Albertsons Companies, Inc(NYSE:ACI)

Albertsons Companies, Inc., through its subsidiaries, operates as a food and drug retailer in the United States. Its food and drug retail stores offer grocery products, general merchandise, health and beauty care products, pharmacy, fuel, and other items and services. As of February 29, 2020, the co...
Website: http://www.albertsonscompanies.com
Founded: 1939
Full Time Employees: 270,000
CEO: Vivek Sankaran
Sector: Consumer Defensive
Industry: Grocery Stores
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-02-28 | 2025-11-29 | 2025-09-06 | 2025-06-14 | 2025-02-22 | 2024-11-30 | 2024-09-07 | 2024-06-15 | 2024-02-24 | 2023-12-02 | 2023-09-09 | 2023-06-17 | 2023-02-25 | 2022-12-03 | 2022-09-10 | 2022-06-18 | 2022-02-26 | 2021-12-04 | 2021-09-11 | 2021-06-19 | 2021-02-27 | 2020-12-05 | 2020-09-12 | 2020-06-20 | 2020-02-29 | 2019-11-30 | 2019-09-07 | 2019-06-15 | 2019-02-23 | 2018-12-01 | 2018-09-08 | 2018-06-16 | 2018-02-24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales and other revenue | 20,252,200,000 | 19,123,700,000 | 18,915,800,000 | 24,880,800,000 | 18,799,500,000 | 18,774,500,000 | 18,551,500,000 | 24,265,400,000 | 18,339,500,000 | 18,557,300,000 | 18,290,700,000 | 24,050,200,000 | 18,265,100,000 | 18,154,900,000 | 17,919,400,000 | 23,310,300,000 | 17,383,500,000 | 16,728,400,000 | 16,505,700,000 | 21,269,400,000 | 15,772,300,000 | 15,408,900,000 | 15,757,600,000 | 22,751,600,000 | 15,436,800,000 | 14,103,200,000 | 14,176,700,000 | 18,738,400,000 | 14,016,600,000 | 13,840,400,000 | 14,024,100,000 | 18,653,400,000 | |
cost of sales | 14,739,200,000 | 13,874,900,000 | 13,809,200,000 | 18,142,500,000 | 13,650,500,000 | 13,528,100,000 | 13,430,200,000 | 17,526,500,000 | 13,195,300,000 | 13,360,000,000 | 13,249,200,000 | 17,387,500,000 | 13,180,800,000 | 13,033,200,000 | 12,914,800,000 | 16,765,300,000 | 12,399,200,000 | 11,898,300,000 | 11,788,700,000 | 15,078,400,000 | 11,212,800,000 | 10,900,300,000 | 11,182,700,000 | 15,980,100,000 | 11,018,800,000 | 10,108,100,000 | 10,235,200,000 | 13,498,800,000 | 9,957,900,000 | 9,988,000,000 | 10,211,300,000 | 13,482,700,000 | |
gross margin | 5,513,000,000 | 5,248,800,000 | 5,106,600,000 | 6,738,300,000 | 5,149,000,000 | 5,246,400,000 | 5,121,300,000 | 6,738,900,000 | 5,144,200,000 | 5,197,300,000 | 5,041,500,000 | 6,662,700,000 | 5,084,300,000 | 5,121,700,000 | 5,004,600,000 | 6,545,000,000 | 4,984,300,000 | 4,830,100,000 | |||||||||||||||
yoy | 7.07% | 0.05% | -0.29% | -0.01% | 0.09% | 0.94% | 1.58% | 1.14% | 1.18% | 1.48% | 0.74% | 1.80% | 2.01% | 6.04% | |||||||||||||||||||
qoq | 5.03% | 2.78% | -24.22% | 30.87% | -1.86% | 2.44% | -24.00% | 31.00% | -1.02% | 3.09% | -24.33% | 31.04% | -0.73% | 2.34% | -23.54% | 31.31% | 3.19% | ||||||||||||||||
