24/08/2016 11:26:47 1-888-992-3836 (toll free) 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)
2015/042015/072015/102016/012016/04
INDICATORS
quarter end date2015/042015/072015/102016/012016/04
date preliminary data loaded2015-05-232015-08-232015-11-222016-03-122016-05-22
earnings period indicatorAAAAA
quarterly indicator23412
basic earnings indicatorYYYYY
template indicator
preliminary full context indNNNNN
projected fiscal year date2015-01-312015-01-312015-01-312016-01-312016-01-31
number of months last report period33333
INCOME STATEMENT
operating revenue5,262.04,937.05,593.05,268.05,101.0
total revenue5,262.04,937.05,593.05,268.05,101.0
adjustments to revenue0.00.00.00.00.0
cost of sales3,814.03,576.03,977.03,790.03,715.0
cost of sales with depreciation3,915.03,673.04,071.03,886.03,813.0
gross margin1,347.01,264.01,522.01,382.01,288.0
gross operating profit1,347.01,264.01,522.01,382.01,288.0
Research & Development (R&D) Expense0.00.00.00.00.0
Selling, General & Administrative (SG&A) Expense1,172.01,131.01,163.01,134.01,122.0
advertising0.00.00.00.00.0
operating income98.092.0318.0133.0108.0
EBITDA218.0205.0422.0242.0226.0
depreciation101.097.094.096.098.0
depreciation (unrecognized)-17.0-17.0-17.0-16.0-15.0
amortization-84.0-80.0-77.0-80.0-83.0
amortization of intangibles17.017.017.016.015.0
operating profit after depreciation117.0108.0328.0146.0128.0
interest income1.01.01.01.02.0
earnings from equity interest0.00.00.00.00.0
other income net1.0-2.0-8.0-4.03.0
income, acquired in process r&a0.00.00.00.00.0
Income, Restructuring and M&A0.00.00.00.00.0
other special charges0.00.00.00.00.0
special income charges-63.0-24.0-24.0-91.0-11.0
EBIT100.091.0311.0130.0113.0
interest expense16.035.040.049.042.0
pre-tax income 84.056.0271.081.071.0
income taxes0.00.00.00.00.0
minority interest8.08.08.08.08.0
pref. securities of subsid. trust0.00.00.00.00.0
income before income taxes84.056.0271.081.071.0
net income (continuing operations)59.036.0198.086.041.0
net income (discontinued operations)0.00.00.00.00.0
net income (total operations)59.036.0198.086.041.0
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 income59.036.0198.086.041.0
normalized income100.051.6213.6156.149.3
net income available for common59.036.0198.086.041.0
preferred dividends0.00.00.00.00.0
excise taxes0.00.00.00.00.0
*
Basic EPS (Continuing)0.090.060.310.130.06
Basic EPS (Discontinued)0.000.000.000.000.00
Basic EPS from Total Operations0.090.060.310.130.06
Basic EPS (Extraordinary Items)0.000.000.000.000.00
Basic EPS (Cum. Effect of Acct. Change)0.000.000.000.000.00
Basic EPS (Tax Loss Carry Forward)0.000.000.000.000.00
Basic EPS (Other Gains/Losses)0.000.000.000.000.00
Basic EPS - Total0.090.060.310.130.06
Basic EPS - Normalized0.160.080.330.240.08
*
Diluted EPS (Continuing)0.090.060.310.130.06
Diluted EPS (Discontinued)0.000.000.000.000.00
Diluted EPS from Total Operations0.090.060.310.130.06
Diluted EPS (Extraordinary)0.000.000.000.000.00
Diluted EPS (Cum. Effect of Acct. Change)0.000.000.000.000.00
Diluted EPS (Tax Loss Carry Forward)0.000.000.000.000.00
Diluted EPS (Other Gains/Losses)0.000.000.000.000.00
Diluted EPS - Total0.090.060.310.130.06
Diluted EPS - Normalized0.150.080.330.240.08
Dividends Paid Per Share (DPS)0.120.120.120.120.12
INCOME STATEMENT (YEAR-TO-DATE)
