Alimentation Couche-Tard Inc
TSX:ATD
Income Statement
Earnings Waterfall
Alimentation Couche-Tard Inc
Revenue
|
67.9B
USD
|
Cost of Revenue
|
-55.7B
USD
|
Gross Profit
|
12.2B
USD
|
Operating Expenses
|
-8.1B
USD
|
Operating Income
|
4.1B
USD
|
Other Expenses
|
-1.1B
USD
|
Net Income
|
2.9B
USD
|
Income Statement
Alimentation Couche-Tard Inc
Feb-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Feb-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Feb-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Feb-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
37 780
N/A
|
37 962
+0%
|
38 251
+1%
|
38 187
0%
|
36 202
-5%
|
34 530
-5%
|
34 320
-1%
|
33 811
-1%
|
34 034
+1%
|
34 145
+0%
|
33 586
-2%
|
33 595
+0%
|
35 680
+6%
|
37 905
+6%
|
39 332
+4%
|
43 027
+9%
|
47 403
+10%
|
51 394
+8%
|
56 335
+10%
|
58 897
+5%
|
59 620
+1%
|
59 118
-1%
|
58 494
-1%
|
57 469
-2%
|
57 558
+0%
|
54 132
-6%
|
49 679
-8%
|
46 656
-6%
|
43 210
-7%
|
45 760
+6%
|
49 629
+8%
|
53 194
+7%
|
58 612
+10%
|
62 810
+7%
|
67 889
+8%
|
70 549
+4%
|
72 028
+2%
|
71 857
0%
|
68 822
-4%
|
68 368
-1%
|
67 935
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(32 787)
|
(32 974)
|
(33 167)
|
(33 056)
|
(30 991)
|
(29 262)
|
(28 911)
|
(28 158)
|
(28 171)
|
(28 063)
|
(27 404)
|
(27 396)
|
(29 342)
|
(31 423)
|
(32 629)
|
(35 828)
|
(39 765)
|
(43 283)
|
(47 744)
|
(50 184)
|
(50 391)
|
(49 923)
|
(49 207)
|
(48 029)
|
(48 136)
|
(44 489)
|
(39 834)
|
(36 645)
|
(33 149)
|
(35 645)
|
(39 425)
|
(42 887)
|
(47 912)
|
(51 805)
|
(56 602)
|
(58 989)
|
(60 327)
|
(59 805)
|
(56 715)
|
(56 185)
|
(55 711)
|
|
Gross Profit |
4 994
N/A
|
4 988
0%
|
5 086
+2%
|
5 133
+1%
|
5 212
+2%
|
5 268
+1%
|
5 407
+3%
|
5 651
+5%
|
5 861
+4%
|
6 082
+4%
|
6 181
+2%
|
6 198
+0%
|
6 337
+2%
|
6 482
+2%
|
6 702
+3%
|
7 198
+7%
|
7 637
+6%
|
8 112
+6%
|
8 590
+6%
|
8 712
+1%
|
9 228
+6%
|
9 195
0%
|
9 287
+1%
|
9 440
+2%
|
9 422
0%
|
9 644
+2%
|
9 845
+2%
|
10 011
+2%
|
10 061
+0%
|
10 115
+1%
|
10 204
+1%
|
10 307
+1%
|
10 701
+4%
|
11 005
+3%
|
11 288
+3%
|
11 560
+2%
|
11 701
+1%
|
12 052
+3%
|
12 108
+0%
|
12 185
+1%
|
12 226
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 997)
|
(4 003)
|
(4 012)
|
(4 000)
|
(3 910)
|
(3 912)
|
(4 015)
|
(4 145)
|
(4 338)
|
(4 468)
|
(4 514)
|
(4 573)
|
(4 708)
|
(4 768)
|
(4 911)
|
(5 230)
|
(5 647)
|
(6 030)
|
(6 394)
|
(6 505)
|
(6 629)
|
(6 660)
|
(6 650)
