18/04/2014 09:31:28 Free Membership Login

   

Staples, Inc.

All amounts in Millions of US Dollars except per share items
Select start date for quarterly reports
BALANCE SHEET (at a glance)
2012/102013/012013/042013/082014/01
INDICATORS
quarter end date2012/102013/012013/042013/082014/01
date preliminary data loaded2012-11-152013-03-072013-05-242013-10-042014-03-21
earnings period indicatorNFQA
quarterly indicator341Q1
basic earnings indicatorYYYYY
template indicator
preliminary full context indNNNNN
projected fiscal year date0000-00-000000-00-000000-00-000000-00-002014-01-31
number of months last report period33333
INCOME STATEMENT
operating revenue6,353.16,568.05,814.65,314.75,873.3
total revenue6,353.16,568.05,814.65,314.75,873.3
adjustments to revenue0.00.00.00.00.0
cost of sales4,501.04,742.04,203.03,941.94,264.8
cost of sales with depreciation4,601.34,848.64,303.63,955.24,366.2
gross margin1,852.11,826.01,611.61,372.91,507.1
gross operating profit1,852.11,826.01,611.61,372.91,507.1
Research & Development (R&D) Expense0.00.00.00.00.0
Selling, General & Administrative (SG&A) Expense1,237.21,210.71,212.51,158.41,154.1
advertising0.00.00.00.00.0
operating income-357.1313.7285.1187.7338.1
EBITDA614.9615.3399.0201.1458.6
depreciation130.7125.0113.913.4101.5
depreciation (unrecognized)0.00.00.00.0-14.9
amortization0.00.00.013.4-86.6
amortization of intangibles30.418.413.413.414.9
operating profit after depreciation484.2490.3285.1187.7357.1
interest income1.21.11.71.20.4
earnings from equity interest0.00.00.00.00.0
other income net-1.8-84.0-3.4-4.43.7
income, acquired in process r&a0.00.00.00.00.0
Income, Restructuring and M&A-30.4-176.60.00.00.0
other special charges-811.00.00.00.00.0
special income charges-841.4-176.60.00.00.0
EBIT-357.7230.7283.4154.2342.3
interest expense40.338.331.030.327.6
pre-tax income -398.0192.4252.5154.2314.6
income taxes170.7102.582.150.10.0
minority interest-0.00.00.00.08.6
pref. securities of subsid. trust0.00.00.00.00.0
income before income taxes-398.0192.4252.5154.2314.6
net income (continuing operations)-568.790.0170.4104.1212.4
net income (discontinued operations)-27.6-11.9-0.50.00.0
net income (total operations)-596.378.1169.9102.5212.4
extraordinary income/losses0.00.00.00.00.0
income from cum. effect of acct. change0.00.00.00.00.0
income from tax loss carryforward0.00.00.00.00.0
other gains/losses0.00.00.00.00.0
total net income-596.378.1169.9102.5212.4
normalized income272.7266.6170.4104.1212.4
net income available for common-568.790.0170.4102.5212.4
preferred dividends0.00.00.00.00.0
excise taxes0.00.00.00.00.0
*
Basic EPS (Continuing)-0.850.130.260.160.33
Basic EPS (Discontinued)-0.04-0.010.000.00
Basic EPS from Total Operations-0.890.120.260.160.33
Basic EPS (Extraordinary Items)0.000.000.000.00
Basic EPS (Cum. Effect of Acct. Change)0.000.000.000.00
Basic EPS (Tax Loss Carry Forward)0.000.000.000.00
Basic EPS (Other Gains/Losses)0.000.000.000.00
Basic EPS - Total-0.890.120.260.160.33
Basic EPS - Normalized0.410.390.260.160.33
*
Diluted EPS (Continuing)-0.850.130.260.160.33
Diluted EPS (Discontinued)-0.04-0.010.000.00
Diluted EPS from Total Operations-0.890.120.260.160.33
Diluted EPS (Extraordinary)0.000.000.000.00
Diluted EPS (Cum. Effect of Acct. Change)0.000.000.000.00
Diluted EPS (Tax Loss Carry Forward)0.000.000.000.00
Diluted EPS (Other Gains/Losses)0.000.000.000.00
Diluted EPS - Total-0.890.120.260.160.33
