50 % 3.310 M
Cost of revenue 4.550 B 1.70 % 4.475 B -8.68 % 4.900 B 0.41 % 4.880 B 2.80 % 4.747 B -1.48 % 4.818 B -1.30 % 4.881 B -0.27 % 4.894 B 0.56 % 4.867 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 1.168 B 0.14 % 1.166 B -0.80 % 1.175 B 0.42 % 1.171 B 1.83 % 1.150 B -2.33 % 1.177 B -0.39 % 1.182 B -6.35 % 1.262 B 3.47 % 1.219 B
Cost and expenses 5.718 B 1.37 % 5.641 B -7.15 % 6.075 B 0.41 % 6.050 B 2.61 % 5.896 B -1.65 % 5.995 B -1.12 % 6.063 B -1.51 % 6.156 B 1.14 % 6.086 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 1.168 B 0.14 % 1.166 B -0.80 % 1.175 B 0.42 % 1.171 B 1.83 % 1.150 B -2.33 % 1.177 B -0.39 % 1.182 B -6.35 % 1.262 B 3.47 % 1.219 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 72.658 M 11.40 % 65.220 M -1.67 % 66.331 M 15.53 % 57.416 M 9.30 % 52.533 M 9.17 % 48.119 M 4.39 % 46.094 M -3.56 % 47.794 M -1.64 % 48.592 M
Depreciation and amortization 69.029 M 4.76 % 65.895 M -3.73 % 68.450 M -1.51 % 69.496 M 1.36 % 68.564 M -2.15 % 70.073 M -4.00 % 72.995 M 0.03 % 72.973 M -1.20 % 73.859 M
Operating income -72.120 M -677.75 % 12.483 M -29.23 % 17.639 M -46.81 % 33.165 M 570.41 % 4.947 M -74.91 % 19.717 M 709.40 % 2.436 M -96.65 % 72.762 M 173.97 % 26.558 M
Operating income ratio -0.01 -678.47 % 0.00 -23.73 % 0.00 -46.90 % 0.01 550.32 % 0.00 -74.43 % 0.00 716.24 % 0.00 -96.56 % 0.01 168.88 % 0.00
Total other income expenses net -945.572 M -313.77 % -228.528 M -5.98 % -215.637 M -113.89 % -100.819 M 68.91 % -324.270 M -199.86 % -108.140 M 72.50 % -393.229 M -257.50 % -109.995 M 10.97 % -123.549 M
2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
Net debt 6.488 B 7.34 % 6.045 B 6.75 % 5.662 B -7.12 % 6.096 B -2.67 % 6.264 B 2.84 % 6.091 B 3.47 % 5.886 B -5.79 % 6.248 B 0.16 % 6.238 B
Total investments 4.189 M -9.72 % 4.640 M -37.78 % 7.457 M -3.11 % 7.696 M 4.48 % 7.366 M 2.50 % 7.186 M -2.97 % 7.406 M -1.58 % 7.525 M 7.15 % 7.023 M
Total debt 6.581 B 6.49 % 6.180 B 6.20 % 5.820 B -6.13 % 6.199 B -1.76 % 6.311 B 2.66 % 6.147 B 3.73 % 5.926 B -7.45 % 6.403 B 0.29 % 6.385 B
Accumulated other comprehensive income loss -14.852 M 0.00 % -14.852 M 0.00 % -14.852 M 3.79 % -15.437 M 0.00 % -15.437 M 0.00 % -15.437 M 0.00 % -15.437 M 34.75 % -23.658 M 0.52 % -23.781 M
Retained earnings -7.870 B -14.72 % -6.860 B -4.68 % -6.554 B -3.05 % -6.360 B -1.07 % -6.293 B -5.56 % -5.962 B -1.88 % -5.852 B -7.12 % -5.463 B -0.66 % -5.426 B
Common stock 56.486 M -0.39 % 56.708 M 0.14 % 56.629 M 0.18 % 56.526 M -0.10 % 56.580 M 1.72 % 55.623 M -0.23 % 55.752 M -0.02 % 55.761 M 0.05 % 55.732 M
Total equity -1.908 B -112.12 % -899.596 M -51.39 % -594.233 M -47.18 % -403.734 M -20.02 % -336.398 M -3 916.21 % -8.376 M -108.46 % 99.033 M -79.02 % 472.029 M -6.58 % 505.285 M
Other non current liabilities 147.869 M 37.95 % 107.188 M 9.85 % 97.577 M -38.84 % 159.549 M 5.23 % 151.616 M -6.67 % 162.457 M -86.39 % 1.194 B 488.90 % 202.734 M -2.86 % 208.695 M