selling and administrative expenses | 6,003,200,000 | 4,760,300,000 | 4,806,900,000 | 6,320,900,000 | 4,836,600,000 | 4,717,700,000 | 4,785,400,000 | 6,274,000,000 | 4,717,200,000 | 4,607,300,000 | 4,595,500,000 | 6,012,900,000 | 4,712,100,000 | 4,532,000,000 | 4,487,600,000 | 5,864,300,000 | 4,321,700,000 | 4,243,900,000 | 4,231,300,000 | 5,503,600,000 | 4,726,100,000 | 4,309,100,000 | 4,031,200,000 | 5,769,400,000 | 4,093,500,000 | 3,807,200,000 | 3,794,600,000 | 4,918,100,000 | 3,770,300,000 | 3,678,000,000 | 3,681,400,000 | 4,977,600,000 | |
loss on property dispositions and impairment losses | 16,500,000 | -1,200,000 | 4,400,000 | -31,900,000 | 36,400,000 | 10,200,000 | 43,900,000 | 5,300,000 | 800,000 | 23,900,000 | -8,400,000 | 27,600,000 | -21,525,000 | 7,300,000 | -14,000,000 | -79,400,000 | -200,000 | 300,000 | -18,300,000 | 30,300,000 | |||||||||||||
operating income | -506,700,000 | 489,700,000 | 295,300,000 | 449,300,000 | 276,000,000 | 518,500,000 | 292,000,000 | 459,600,000 | 426,200,000 | 566,100,000 | 454,400,000 | 622,200,000 | 433,600,000 | 582,400,000 | 531,000,000 | 760,100,000 | 664,300,000 | 599,600,000 | 485,900,000 | 687,100,000 | -174,800,000 | 258,500,000 | 562,000,000 | 971,800,000 | 326,600,000 | 206,600,000 | 582,400,000 | 321,500,000 | 288,400,000 | 174,400,000 | 131,400,000 | 193,100,000 | |
yoy | -283.59% | -5.55% | 1.13% | -2.24% | -35.24% | -8.41% | -35.74% | -26.13% | -1.71% | -2.80% | -14.43% | -18.14% | -34.73% | -2.87% | 9.28% | 10.62% | -480.03% | 131.95% | -13.54% | -29.30% | -153.52% | 25.12% | -3.50% | 202.27% | 13.25% | 18.46% | 343.23% | 66.49% | |||||
qoq | -203.47% | 65.83% | -34.28% | 62.79% | -46.77% | 77.57% | -36.47% | 7.84% | -24.71% | 24.58% | -26.97% | 43.50% | -25.55% | 9.68% | -30.14% | 14.42% | 10.79% | 23.40% | -29.28% | -493.08% | -167.62% | -54.00% | -42.17% | 197.55% | 58.08% | -64.53% | 81.15% | 11.48% | 65.37% | 32.72% | -31.95% | ||
interest expense | 141,100,000 | 116,000,000 | 105,300,000 | 141,800,000 | 101,500,000 | 109,000,000 | 103,600,000 | 145,700,000 | 109,000,000 | 116,300,000 | 111,900,000 | 154,900,000 | 91,600,000 | 84,300,000 | 89,800,000 | 138,900,000 | 108,000,000 | 111,300,000 | 109,300,000 | 153,300,000 | 113,100,000 | 115,900,000 | 128,600,000 | 180,600,000 | 140,500,000 | 154,800,000 | 177,500,000 | 225,200,000 | 168,300,000 | 213,000,000 | 194,900,000 | 254,600,000 | |
other expense | -9,400,000 | -4,000,000 | -29,700,000 | -3,900,000 | 75,000 | -5,600,000 | 1,900,000 | 4,000,000 | -3,650,000 | -6,700,000 | 8,100,000 | -5,875,000 | 1,700,000 | -43,500,000 | -11,400,000 | 3,100,000 | |||||||||||||||||