Revenue (YTD)10,918.515,855.521,448.55,268.010,369.0
Net Income from Total Operations (YTD)-201.4-165.432.686.0127.0
EPS from Total Operations (YTD)-0.32-0.260.050.130.19
Dividends Paid Per Share (YTD)0.240.360.480.120.24
BALANCE SHEET
ASSETS
cash & equivalents795.0611.0782.0825.0946.0
restricted cash0.00.00.00.00.0
marketable securities795.0611.0782.0825.0946.0
accounts receivable0.00.00.00.00.0
loans receivable0.00.00.00.00.0
other receivable0.00.00.00.00.0
receivables1,865.01,862.01,967.01,899.01,846.0
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 goods2,211.02,360.02,156.02,078.02,082.0
inventories, other0.00.00.00.00.0
inventories, adjustments & allowances0.00.00.00.00.0
inventories2,211.02,360.02,156.02,078.02,082.0
prepaid expenses290.0327.0335.0310.0415.0
current defered income taxes0.00.00.00.00.0
other current assets0.00.00.00.00.0
total current assets5,381.05,374.05,439.05,112.05,289.0
land and improvements945.0926.0916.0908.00.0
building and improvements0.00.00.00.00.0
machinery, furniture & equipment3,831.03,782.03,820.03,869.00.0
construction in progress0.00.00.00.00.0
other fixed assets1,644.01,597.01,570.01,586.01,552.0
total fixed assets1,644.01,597.01,570.01,586.01,552.0
gross fixed assets1,644.01,597.01,570.01,586.01,552.0
accumulated depreciation-4,350.0-4,312.0-4,348.0-4,375.00.0
net fixed assets1,644.01,597.01,570.01,586.01,552.0
intangibles326.0310.0292.0274.0264.0
cost in excess2,681.02,662.02,663.02,653.02,668.0
non-current deferred income taxes0.00.00.00.00.0
other non-current assets406.0383.0354.0547.03,042.0
total non-current assets5,057.04,952.04,879.05,060.07,526.0
total assets10,438.010,326.010,318.010,172.012,815.0
inventory valuation methodAvAvAvAvAv
EQUITY & LIABILITIES
accounts payable2,030.02,129.02,022.01,894.02,031.0
notes payable0.00.00.00.00.0
short-term debt0.00.00.00.00.0
accrued expenses1,268.01,193.01,284.01,152.01,272.0
accrued liabilities0.00.00.00.00.0
deferred revenues0.00.00.00.00.0
current deferred income taxes0.00.00.00.00.0
other current liabilities0.00.00.00.00.0
total current liabilities3,391.03,412.03,325.03,264.03,320.0
long-term debt1,020.01,018.01,016.01,018.03,489.0
capital lease obligations0.00.00.00.00.0
deferred income taxes0.01.042.0-15.06.0
other non-current liabilities691.0673.0630.0506.0517.0
minority interest liability5,102.05,103.04,971.04,788.07,326.0
preferred secur. of subsid. trust0.00.00.00.00.0
preferred equity outside stock equity0.00.00.00.00.0
total non-current liabilities1,719.01,699.01,654.01,532.04,014.0
total liabilities5,110.05,111.04,979.04,796.07,334.0
preferred stock equity0.00.00.00.00.0
common stock equity5,328.05,215.05,339.05,376.05,481.0
common par0.00.00.00.00.0
additional paid-in capital4,953.04,966.04,978.05,010.05,017.0
cumulative translation adjustments0.00.00.00.00.0
retained earnings6,811.06,771.06,892.06,900.06,864.0
treasury stock5,419.05,419.05,419.05,419.05,419.0
other equity adjustments0.00.00.00.00.0
total capitalization6,348.06,233.06,355.06,394.08,970.0
total equity5,328.05,215.05,339.05,376.05,481.0
total liabilities & stock equity10,438.010,326.010,318.010,172.012,815.0
*
cash flow0.00.00.00.00.0
working capital1,990.01,962.02,114.01,848.01,969.0
free cash flow240.0-78.0326.0109.0232.0