|
(6 673)
|
(6 688)
|
(6 553)
|
(6 467)
|
(6 424)
|
(6 438)
|
(6 497)
|
(6 632)
|
(6 778)
|
(7 000)
|
(7 428)
|
(7 553)
|
(7 690)
|
(7 812)
|
(7 874)
|
(7 954)
|
(8 006)
|
(8 137)
|
|
Selling, General & Administrative |
(3 417)
|
(3 420)
|
(3 427)
|
(3 422)
|
(3 366)
|
(3 378)
|
(3 467)
|
(3 582)
|
(3 734)
|
(3 835)
|
(3 877)
|
(3 915)
|
(4 032)
|
(4 101)
|
(4 215)
|
(4 483)
|
(4 821)
|
(5 119)
|
(5 407)
|
(5 505)
|
(5 614)
|
(5 644)
|
(5 573)
|
(5 504)
|
(5 418)
|
(5 221)
|
(5 148)
|
(5 114)
|
(5 115)
|
(5 138)
|
(5 247)
|
(5 374)
|
(5 559)
|
(5 883)
|
(6 003)
|
(6 111)
|
(6 226)
|
(6 348)
|
(6 387)
|
(6 423)
|
(6 480)
|
|
Depreciation & Amortization |
(579)
|
(583)
|
(584)
|
(578)
|
(544)
|
(534)
|
(547)
|
(562)
|
(603)
|
(632)
|
(638)
|
(658)
|
(675)
|
(668)
|
(692)
|
(743)
|
(823)
|
(911)
|
(987)
|
(1 001)
|
(1 016)
|
(1 016)
|
(1 077)
|
(1 170)
|
(1 271)
|
(1 332)
|
(1 319)
|
(1 309)
|
(1 322)
|
(1 359)
|
(1 384)
|
(1 404)
|
(1 441)
|
(1 546)
|
(1 550)
|
(1 578)
|
(1 585)
|
(1 526)
|
(1 568)
|
(1 584)
|
(1 659)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
998
N/A
|
985
-1%
|
1 073
+9%
|
1 132
+5%
|
1 300
+15%
|
1 356
+4%
|
1 393
+3%
|
1 507
+8%
|
1 525
+1%
|
1 614
+6%
|
1 667
+3%
|
1 625
-3%
|
1 629
+0%
|
1 714
+5%
|
1 792
+5%
|
1 969
+10%
|
1 991
+1%
|
2 082
+5%
|
2 195
+5%
|
2 206
+1%
|
2 598
+18%
|
2 535
-2%
|
2 637
+4%
|
2 767
+5%
|
2 735
-1%
|
3 091
+13%
|
3 380
+9%
|
3 589
+6%
|
3 624
+1%
|
3 619
0%
|
3 572
-1%
|
3 529
-1%
|
3 700
+5%
|
3 577
-3%
|
3 734
+4%
|
3 870
+4%
|
3 889
+0%
|
4 178
+7%
|
4 154
-1%
|
4 177
+1%
|
4 087
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(83)
|
(69)
|
(110)
|
(79)
|
(96)
|
(65)
|
(70)
|
(73)
|
(64)
|
(56)
|
(82)
|
(82)
|
(92)
|
(86)
|
(142)
|
(206)
|
(273)
|
(274)
|
(324)
|
(311)
|
(292)
|
(257)
|
(299)
|
(277)
|
(265)
|
(222)
|
(222)
|
(241)
|
(261)
|
(261)
|
(249)
|
(227)
|
(210)
|
(236)
|
(232)
|
(238)
|
(234)
|
(272)
|
(271)
|
(281)
|
(316)
|
|
Non-Reccuring Items |
38
|
49
|
9
|
9
|
(10)
|
(36)
|
(37)
|
10
|
34
|
56
|
61
|
14
|
3
|
(16)
|
(43)
|
(42)
|
(58)
|
(45)
|
(68)
|
(74)
|
(56)
|
(46)
|
2
|
3
|
69
|
72
|
91
|
129
|
60
|
57
|
89
|
50
|
72
|
102
|
78
|
98
|
77
|
54
|
42
|
23
|
14
|
|
Total Other Income |
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(40)
|
(8)
|
(16)
|
(24)
|
(37)
|
(36)
|
(32)
|
(31)
|
(56)
|
(63)
|
(72)
|
(69)
|
(25)
|
(17)
|
(11)
|
(16)
|
(31)
|
(32)
|
(3)
|
(13)