income before income taxes | -641,000,000 | 377,700,000 | 219,700,000 | 311,400,000 | 218,200,000 | 415,100,000 | 186,500,000 | 309,900,000 | 314,800,000 | 456,500,000 | 334,400,000 | 483,300,000 | 351,500,000 | 496,400,000 | 460,100,000 | 627,500,000 | 603,800,000 | 522,900,000 | 395,500,000 | 577,300,000 | -208,300,000 | 153,200,000 | 395,700,000 | 788,100,000 | 90,100,000 | 67,700,000 | 376,700,000 | 64,700,000 | 137,000,000 | -19,800,000 | -44,300,000 | -20,700,000 | |
income tax expense | -160,200,000 | 84,400,000 | 51,200,000 | 75,000,000 | 46,400,000 | 14,500,000 | 41,000,000 | 69,200,000 | 64,300,000 | 95,100,000 | 67,500,000 | 66,100,000 | 40,400,000 | 120,900,000 | 117,400,000 | 143,300,000 | 148,700,000 | 98,400,000 | 100,300,000 | 132,500,000 | -64,100,000 | 29,500,000 | 111,200,000 | 201,900,000 | |||||||||
net income | -480,800,000 | 293,300,000 | 168,500,000 | 236,400,000 | 171,800,000 | 400,600,000 | 145,500,000 | 240,700,000 | 250,500,000 | 361,400,000 | 266,900,000 | 417,200,000 | 311,100,000 | 375,500,000 | 342,700,000 | 484,200,000 | 455,100,000 | 424,500,000 | 295,200,000 | 444,800,000 | -144,200,000 | 123,700,000 | 284,500,000 | 586,200,000 | 67,800,000 | 54,800,000 | 294,800,000 | 49,000,000 | 135,600,000 | 45,600,000 | -32,400,000 | -17,700,000 | |
yoy | -379.86% | -26.78% | 15.81% | -1.79% | -31.42% | 10.85% | -45.49% | -42.31% | -19.48% | -3.75% | -22.12% | -13.84% | -31.64% | -11.54% | 16.09% | 8.86% | -415.60% | 243.17% | 3.76% | -24.12% | -312.68% | 125.73% | -3.49% | 1096.33% | -50.00% | 20.18% | -1009.88% | -376.84% | |||||
qoq | -263.93% | 74.07% | -28.72% | 37.60% | -57.11% | 175.33% | -39.55% | -3.91% | -30.69% | 35.41% | -36.03% | 34.10% | -17.15% | 9.57% | -29.22% | 6.39% | 7.21% | 43.80% | -33.63% | -408.46% | -216.57% | -56.52% | -51.47% | 764.60% | 23.72% | -81.41% | 501.63% | -63.86% | 197.37% | -240.74% | 83.05% | ||
other comprehensive income, net of tax | |||||||||||||||||||||||||||||||||
recognition of pension gain | 4,400,000 | -500,000 | -13,400,000 | 3,800,000 | -800,000 | 2,900,000 | 19,300,000 | -1,000,000 | -1,900,000 | -600,000 | 4,200,000 | 100,000 | 100,000 | 200,000 | -9,500,000 | 100,000 | 15,100,000 | 100,000 | 171,500,000 | 600,000 | 10,100,000 | 800,000 | -235,300,000 | 700,000 | 700,000 | 23,400,000 | -400,000 | -500,000 | -500,000 | -600,000 | |||
other | -100,000 | -2,800,000 | 1,300,000 | 300,000 | -900,000 | 3,000,000 | -300,000 | 800,000 | 400,000 | 1,700,000 | -1,000,000 | -100,000 | -200,000 | -3,000,000 | -100,000 | -200,000 | -2,100,000 | -100,000 | 300,000 | 900,000 | 1,000,000 | -200,000 | 1,300,000 | 1,700,000 | 500,000 | -800,000 | 500,000 | -1,100,000 | |||||
other comprehensive income | 4,300,000 | -3,300,000 | -12,100,000 | 3,800,000 | -1,700,000 | 5,900,000 | -1,300,000 | 19,300,000 | -200,000 | -1,500,000 | 1,100,000 | 3,200,000 | -100,000 | -2,800,000 | -9,600,000 | -100,000 | 15,100,000 | 100,000 | 169,400,000 | 500,000 | 10,400,000 | 1,700,000 | -204,100,000 | 5,500,000 | -9,300,000 | -1,900,000 | -100,800,000 | -100,000 | -4,800,000 | 5,900,000 | |||