invested capital6,441.06,323.06,374.06,411.08,987.0
*
shares out (common class only)640.7643.6643.6645.8646.3
preferred shares0.00.00.00.00.0
total ordinary shares640.7643.5643.6645.7646.3
total common shares out640.7643.6643.6645.8646.3
treasury shares301.2301.2301.2301.2301.2
basic weighted shares0.00.00.00.00.0
diluted weighted shares0.00.00.00.00.0
number of employees7907579075790757537175371
number of part-time employees3467534675346753281732817
CASH-FLOW STATEMENT
OPERATING ACTIVITIES
net income/loss59.036.0198.086.041.0
depreciation101.097.094.096.098.0
amortization-84.0-80.0-77.0-80.0-83.0
amortization of intangibles17.017.017.016.015.0
deferred income taxes0.01.042.0-15.06.0
operating gains-3.00.00.08.032.0
extraordinary gains0.00.00.00.00.0
(increase) decrease in receivables69.0-18.0-117.047.048.0
(increase) decrease in inventories-53.0-178.0195.054.0-17.0
(increase) decrease in prepaid expenses-34.0-23.014.02.09.0
(increase) decrease in other current assets0.00.00.00.00.0
decrease (increase) in payables155.0122.0-102.0-112.0117.0
decrease (increase) in other current liabilities-67.0-59.0103.0133.0-121.0
decrease (increase) in other working capital15.0-11.0-63.0-81.09.0
other non-cash items41.016.022.041.017.0
net cash from continuing operations300.00.0403.0275.0276.0
net cash from discontinued operations0.00.00.00.00.0
net cash from total operating activities300.00.0403.0275.0276.0
INVESTING ACTIVITIES
sale of property, plant & equipment6.02.01.018.00.0
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-60.0-78.0-77.0-166.0-44.0
acquisitions-9.0-12.0-2.01.00.0
purchase of long-term investments0.00.00.00.00.0
purchase of short-term investments0.00.00.00.00.0
other investing changes, net0.00.00.00.0-55.0
cash from discontinued investing activities0.00.00.00.00.0
net cash from investing activities-63.0-88.0-76.0-147.0-99.0
FINANCING ACTIVITIES
issuance of debt1.02.01.03.00.0
issuance of capital stock0.00.00.00.00.0
repayment of long-term debt-5.0-9.0-75.0-10.0-5.0
repurchase of capital stock-1.0-20.0-2.0-1.0-3.0
payment of cash dividends-76.0-77.0-78.0-77.0-78.0
other financing charges, net0.00.01.00.00.0
cash from discontinued financing activities0.00.00.00.00.0
net cash from financing activities-78.0-80.0-152.0-68.0-86.0
NET CASH FLOW
effect exchange rate changes9.0-16.0-4.0-17.030.0
net change in cash & equivalents168.0-184.0171.043.0121.0
cash at beginning of period627.0795.0611.0782.0825.0
cash end of period795.0611.0782.0825.0946.0
*
foreign sales0.00.00.00.00.0
domestic sales0.00.00.00.00.0
auditor nameErnst & Young LLPErnst & Young LLPErnst & Young LLPErnst & Young LLPErnst & Young LLP
auditor reportUQUQUQUQUQ
RATIOS CALCULATIONS
PROFIT MARGINS
Close PE Ratio107.5172.4243.916.514.5
High PE Ratio157.0297.2471.036.434.8
Low PE Ratio69.9132.3209.613.614.4
gross profit margin0.00.00.00.30.0
pre-tax profit margin0.00.00.00.00.0
post-tax profit margin0.00.00.00.00.0
net profit margin0.00.00.00.00.0
interest coverage (cont. operations)0.00.00.04.50.0
interest as % of invested capital0.00.00.00.00.0
effective tax rate0.00.00.00.20.0
income per employee5028
NORMALIZED RATIOS
Normalized Close PE Ratio104.0174.436.339.3105.1
Normalized High PE Ratio104.8177.137.140.3107.3
Normalized Low PE Ratio103.2171.235.939.4105.2
normalized net profit margin0.00.00.00.00.0