|
|
Pre-Tax Income |
952
N/A
|
946
-1%
|
971
+3%
|
1 062
+9%
|
1 196
+13%
|
1 236
+3%
|
1 288
+4%
|
1 445
+12%
|
1 495
+3%
|
1 592
+6%
|
1 646
+3%
|
1 557
-5%
|
1 540
-1%
|
1 592
+3%
|
1 607
+1%
|
1 721
+7%
|
1 660
-4%
|
1 734
+4%
|
1 805
+4%
|
1 823
+1%
|
2 252
+24%
|
2 192
-3%
|
2 332
+6%
|
2 477
+6%
|
2 514
+1%
|
2 904
+16%
|
3 212
+11%
|
3 444
+7%
|
3 392
-2%
|
3 359
-1%
|
3 351
0%
|
3 282
-2%
|
3 493
+6%
|
3 418
-2%
|
3 564
+4%
|
3 720
+4%
|
3 716
0%
|
3 929
+6%
|
3 893
-1%
|
3 916
+1%
|
3 773
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(139)
|
(134)
|
(146)
|
(179)
|
(247)
|
(306)
|
(329)
|
(358)
|
(382)
|
(399)
|
(427)
|
(433)
|
(403)
|
(383)
|
(364)
|
(364)
|
(305)
|
(344)
|
(331)
|
(306)
|
(408)
|
(371)
|
(417)
|
(460)
|
(446)
|
(546)
|
(614)
|
(668)
|
(672)
|
(654)
|
(658)
|
(652)
|
(723)
|
(734)
|
(773)
|
(812)
|
(818)
|
(838)
|
(840)
|
(855)
|
(824)
|
|
Income from Continuing Operations |
813
|
812
|
827
|
883
|
949
|
930
|
958
|
1 088
|
1 114
|
1 194
|
1 220
|
1 124
|
1 137
|
1 209
|
1 245
|
1 359
|
1 357
|
1 389
|
1 473
|
1 516
|
1 843
|
1 821
|
1 915
|
2 017
|
2 069
|
2 358
|
2 598
|
2 776
|
2 720
|
2 706
|
2 693
|
2 631
|
2 769
|
2 683
|
2 791
|
2 906
|
2 897
|
3 091
|
3 052
|
3 061
|
2 948
|
|
Income to Minority Interest |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
(3)
|
(7)
|
1
|
(2)
|
5
|
13
|
2
|
5
|
1
|
(4)
|
(7)
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Net Income (Common) |
813
N/A
|
811
0%
|
826
+2%
|
882
+7%
|
948
+7%
|
929
-2%
|
958
+3%
|
1 088
+14%
|
1 114
+2%
|
1 194
+7%
|
1 220
+2%
|
1 124
-8%
|
1 137
+1%
|
1 209
+6%
|
1 250
+3%
|
1 363
+9%
|
1 558
+14%
|
1 671
+7%
|
1 762
+5%
|
1 802
+2%
|
1 932
+7%
|
1 834
-5%
|
1 917
+5%
|
2 023
+6%
|
2 071
+2%
|
2 354
+14%
|
2 592
+10%
|
2 770
+7%
|
2 718
-2%
|
2 706
0%
|
2 693
0%
|
2 631
-2%
|
2 769
+5%
|
2 683
-3%
|
2 791
+4%
|
2 906
+4%
|
2 897
0%
|
3 091
+7%
|
3 052
-1%
|
3 061
+0%
|
2 947
-4%
|
|
EPS (Diluted) |
0.71
N/A
|
0.71
N/A
|
0.73
+3%
|
0.78
+7%
|
0.84
+8%
|
0.82
-2%
|
0.84
+2%
|
0.96
+14%
|
0.98
+2%
|
1.05
+7%
|
1.07
+2%
|
0.98
-8%
|
0.99
+1%
|
1.06
+7%
|
1.09
+3%
|
1.19
+9%
|
1.37
+15%
|
1.47
+7%
|
1.55
+5%
|
1.59
+3%
|
1.7
+7%
|
1.62
-5%
|
1.7
+5%
|
1.79
+5%
|
1.84
+3%
|
2.09
+14%
|
2.31
+11%
|
2.48
+7%
|
2.44
-2%
|
2.44
N/A
|
2.5
+2%
|
2.45
-2%
|
2.6
+6%
|
2.52
-3%
|
2.71
+8%
|
2.84
+5%
|
2.87
+1%
|
3.06
+7%
|
3.11
+2%
|
3.16
+2%
|
3.05
-3%
|