comprehensive income | -476,500,000 | 290,000,000 | 156,400,000 | 236,000,000 | 175,600,000 | 398,900,000 | 151,400,000 | 239,400,000 | 269,800,000 | 361,200,000 | 265,400,000 | 418,300,000 | 314,300,000 | 375,500,000 | 342,600,000 | 481,400,000 | 445,500,000 | 424,400,000 | 310,300,000 | 444,900,000 | 25,200,000 | 124,200,000 | 294,900,000 | 587,900,000 | -136,300,000 | 60,300,000 | 285,500,000 | 47,100,000 | 34,800,000 | 45,500,000 | |||
net income per class a common share | |||||||||||||||||||||||||||||||||
basic net income per class a common share | -850,000 | 550,000 | 300,000 | 410,000 | 290,000 | 690,000 | 250,000 | 420,000 | 430,000 | 630,000 | 460,000 | 730,000 | 550,000 | 200,000 | 610,000 | 860,000 | 760,000 | 780,000 | 550,000 | 800,000 | -250,000 | 210,000 | 520,000 | 1,030,000 | |||||||||
diluted net income per class a common share | -850,000 | 550,000 | 300,000 | 410,000 | 290,000 | 690,000 | 250,000 | 410,000 | 430,000 | 620,000 | 460,000 | 720,000 | 550,000 | 200,000 | 590,000 | 840,000 | 750,000 | 740,000 | 520,000 | 780,000 | -240,000 | 200,000 | 490,000 | 1,000,000 | |||||||||
weighted-average class a common shares outstanding | |||||||||||||||||||||||||||||||||
basic | 545,200,000 | 531,900,000 | 559,700,000 | 573,000,000 | 580,100,000 | 580,200,000 | 580,100,000 | 578,600,000 | 575,400,000 | 576,200,000 | 576,000,000 | 573,700,000 | 529,000,000 | 534,600,000 | 531,900,000 | 513,300,000 | 469,600,000 | 466,000,000 | 465,300,000 | 465,100,000 | 500,300,000 | 468,700,000 | 477,300,000 | 568,000,000 | 279,600,000 | ||||||||
diluted | 547,200,000 | 534,700,000 | 562,500,000 | 575,400,000 | 583,800,000 | 584,100,000 | 583,200,000 | 581,300,000 | 581,100,000 | 581,100,000 | 581,900,000 | 580,100,000 | 534,000,000 | 538,600,000 | 576,300,000 | 576,300,000 | 475,300,000 | 574,200,000 | 573,000,000 | 571,400,000 | 578,100,000 | 472,100,000 | 582,900,000 | 583,700,000 | 280,100,000 | ||||||||
recognition of pension loss | -700,000 | -1,000,000 | |||||||||||||||||||||||||||||||
other comprehensive loss | -400,000 | ||||||||||||||||||||||||||||||||
other income | -16,000,000 | -18,900,000 | -6,300,000 | -25,175,000 | -38,300,000 | -18,900,000 | -6,875,000 | -19,200,000 | -5,475,000 | -15,900,000 | 5,100,000 | -11,100,000 | -16,100,000 | -28,300,000 | -19,200,000 | -40,800,000 | |||||||||||||||||
loss on debt extinguishment | 3,700,000 | 27,600,000 | 8,600,000 | 49,100,000 | 45,600,000 | 23,100,000 | 42,700,000 | ||||||||||||||||||||||||||
gain on property dispositions and impairment losses | -1,700,000 | -13,400,000 | 8,200,000 | -59,000,000 | -435,500,000 | ||||||||||||||||||||||||||||
