Fundamentals
| Year Ending Jun 2019 (Update) | Year Ending Jun 2018 (Update) | Year Ending Jun 2017 (Update) | Year Ending Jun 2016 (Update) | |
|---|---|---|---|---|
| Net Sales | 1,007.25 | 1,006.33 | 966.67 | 956.40 |
| Revenue | 1,007.25 | 1,006.33 | 966.67 | 956.40 |
| Total Revenue | 1,007.25 | 1,006.33 | 966.67 | 956.40 |
| Cost of Revenue | 654.93 | 665.36 | 645.92 | 614.59 |
| Cost of Revenue, Total | 654.93 | 665.36 | 645.92 | 614.59 |
| Gross Profit | 352.32 | 340.97 | 320.75 | 341.80 |
| Selling/General/Administrative Expense | 362.84 | 361.92 | 353.03 | 339.40 |
| Selling/General/Administrative Expenses, Total | 362.84 | 361.92 | 353.03 | 339.40 |
| Total Operating Expense | 1,017.77 | 1,027.28 | 998.95 | 953.99 |
| Operating Income | -10.53 | -20.95 | -32.28 | 2.40 |
| Interest Expense - Non-Operating | -2.46 | -2.06 | -1.49 | -1.07 |
| Interest Expense, Net Non-Operating | -2.46 | -2.06 | -1.49 | -1.07 |
| Interest Income, Non-Operating | -- | -- | -- | -- |
| Interest/Investment Income, Non-Operating | -- | -- | -- | -- |
| Interest Income (Expense), Net-Non-Operating, Total | -2.46 | -2.06 | -1.49 | -1.07 |
| Other Non-Operating Income (Expense) | 0.79 | 0.93 | 1.42 | 2.64 |
| Other, Net | 0.79 | 0.93 | 1.42 | 2.64 |
| Net Income Before Taxes | -12.19 | -22.08 | -32.35 | 3.98 |
| Income Tax – Total | 0.25 | 0.36 | 0.20 | 0.26 |
| Income After Tax | -12.44 | -22.44 | -32.54 | 3.71 |
| Net Income Before Extraordinary Items | -12.44 | -22.44 | -32.54 | 3.71 |
| Extraordinary Item | -- | 0.50 | -- | -- |
| Total Extraordinary Items | -- | 0.50 | -- | -- |
| Net Income | -12.44 | -21.94 | -32.54 | 3.71 |
| Miscellaneous Earnings Adjustment | 0.00 | 0.00 | 0.00 | -0.04 |
| Total Adjustments to Net Income | 0.00 | 0.00 | 0.00 | -0.04 |
| Income Available to Common Excluding Extraordinary Items | -12.44 | -22.44 | -32.54 | 3.67 |
| Income Available to Common Stocks Including Extraordinary Items | -12.44 | -21.94 | -32.54 | 3.67 |
| Basic Weighted Average Shares | 44.72 | 44.28 | 43.94 | 43.71 |
| Basic EPS Excluding Extraordinary Items | -0.28 | -0.51 | -0.74 | 0.08 |
| Basic EPS Including Extraordinary Items | -0.28 | -0.50 | -0.74 | 0.08 |
| Dilution Adjustment | -- | -- | -- | -- |
| Diluted Net Income | -12.44 | -21.94 | -32.54 | 3.67 |
| Diluted Weighted Average Shares | 44.72 | 44.28 | 43.94 | 43.74 |
| Diluted EPS Excluding Extraordinary Items | -0.28 | -0.51 | -0.74 | 0.08 |
| Diluted EPS Including Extraordinary Items | -0.28 | -0.50 | -0.74 | 0.08 |
| DPS - Common Stock Primary Issue | -- | -- | -- | 0.00 |
| Gross Dividends - Common Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Normalized Income Before Taxes | -12.19 | -22.08 | -32.35 | 3.98 |
| Income Taxes Excluding Impact of Special Items | 0.25 | 0.36 | 0.20 | 0.26 |
| Normalized Income After Taxes | -12.44 | -22.44 | -32.54 | 3.71 |
| Normalized Income Available to Common | -12.44 | -22.44 | -32.54 | 3.67 |
| Basic Normalized EPS | -0.28 | -0.51 | -0.74 | 0.08 |
| Diluted Normalized EPS | -0.28 | -0.51 | -0.74 | 0.08 |
| Depreciation, Supplemental | 26.13 | 25.67 | 21.35 | 16.01 |
| Interest Expense, Supplemental | 2.46 | 2.06 | 1.49 | 1.07 |
| Rental Expense, Supplemental | 121.50 | 118.30 | 108.00 | 98.30 |
| Stock-Based Compensation, Supplemental | 3.54 | 3.43 | 4.18 | 3.12 |
| Advertising Expense, Supplemental | 26.50 | 27.20 | 29.00 | 28.90 |
| Audit-Related Fees, Supplemental | -- | 0.95 | 0.90 | 0.84 |
| Audit-Related Fees | -- | 0.00 | 0.00 | 0.02 |
| Tax Fees, Supplemental | -- | 0.00 | 0.00 | 0.08 |
| All Other Fees Paid to Auditor, Supplemental | -- | 0.00 | 0.00 | -- |
| Gross Margin | 34.98 | 33.88 | 33.18 | 35.74 |
| Operating Margin | -1.04 | -2.08 | -3.34 | 0.25 |
| Pretax Margin | -1.21 | -2.19 | -3.35 | 0.42 |
| Effective Tax Rate | -- | -- | -- | 6.61 |
| Net Profit Margin | -1.24 | -2.23 | -3.37 | 0.38 |
| Normalized EBIT | -10.53 | -20.95 | -32.28 | 2.40 |
| Normalized EBITDA | 15.60 | 4.72 | -10.93 | 18.41 |
| Current Tax - Foreign | -0.29 | 0.00 | 0.00 | -0.15 |
| Current Tax - Local | 0.23 | 0.43 | 0.17 | 0.40 |
| Current Tax - Total | -0.06 | 0.43 | 0.17 | 0.25 |
| Deferred Tax - Domestic | 0.30 | -0.07 | 0.03 | 0.19 |
| Deferred Tax - Local | 0.00 | 0.00 | 0.00 | -0.18 |
| Deferred Tax - Total | 0.31 | -0.07 | 0.03 | 0.01 |
| Other Tax | -- | -0.14 | 0.20 | 0.26 |
| Income Tax - Total | 0.25 | 0.36 | 0.20 | 0.26 |
| Defined Contribution Expense - Domestic | 1.40 | 1.40 | 1.30 | 1.20 |
| Total Pension Expense | 1.40 | 1.40 | 1.30 | 1.20 |
| Average Sales per Square Meter | -- | 1,248.61 | 1,237.85 | 1,237.85 |
| Retail Sales | -- | 1,006.33 | 966.67 | 956.40 |
In millions of USD (except for per share items)
Copyright Thomson Reuters Corporation