Diluted EPS - Normalized0.410.390.260.160.33
Dividends Paid Per Share (DPS)0.110.110.120.120.12
INCOME STATEMENT (YEAR-TO-DATE)
Revenue (YTD)17,812.524,380.55,814.65,314.70.0
Net Income from Total Operations (YTD)-288.9-210.8169.90.00.0
EPS from Total Operations (YTD)-0.43-0.310.260.160.00
Dividends Paid Per Share (YTD)0.330.440.120.120.00
BALANCE SHEET
ASSETS
cash & equivalents1,020.01,334.31,435.51,186.6492.5
restricted cash0.00.00.00.00.0
marketable securities0.00.00.00.0492.5
accounts receivable1,892.41,815.61,744.10.00.0
loans receivable0.00.00.00.00.0
other receivable0.00.00.00.00.0
receivables1,892.41,815.61,744.11,699.51,838.7
inventories, raw materials0.00.00.00.00.0
inventories, work in progress0.00.00.00.00.0
inventories, purchased components0.00.00.00.00.0
inventories, finished goods0.00.00.00.00.0
inventories, other2,417.42,314.12,388.10.00.0
inventories, adjustments & allowances0.00.00.00.00.0
inventories2,417.42,314.12,388.12,515.72,328.3
prepaid expenses286.1346.8357.7333.9400.4
current defered income taxes281.5218.9221.4212.70.0
other current assets185.9170.8176.5165.80.0
total current assets6,083.36,200.46,323.26,114.25,239.6
land and improvements1,009.81,015.21,001.7999.9990.3
building and improvements1,332.51,300.31,294.91,289.20.0
machinery, furniture & equipment3,626.43,714.63,694.93,718.02,778.3
construction in progress0.00.00.00.00.0
other fixed assets0.00.00.00.01,870.7
total fixed assets5,968.66,030.15,991.56,007.01,870.7
gross fixed assets5,968.66,030.15,991.56,007.01,870.7
accumulated depreciation4,052.24,066.94,110.2-4,166.9-4,283.8
net fixed assets1,916.41,963.21,881.31,840.21,870.7
intangibles395.5384.6364.80.0382.7
cost in excess3,169.33,221.23,182.33,185.43,233.6
non-current deferred income taxes0.00.00.00.00.0
other non-current assets587.5510.6504.5507.1448.3
total non-current assets6,068.66,079.65,932.95,885.45,935.3
total assets12,152.012,280.012,256.111,999.611,174.9
inventory valuation methodAv
EQUITY & LIABILITIES
accounts payable2,170.41,896.02,058.42,036.51,997.5
notes payable0.00.00.00.00.0
short-term debt119.0987.2967.60.00.0
accrued expenses0.00.00.01,193.6430.9
accrued liabilities1,326.4449.91,315.70.00.0
deferred revenues0.00.00.00.00.0
current deferred income taxes0.00.00.00.00.0
other current liabilities143.91,085.5112.292.50.0
total current liabilities3,759.84,418.64,454.04,287.43,368.5
long-term debt1,541.81,001.91,000.41,000.31,000.2
capital lease obligations0.00.00.00.00.0
deferred income taxes0.00.00.00.062.9
other non-current liabilities671.7723.3705.6674.1665.4
minority interest liability7.27.98.48.55,034.0
preferred secur. of subsid. trust0.00.00.00.00.0
preferred equity outside stock equity0.00.00.00.00.0
total non-current liabilities2,220.61,733.21,714.51,682.91,674.2
total liabilities5,980.46,151.96,168.55,970.35,042.6
preferred stock equity0.00.00.00.00.0
common stock equity6,171.66,128.26,087.76,029.46,132.3
common par0.60.60.64,806.40.0
additional paid-in capital4,661.94,711.14,740.50.04,866.5
cumulative translation adjustments0.00.00.00.60.0
retained earnings6,688.66,694.26,785.46,809.77,001.8
treasury stock-4,799.2-4,889.0-4,955.85,087.45,229.4
other equity adjustments-380.3-388.8-483.00.00.0
total capitalization7,713.37,130.17,088.17,029.77,132.5
total equity6,171.66,128.26,087.76,029.46,132.3
total liabilities & stock equity12,152.012,280.012,256.111,999.611,174.9
*
cash flow478.4276.5256.81,400.90.0