Long term debt 2.386 B -58.04 % 5.685 B 7.05 % 5.311 B -5.67 % 5.630 B -1.80 % 5.733 B 2.98 % 5.567 B 4.16 % 5.345 B -9.02 % 5.875 B 0.28 % 5.858 B
Total non current liabilities 2.534 B -56.26 % 5.793 B -8.62 % 6.339 B 9.49 % 5.789 B -1.62 % 5.885 B 2.70 % 5.730 B -12.37 % 6.539 B 7.59 % 6.078 B 0.17 % 6.067 B
Other current liabilities 894.079 M 15.80 % 772.058 M 21.09 % 637.609 M -20.25 % 799.555 M 9.59 % 729.561 M -7.37 % 787.591 M 0.89 % 780.632 M -10.60 % 873.201 M 17.77 % 741.436 M
Deferred revenue 2.560 M 38.15 % 1.853 M -8.72 % 2.030 M 75.45 % 1.157 M -76.50 % 4.923 M -11.73 % 5.577 M 0.000 -100.00 % 2.321 M -50.41 % 4.680 M
Short term debt 4.196 B 747.98 % 494.772 M -2.74 % 508.735 M -10.69 % 569.597 M -1.37 % 577.533 M -0.32 % 579.408 M -0.31 % 581.195 M 9.99 % 528.391 M 0.43 % 526.128 M
Total current liabilities 6.501 B 135.75 % 2.757 B 1.63 % 2.713 B -3.93 % 2.824 B 0.19 % 2.819 B -0.33 % 2.828 B -3.57 % 2.933 B -0.55 % 2.949 B 5.67 % 2.791 B
Total liabilities 9.034 B 5.66 % 8.550 B -5.54 % 9.052 B 5.09 % 8.614 B -1.03 % 8.704 B 1.70 % 8.558 B -9.65 % 9.472 B 4.93 % 9.027 B 1.91 % 8.858 B
Other non current assets 49.690 M 50.68 % 32.978 M -24.13 % 43.465 M -28.05 % 60.411 M -24.03 % 79.519 M -78.24 % 365.430 M -1.32 % 370.333 M -3.07 % 382.059 M -4.90 % 401.748 M
Long term investments 4.189 M -9.72 % 4.640 M -37.78 % 7.457 M -3.11 % 7.696 M 4.48 % 7.366 M 2.50 % 7.186 M -2.97 % 7.406 M -1.58 % 7.525 M 7.15 % 7.023 M
Intangible assets 201.572 M -17.69 % 244.883 M -2.09 % 250.112 M -3.79 % 259.954 M -3.02 % 268.040 M 0.000 0.000 0.000 0.000
GoodWill 90.436 M -74.63 % 356.436 M -29.83 % 507.936 M -18.98 % 626.936 M 0.00 % 626.936 M -28.69 % 879.136 M 0.00 % 879.136 M -20.67 % 1.108 B 0.00 % 1.108 B
Goodwill and intangible assets 292.008 M -51.44 % 601.319 M -20.68 % 758.048 M -14.53 % 886.890 M -0.90 % 894.976 M 1.80 % 879.136 M 0.00 % 879.136 M -20.67 % 1.108 B 0.00 % 1.108 B
Property plant equipment net 3.029 B -9.57 % 3.350 B -1.62 % 3.405 B -4.42 % 3.563 B -1.87 % 3.630 B -2.10 % 3.709 B -2.48 % 3.803 B -3.25 % 3.930 B -1.71 % 3.999 B
Total non current assets 3.387 B -15.34 % 4.001 B -22.41 % 5.157 B 13.79 % 4.532 B -2.05 % 4.626 B -7.11 % 4.980 B -18.64 % 6.122 B 12.46 % 5.443 B -1.59 % 5.531 B
Other current assets 179.099 M 4.63 % 171.175 M 83.68 % 93.194 M -61.12 % 239.672 M 15.84 % 206.904 M 16.42 % 177.720 M -16.76 % 213.498 M 0.08 % 213.332 M -10.85 % 239.302 M
Short term investments 4.189 M -9.72 % 4.640 M -37.78 % 7.457 M 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 92.926 M -31.43 % 135.527 M -13.76 % 157.151 M 52.49 % 103.054 M 120.16 % 46.808 M -16.50 % 56.060 M 41.13 % 39.721 M -74.42 % 155.289 M 5.95 % 146.564 M
Cash and short term investments 92.926 M -31.43 % 135.527 M -13.76 % 157.151 M 52.49 % 103.054 M 120.16 % 46.808 M -16.50 % 56.060 M 41.13 % 39.721 M -74.42 % 155.289 M 5.95 % 146.564 M