gross profit | 4,717,000,000 | 6,191,000,000 | 4,559,500,000 | 4,508,600,000 | 4,574,900,000 | 6,771,500,000 | 4,418,000,000 | 3,995,100,000 | 3,941,500,000 | 5,239,600,000 | 4,058,700,000 | 3,852,400,000 | 3,812,800,000 | 5,170,700,000 | |||||||||||||||||||
gain on interest rate swaps | 29,900,000 | 5,000,000 | -11,300,000 | -27,000,000 | 1,075,000 | 900,000 | -4,800,000 | 8,200,000 | |||||||||||||||||||||||||
loss on interest rate swaps | |||||||||||||||||||||||||||||||||
(gain) loss on property dispositions and impairment losses | -120,675,000 | -18,700,000 | |||||||||||||||||||||||||||||||
income tax benefit | 27,625,000 | 12,900,000 | 81,900,000 | 15,700,000 | 1,400,000 | -65,400,000 | -11,900,000 | ||||||||||||||||||||||||||
foreign currency translation adjustment | -75,000 | 300,000 | -600,000 | ||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||
gain on debt extinguishment | -800,000 | 9,500,000 | |||||||||||||||||||||||||||||||
comprehensive loss | -37,200,000 | -11,800,000 | |||||||||||||||||||||||||||||||
income tax (benefit) expense | -3,000,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-02-28 | 2025-11-29 | 2025-09-06 | 2025-06-14 | 2025-02-22 | 2024-11-30 | 2024-09-07 | 2024-06-15 | 2024-02-24 | 2023-12-02 | 2023-09-09 | 2023-06-17 | 2023-02-25 | 2022-12-03 | 2022-09-10 | 2022-06-18 | 2022-02-26 | 2021-12-04 | 2021-09-11 | 2021-06-19 | 2021-02-27 | 2020-12-05 | 2020-09-12 | 2020-06-20 | 2020-02-29 | 2019-11-30 | 2019-09-07 | 2019-06-15 | 2019-02-23 | 2018-12-01 | 2018-09-08 | 2018-06-16 | 2018-02-24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||
cash and cash equivalents | 198,600,000 | 195,100,000 | 270,600,000 | 151,000,000 | 293,600,000 | 202,300,000 | 280,000,000 | 291,100,000 | 188,700,000 | 222,700,000 | 266,100,000 | 225,200,000 | 455,800,000 | 4,412,300,000 | 3,392,400,000 | 3,213,100,000 | 2,902,000,000 | 2,661,000,000 | 2,849,800,000 | 2,173,800,000 | 1,717,000,000 | 1,836,100,000 | 2,389,600,000 | 2,022,200,000 | 470,700,000 | 406,400,000 | 435,300,000 | 662,100,000 | 926,100,000 | 462,600,000 | 1,661,900,000 | 1,237,000,000 | 670,300,000 |
receivables | 932,600,000 | 1,018,900,000 | 968,800,000 | 908,900,000 | 834,800,000 | 929,000,000 | 897,600,000 | 809,400,000 | 724,400,000 | 828,400,000 | 710,100,000 | 684,300,000 | 687,600,000 | 704,800,000 | 651,700,000 | 565,300,000 | 560,600,000 | 607,400,000 | 544,700,000 | 618,700,000 | 550,900,000 | 549,500,000 | 547,100,000 | 530,000,000 | 525,300,000 | 501,200,000 | 518,600,000 | 497,400,000 | 586,200,000 | 566,900,000 | 527,900,000 | 551,300,000 | 615,300,000 |
inventories | 5,173,900,000 | 5,496,700,000 | 5,187,500,000 | 4,976,300,000 | 4,989,000,000 | 5,137,200,000 | 5,042,700,000 | 4,720,000,000 | 4,945,200,000 | 5,175,800,000 | 5,048,300,000 | 4,844,900,000 | 4,782,000,000 | 5,054,900,000 | 4,746,400,000 | 4,573,200,000 | 4,500,800,000 | 4,671,000,000 | 4,179,100,000 | 4,271,900,000 | 4,301,300,000 | 4,638,000,000 | 4,267,100,000 | 4,271,600,000 | 4,352,500,000 | 4,624,200,000 | 4,340,300,000 | 4,385,400,000 | 4,332,800,000 | 4,639,500,000 | 4,308,100,000 | 4,323,200,000 | 4,421,100,000 |