working capital2,323.51,781.81,869.21,826.81,871.1
free cash flow467.6573.5193.4223.666.1
invested capital7,713.37,130.17,088.17,994.47,236.5
*
shares out (common class only)674.2669.2665.0661.0650.7
preferred shares0.00.00.00.00.0
total ordinary shares0.00.00.00.0652.9
total common shares out674.2669.2665.0661.0652.9
treasury shares255.7263.1536.2552.3285.9
basic weighted shares667.0669.5656.0695.00.0
diluted weighted shares667.0669.5664.1704.00.0
number of employees8778283008
number of part-time employees36647
CASH-FLOW STATEMENT
OPERATING ACTIVITIES
net income/loss-288.9-210.8169.9272.5212.4
depreciation301.8408.4100.6228.8101.5
amortization0.00.00.026.8-86.6
amortization of intangibles60.578.913.426.814.9
deferred income taxes68.9112.17.615.262.9
operating gains0.083.20.00.00.0
extraordinary gains0.00.00.00.00.0
(increase) decrease in receivables10.6122.643.176.527.1
(increase) decrease in inventories-40.187.2-103.5-241.557.3
(increase) decrease in prepaid expenses-65.1-48.1-21.10.0-56.7
(increase) decrease in other current assets0.00.00.00.00.0
decrease (increase) in payables31.2-260.3173.6141.4-94.8
decrease (increase) in other current liabilities-40.9-111.2-59.90.0-89.7
decrease (increase) in other working capital-43.021.3-0.7-31.4-17.3
other non-cash items900.3935.824.743.815.7
net cash from continuing operations895.41,219.2347.6347.6233.1
net cash from discontinued operations0.00.00.00.00.0
net cash from total operating activities895.41,219.2347.6347.6233.1
INVESTING ACTIVITIES
sale of property, plant & equipment9.59.50.08.40.5
sale of long-term investments0.00.00.00.00.0
sale of short-term investments0.00.00.00.00.0
purchase of property, plant & equipment-204.2-349.6-41.1-124.0-167.0
acquisitions-1.9-1.9-34.30.012.7
purchase of long-term investments0.00.00.00.00.0
purchase of short-term investments0.00.00.00.00.0
other investing changes, net0.00.00.0-34.3-12.7
cash from discontinued investing activities0.00.00.00.00.0
net cash from investing activities-196.6-342.0-75.4-149.9-166.5
FINANCING ACTIVITIES
issuance of debt70.01,087.88.219.26.2
issuance of capital stock26.050.04.70.00.0
repayment of long-term debt-423.3-1,175.3-25.1-38.0-870.4
repurchase of capital stock-383.2-472.9-66.9-198.5-37.2
payment of cash dividends-221.7-294.1-78.8-156.9-77.6
other financing charges, net-5.5-7.70.01.7-0.0
cash from discontinued financing activities0.00.00.00.00.0
net cash from financing activities-937.6-812.3-157.8-319.6-953.8
NET CASH FLOW
effect exchange rate changes-4.65.2-12.0-20.3-3.6
net change in cash & equivalents-243.570.2102.3-142.3-890.8
cash at beginning of period1,264.11,264.11,334.31,334.31,391.9
cash end of period1,020.71,334.31,436.61,192.0501.1
*
foreign sales0.00.00.00.00.0
domestic sales0.00.00.00.00.0
auditor nameErnst & Young LLP
auditor reportUQ
RATIOS CALCULATIONS
PROFIT MARGINS
Close PE Ratio0.00.00.0-39.710.6
High PE Ratio0.00.00.0-40.724.3
Low PE Ratio0.00.00.0-39.69.9
gross profit margin28.428.328.10.20.3
pre-tax profit margin2.01.10.90.00.0
post-tax profit margin0.1-0.7-0.80.00.0
net profit margin0.0-0.9-0.90.00.0
interest coverage (cont. operations)3.92.62.52.49.9
interest as % of invested capital2.22.32.10.00.0
effective tax rate0.00.00.02.00.3
income per employee-42157470
NORMALIZED RATIOS
Normalized Close PE Ratio29.510.510.792.634.7
Normalized High PE Ratio43.413.212.495.035.0
Normalized Low PE Ratio27.18.38.592.334.4
normalized net profit margin3.53.53.40.00.0