Total current assets 3.739 B 2.44 % 3.649 B 10.55 % 3.301 B -10.25 % 3.678 B -1.67 % 3.741 B 4.80 % 3.569 B 3.48 % 3.449 B -14.96 % 4.056 B 5.82 % 3.833 B
Inventory 1.994 B 2.23 % 1.950 B 2.61 % 1.901 B -4.07 % 1.981 B -2.22 % 2.026 B 2.61 % 1.975 B 0.78 % 1.959 B 0.49 % 1.950 B 3.06 % 1.892 B
Net receivables 1.473 B 5.77 % 1.392 B 21.08 % 1.150 B -21.98 % 1.474 B -5.78 % 1.564 B 7.91 % 1.450 B 7.91 % 1.343 B -27.15 % 1.844 B 10.94 % 1.662 B
Tax assets 12.368 M 0.00 % 12.368 M -98.69 % 942.696 M 6 663.50 % 13.938 M 0.00 % 13.938 M -30.56 % 20.071 M -98.11 % 1.062 B 6 997.01 % 14.964 M 0.00 % 14.964 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 1.428 B -5.14 % 1.506 B 0.74 % 1.495 B 2.72 % 1.455 B -3.75 % 1.512 B 3.45 % 1.461 B -7.00 % 1.571 B 1.52 % 1.548 B 1.59 % 1.524 B
Tax payables 0.000 0.000 -100.00 % 86.920 M 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 -100.00 % 2.386 B 0.000 0.000 0.000 -100.00 % 2.612 B 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 2.808 B -1.34 % 2.846 B -1.45 % 2.888 B -3.87 % 3.004 B -2.54 % 3.082 B -1.06 % 3.115 B -2.26 % 3.188 B -1.32 % 3.230 B -1.22 % 3.270 B
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 5.978 B 0.20 % 5.967 B 0.02 % 5.966 B 0.85 % 5.915 B 0.00 % 5.916 B 0.04 % 5.913 B 0.05 % 5.910 B 0.13 % 5.902 B 0.04 % 5.900 B
Deferred tax liabilities non current 0.000 0.000 -100.00 % 930.328 M 0.000 0.000 0.000 -100.00 % 1.042 B 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 7.126 B -6.86 % 7.650 B -9.54 % 8.458 B 3.02 % 8.210 B -1.88 % 8.367 B -2.14 % 8.550 B -10.67 % 9.571 B 0.76 % 9.499 B 1.45 % 9.364 B
2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
Deferred income tax 0.000 0.000 -100.00 % 1.570 M 0.000 -100.00 % 6.133 M 0.000 100.00 % -5.107 M -218.79 % -1.602 M 0.000
Stock based compensation 1.068 M -1.20 % 1.081 M -62.75 % 2.902 M 412.72 % 566.000 K -88.05 % 4.735 M 0.000 0.000 0.000 0.000
Change in working capital -56.391 M 81.67 % -307.608 M -223.05 % 249.979 M 190.95 % 85.919 M 147.79 % -179.785 M 29.93 % -256.591 M -188.45 % 290.096 M 407.45 % -94.356 M -496.52 % 23.796 M
Accounts receivables -57.135 M 76.85 % -246.838 M -181.94 % 301.242 M 385.55 % 62.041 M 157.87 % -107.215 M -2.64 % -104.458 M -123.10 % 452.165 M 344.12 % -185.224 M -192.30 % -63.368 M
Inventory -50.960 M 10.86 % -57.169 M -208.01 % 52.929 M 78.61 % 29.634 M 148.12 % -61.578 M -289.07 % -15.827 M -58.87 % -9.962 M 85.36 % -68.054 M -119.43 % -31.014 M
Accounts payables -54.857 M -366.84 % 20.558 M 710.97 % 2.535 M 104.55 % -55.762 M -159.18 % 94.229 M 168.49 % -137.572 M -1 504.94 % 9.792 M -74.31 % 38.112 M -6.58 % 40.797 M
Other working capital 106.561 M 541.08 % -24.159 M 77.36 % -106.727 M -313.43 % 50.006 M 147.52 % -105.221 M -8 411.30 % 1.266 M 100.78 % -161.899 M -234.01 % 120.810 M 56.12 % 77.381 M
Other non cash items 857.543 M 45.14 % 590.823 M 1 941.66 % -32.081 M -121.76 % 147.417 M -67.16 % 448.846 M 1.44 % 442.475 M 552.76 % 67.785 M -83.75 % 417.117 M 81.61 % 229.672 M