Normalized ROE0.00.00.00.00.0
Normalized ROA0.00.00.00.00.0
Normalized ROCI0.00.00.00.00.0
normalized income per employee126465327012071654
SOLVENCY RATIOS
quick ratio0.00.00.00.80.0
current ratio0.00.00.01.60.0
payout ratio361011
total debt/equity ratio0.000.000.000.190.00
long-term debt/total capital 0.000.000.000.160.00
EFFICIENCY RATIOS
leverage ratio0.00.00.00.20.0
asset turnover0.00.00.02.10.0
cash as % of revenue15.112.414.015.718.5
receivables as % of revenue35.437.735.236.036.2
SG&A as % of Revenue22.322.920.821.522.0
R&D as % of Revenue0.00.00.00.00.0
ACTIVITY RATIOS
revenue per $ cash6.628.087.156.395.39
revenue per $ plant (net)3.203.093.563.323.29
revenue per $ common equity0.990.951.050.980.93
revenue per $ invested capital0.820.780.880.820.57
LIQUIDITY RATIOS
receivables turnover0.00.00.011.00.0
inventory turnover0.00.00.07.40.0
receivables per day sales0.000.000.0057261962.710.00
sales per $ receivables0.000.000.000.000.00
sales per $ inventory0.000.000.000.000.00
revenue/assets0.50.50.50.50.4
number of days cost of goods in inventory
current assets per share8.468.458.558.048.24
total assets per share16.4116.2316.2215.9919.96
intangibles as % of book-value0.00.00.00.00.0
inventory as % of revenue42.047.838.539.440.8
CAPITAL STRUCTURE RATIOS
long-term debt per share1.601.601.601.605.44
current liabilities per share5.335.365.235.135.17
cash per share1.531.611.301.511.47
LT-Debt to Equity Ratio0.000.000.000.190.00
LT-Debt as % of Invested Capital15.816.115.915.938.8
LT-Debt as % of Total Debt91.691.998.298.499.5
total debt as % total assets10.710.710.010.227.4
working captial as % of equity37.337.639.634.435.9
revenue per share8.277.768.798.287.95
book value per share8.328.108.308.338.48
tangible book value per share3.653.533.753.853.97
price/revenue ratio197.24179.76141.43119.52102.63
price/equity ratio194.79170.18148.16117.1295.51
price/tangible book ratio447.16395.67331.80257.09205.37
working capital as % of price19.222.126.729.437.6
PROFITABILITY
working capital per share3.113.053.282.863.05
cash flow per share1.531.611.301.511.47
free cash flow per share0.951.010.720.920.91
Return on Stock Equity (ROE)0.00.00.00.10.0
Return on Capital Invested (ROCI)0.00.00.00.10.0
Return on Assets (ROA)0.00.00.00.00.0
price/cash flow ratio10.68.69.56.55.5
price/free cash flow ratio17.113.717.110.68.9
sales per employee279405
AGAINST THE INDUSTRY RATIOS
% of sales-to-industry
% of earnings-to-industry
% of EPS-to-Industry
% of price-to-industry
% of PE-to-Industry
% of price/book-to-industry
% of price/sales-to-industry
% of price/cashflow-to-industry
% of pric/free cashlow-to-industry
% of debt/equity-to-industry
% of current ratio-to-industry
% of gross profit margin-to-industry
% of pre-tax profit margin-to-industry
% of post-tax profit margin-to-industry
% of net profit margin-to-industry
% of ROE-to-Industry
% of leverage-to-industry
Your Recent History
LSE
GKP
Gulf Keyst..
LSE
QPP
Quindell
FTSE
UKX
FTSE 100
LSE
IOF
Iofina
FX
GBPUSD
UK Sterlin..
Stocks you've viewed will appear in this box, letting you easily return to quotes you've seen previously.

Register now to create your own custom streaming stock watchlist.

NYSE, AMEX, and ASX 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

P:42 V:us D:20160824 10:26:47