Normalized ROE14.014.013.60.00.0
Normalized ROA7.17.06.80.00.0
Normalized ROCI11.212.011.70.00.0
normalized income per employee171362559
SOLVENCY RATIOS
quick ratio0.80.70.70.70.7
current ratio1.61.41.41.41.6
payout ratio
total debt/equity ratio0.270.320.320.320.18
long-term debt/total capital 0.200.140.140.140.14
EFFICIENCY RATIOS
leverage ratio2.02.02.02.00.2
asset turnover1.91.91.91.92.0
cash as % of revenue4.25.55.94.28.4
receivables as % of revenue7.87.47.231.931.3
SG&A as % of Revenue20.320.020.021.719.6
R&D as % of Revenue0.00.00.00.00.0
ACTIVITY RATIOS
revenue per $ cash23.9418.2716.887.4011.92
revenue per $ plant (net)12.7412.4212.881.853.14
revenue per $ common equity3.963.983.981.130.96
revenue per $ invested capital3.173.423.421.500.81
LIQUIDITY RATIOS
receivables turnover12.212.713.113.512.7
inventory turnover7.17.47.16.87.4
receivables per day sales27.9026.8125.9128.8163727541.69
sales per $ receivables12.9013.4313.903.120.00
sales per $ inventory10.1010.5410.152.110.00
revenue/assets2.02.02.00.80.5
number of days cost of goods in inventory51495153
current assets per share9.029.279.519.257.91
total assets per share18.0218.3518.4318.1616.87
intangibles as % of book-value57.858.858.314.10.0
inventory as % of revenue9.99.59.947.339.6
CAPITAL STRUCTURE RATIOS
long-term debt per share2.291.501.501.511.51
current liabilities per share5.586.606.706.495.08
cash per share1.511.992.161.821.68
LT-Debt to Equity Ratio0.250.160.161779.950.16
LT-Debt as % of Invested Capital20.014.114.10.013.8
LT-Debt as % of Total Debt25.816.316.20.090.6
total debt as % total assets49.250.150.30.09.9
working captial as % of equity37.629.130.70.030.5
revenue per share36.2236.4336.440.008.86
book value per share9.159.169.159.099.42
tangible book value per share3.873.773.823.773.80
price/revenue ratio0.320.370.360.00125.31
price/equity ratio1.261.471.451.52120.02
price/tangible book ratio2.983.583.461.48292.52
working capital as % of price30.019.721.218.625.4
PROFITABILITY
working capital per share3.452.662.812.762.88
cash flow per share0.710.410.391.821.68
free cash flow per share0.690.860.291.291.12
Return on Stock Equity (ROE)0.00.00.00.00.1
Return on Capital Invested (ROCI)-0.1-3.0-3.20.00.1
Return on Assets (ROA)0.0-1.7-1.90.00.1
price/cash flow ratio16.232.933.97.46.7
price/free cash flow ratio16.715.745.610.310.1
sales per employee487415286536278458
AGAINST THE INDUSTRY RATIOS
% of sales-to-industry26.324.022.492.2
% of earnings-to-industry0.9-10.9-8.6949.8
% of EPS-to-Industry-4.2-44.3-42.348.8
% of price-to-industry61.374.166.41279.1
% of PE-to-Industry0.00.00.00.0
% of price/book-to-industry49.059.357.129.8
% of price/sales-to-industry59.374.066.70.0
% of price/cashflow-to-industry45.8267.6318.240.4
% of pric/free cashlow-to-industry0.943.16.95.5
% of debt/equity-to-industry59.542.147.10.9
% of current ratio-to-industry94.187.582.454.6
% of gross profit margin-to-industry92.886.886.50.6
% of pre-tax profit margin-to-industry48.826.220.90.1
% of post-tax profit margin-to-industry-16.7-36.8-32.0-0.1
% of net profit margin-to-industry0.0-47.4-37.5-0.1
% of ROE-to-Industry0.00.00.00.0
% of leverage-to-industry80.080.083.333.1


NYSE and AMEX quotes are delayed by at least 20 minutes.
All other quotes are delayed by at least 15 minutes unless otherwise stated.

By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions

1 site:2 us nasdaq spls140418 09:31