Net cash provided by operating activities -440.623 M -18.28 % -372.538 M -239.83 % 266.413 M 100.90 % 132.609 M 166.56 % -199.224 M 21.02 % -252.237 M -173.60 % 342.712 M 11 380.84 % -3.038 M -111.81 % 25.723 M
Investments in property plant and equipment -44.583 M 6.15 % -47.503 M 5.34 % -50.185 M 16.22 % -59.901 M -14.81 % -52.175 M 38.92 % -85.424 M -66.12 % -51.423 M -3.98 % -49.455 M 10.46 % -55.235 M
Acquisitions net 26.422 M 223.92 % 8.157 M -77.34 % 36.002 M 80.60 % 19.935 M -64.50 % 56.150 M 82.07 % 30.839 M 7.86 % 28.593 M -0.55 % 28.750 M 220.98 % 8.957 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 20.968 M 157.06 % 8.157 M -56.03 % 18.552 M 85.02 % 10.027 M -81.10 % 53.042 M 0.000 0.000 0.000 -100.00 % 10.436 M
Net cash used for investing activites -18.161 M 53.84 % -39.346 M -177.42 % -14.183 M 64.51 % -39.966 M -1 105.43 % 3.975 M 107.28 % -54.585 M -139.09 % -22.830 M -10.26 % -20.705 M 42.23 % -35.842 M
Debt repayment 436.031 M 9.28 % 398.991 M 277.43 % -224.873 M -506.83 % -37.057 M -115.77 % 234.966 M -18.98 % 290.023 M 165.61 % -442.016 M -1 002.66 % 48.968 M -55.46 % 109.953 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 35.000 K
Common stock repurchased -181.000 K -293.48 % -46.000 K 91.73 % -556.000 K -539.08 % -87.000 K 94.07 % -1.466 M 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -19.848 M -127.33 % -8.731 M -132.65 % 26.740 M 3 951.52 % 660.000 K 101.35 % -48.969 M -247.77 % 33.138 M 404.69 % 6.566 M 139.79 % -16.500 M 77.00 % -71.750 M
Net cash used provided by financing activities 416.183 M 6.64 % 390.260 M 296.97 % -198.133 M -444.37 % -36.397 M -119.57 % 185.997 M -42.44 % 323.161 M 174.21 % -435.450 M -1 441.17 % 32.468 M -15.01 % 38.203 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -42.601 M -97.01 % -21.624 M -139.97 % 54.097 M -3.82 % 56.246 M 707.93 % -9.252 M -156.63 % 16.339 M 114.14 % -115.568 M -1 424.56 % 8.725 M -68.93 % 28.084 M
Cash at beginning of period 135.527 M -13.76 % 157.151 M 52.49 % 103.054 M 120.16 % 46.808 M -16.50 % 56.060 M 41.13 % 39.721 M -74.42 % 155.289 M 5.95 % 146.564 M 23.70 % 118.480 M
Cash at end of period 92.926 M -31.43 % 135.527 M -13.76 % 157.151 M 52.49 % 103.054 M 120.16 % 46.808 M -16.50 % 56.060 M 41.13 % 39.721 M -74.42 % 155.289 M 5.95 % 146.564 M
Operating cash flow -440.623 M -18.28 % -372.538 M -239.83 % 266.413 M 100.90 % 132.609 M 166.56 % -199.224 M 21.02 % -252.237 M -173.60 % 342.712 M 11 380.84 % -3.038 M -111.81 % 25.723 M
Capital expenditure -44.583 M 6.15 % -47.503 M 5.34 % -50.185 M 16.22 % -59.901 M -14.81 % -52.175 M 38.92 % -85.424 M -66.12 % -51.423 M -3.98 % -49.455 M 10.46 % -55.235 M
Free CashFlow -485.206 M -15.51 % -420.041 M -294.26 % 216.228 M 197.39 % 72.708 M 128.92 % -251.399 M 25.55 % -337.661 M -215.92 % 291.289 M 654.91 % -52.493 M -77.87 % -29.512 M
2023 2023 2023 2022 2022 2022 2022 2021 2021
Date Form 10K
2023
2022
2021
2020
2019
2018
2017
2016