Alimentation Couche-Tard Inc.
TSX-ATD
Apr '06
Apr '10
Apr '14
Apr '18
Apr '22
LTM
| Income Statement | LTM | Apr '25 | Apr '24 | Apr '23 | Apr '22 | Apr '21 | Apr '20 | Apr '19 | Apr '18 | Apr '17 | Apr '16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | 72,387 | 72,856.8 | 69,263.5 | 71,856.7 | 62,809.9 | 45,760.1 | 54,132.4 | 59,117.6 | 51,394.4 | 37,904.5 | 34,144.6 |
Total Revenues %Chg | -0.7% | 5.2% | -3.6% | 14.4% | 37.3% | -15.5% | -8.4% | 15% | 35.6% | 11% | -1.1% |
Cost of Sales | 58,969 | 59,835.5 | 57,165.6 | 59,804.6 | 51,805.1 | 35,644.8 | 44,488.9 | 49,922.7 | 43,282.9 | 31,422.7 | 28,063.1 |
Gross Profit | 13,418 | 13,021.3 | 12,097.9 | 12,052.1 | 11,004.8 | 10,115.3 | 9,643.5 | 9,194.9 | 8,111.5 | 6,481.8 | 6,081.5 |
Gross Profit Margin | 18.5% | 17.9% | 17.5% | 16.8% | 17.5% | 22.1% | 17.8% | 15.6% | 15.8% | 17.1% | 17.8% |
Selling, General & Administrative Expenses | 7,357 | 7,143.2 | 6,525.2 | 6,361.8 | 5,884.5 | 5,148.6 | 5,227.3 | 5,646.1 | 5,124.8 | 4,100.5 | 3,836.5 |
Depreciation & Amortization Expenses | 2,258.9 | 2,105.4 | 1,760.1 | 1,525.9 | 1,545.7 | 1,358.9 | 1,336.8 | 1,070.7 | 910.6 | 667.6 | 633.1 |
Other Operating Expenses | — | — | — | — | — | — | — | 10.5 | 56.9 | 8.1 | — |
Operating Profit | 3,802.1 | 3,772.7 | 3,812.6 | 4,164.4 | 3,574.6 | 3,607.8 | 3,079.4 | 2,467.6 | 2,019.2 | 1,705.6 | 1,611.9 |
Operating Margin | 5.3% | 5.2% | 5.5% | 5.8% | 5.7% | 7.9% | 5.7% | 4.2% | 3.9% | 4.5% | 4.7% |
Interest and Investment Income | 27.2 | 28.5 | 25.8 | 3.8 | 20.1 | 26 | 49.7 | 36.7 | 40.9 | 36.8 | 36.9 |
Interest Expense | -710.5 | -690.8 | -574.7 | -384.2 | -325.8 | -357 | -342.2 | -338.7 | -295.8 | -132.8 | -109.9 |
Non-Operating Income | 228.7 | 211.7 | 184.4 | 145.1 | 148.7 | 82.3 | 116.6 | 26.6 | -30.7 | -17.5 | 50.8 |
Total Non-Operating Income | -454.6 | -450.6 | -364.5 | -235.3 | -157 | -248.7 | -175.9 | -275.4 | -285.6 | -113.5 | -22.2 |
Income Before Provision for Income Taxes | 3,347.5 | 3,322.1 | 3,448.1 | 3,929.1 | 3,417.6 | 3,359.1 | 2,903.5 | 2,192.2 | 1,733.6 | 1,592.1 | 1,589.7 |
Provision for Income Taxes | 730.8 | 729.7 | 715.9 | 838.2 | 734.3 | 653.6 | 545.9 | 370.9 | 56.1 | 383.2 | 398.3 |
Consolidated Net Income | 2,616.7 | 2,592.4 | 2,732.2 | 3,090.9 | 2,683.3 | 2,705.5 | 2,357.6 | 1,821.3 | 1,677.5 | 1,208.9 | 1,191.4 |
Net Income Attributable to Minority Interests and Other | 12.8 | 12 | 2.5 | — | — | — | 4 | -12.6 | 6.9 | — | -0.2 |
Net Income Attributable to Common Shareholders | 2,603.9 | 2,580.4 | 2,729.7 | 3,090.9 | 2,683.3 | 2,705.5 | 2,353.6 | 1,833.9 | 1,670.6 | 1,208.9 | 1,191.4 |
Basic EPS | 2.8 | 2.7 | 2.8 | 3.1 | 2.5 | 2.5 | 2.1 | 1.6 | 1.5 | 1.1 | 1.1 |
Diluted EPS | 2.8 | 2.7 | 2.8 | 3.1 | 2.5 | 2.4 | 2.1 | 1.6 | 1.5 | 1.1 | 1 |
Basic Weighted Average Shares Outstanding | 946.2 | 950.1 | 966.7 | 1,007.7 | 1,062 | 1,105.3 | 1,123.3 | 1,128.6 | 1,132.2 | 1,135.7 | 1,134.9 |
Total Shares Outstanding | 931.9 | 948.1 | 957.1 | 981.3 | 1,032.9 | 1,079.6 | 1,112.7 | 1,128.8 | 1,128.4 | 1,136.9 | 1,135.2 |
Diluted Weighted Average Shares Outstanding | 946.6 | 950.6 | 968.2 | 1,009.5 | 1,063.5 | 1,106.7 | 1,124.5 | 1,130.1 | 1,133.8 | 1,138.6 | 1,138.4 |
EBITDA | 3,802.1 | 3,772.7 | 3,812.6 | 5,697.9 | 3,574.6 | 3,607.8 | 3,079.4 | 2,467.6 | 2,902.2 | 2,360.5 | 1,611.9 |
Effective Tax Rate | 21.8% | 22% | 20.8% | 21.3% | 21.5% | 19.5% | 18.8% | 16.9% | 3.2% | 24.1% | 25.1% |