prepaid assets | 368,100,000 | 338,800,000 | 370,300,000 | 302,700,000 | 301,600,000 | 317,200,000 | 255,000,000 | 316,200,000 | 368,600,000 | ||||||||||||||||||||||||
other current assets | 42,500,000 | 386,100,000 | 425,700,000 | 380,700,000 | 102,800,000 | 397,000,000 | 426,300,000 | 387,400,000 | 58,900,000 | 435,000,000 | 397,100,000 | 306,200,000 | 42,300,000 | 513,700,000 | 474,100,000 | 326,600,000 | 101,400,000 | 440,300,000 | 414,700,000 | 313,100,000 | 101,600,000 | 420,600,000 | 374,800,000 | 309,000,000 | 127,800,000 | 447,800,000 | 336,400,000 | 361,900,000 | 88,700,000 | 443,600,000 | 347,800,000 | 377,400,000 | 73,300,000 |
total current assets | 6,715,700,000 | 7,096,800,000 | 6,852,600,000 | 6,416,900,000 | 6,559,000,000 | 6,665,500,000 | 6,646,600,000 | 6,207,900,000 | 6,287,500,000 | 6,661,900,000 | 6,421,600,000 | 6,060,600,000 | 6,270,400,000 | 10,685,700,000 | 9,264,600,000 | 8,678,200,000 | 8,366,400,000 | 8,379,700,000 | 7,988,300,000 | 7,377,500,000 | 6,988,000,000 | 7,444,200,000 | 7,578,600,000 | 7,132,800,000 | 5,731,300,000 | 5,979,600,000 | 5,630,600,000 | 5,906,800,000 | 6,250,000,000 | 6,112,600,000 | 6,845,700,000 | 6,488,900,000 | 6,148,600,000 |
property and equipment | 9,903,700,000 | 9,778,900,000 | 9,706,700,000 | 9,708,000,000 | 9,811,000,000 | 9,632,900,000 | 9,551,400,000 | 9,509,800,000 | 9,570,300,000 | 9,417,100,000 | 9,431,100,000 | 9,356,800,000 | 9,358,700,000 | 9,092,900,000 | 9,078,600,000 | 9,069,900,000 | 9,349,600,000 | 9,249,400,000 | 9,201,100,000 | 9,295,100,000 | 9,412,700,000 | 9,086,400,000 | 9,110,000,000 | 9,103,700,000 | 9,211,900,000 | 9,222,000,000 | 9,231,300,000 | 9,662,700,000 | 9,861,300,000 | 10,143,300,000 | 10,256,900,000 | 10,556,400,000 | 10,770,300,000 |
operating lease right-of-use assets | 6,102,400,000 | 6,103,800,000 | 6,132,200,000 | 6,174,700,000 | 6,153,400,000 | 6,094,900,000 | 6,022,600,000 | 6,017,700,000 | 5,981,600,000 | 5,926,300,000 | 5,955,900,000 | 5,881,200,000 | 5,879,100,000 | 5,849,400,000 | 5,868,900,000 | 5,908,400,000 | 5,908,400,000 | 5,922,800,000 | 5,861,300,000 | 5,857,300,000 | 6,015,600,000 | 5,742,900,000 | 5,769,200,000 | 5,771,800,000 | 5,867,400,000 | 5,836,100,000 | 5,831,800,000 | 5,280,800,000 | |||||
intangible assets | 2,156,100,000 | 2,212,300,000 | 2,251,100,000 | 2,281,100,000 | 2,318,000,000 | 2,349,300,000 | 2,377,900,000 | 2,415,400,000 | 2,434,500,000 | 2,450,800,000 | 2,460,700,000 | 2,473,200,000 | 2,465,400,000 | 2,408,800,000 | 2,363,500,000 | 2,309,600,000 | 2,285,000,000 | 2,239,500,000 | 2,181,300,000 | 2,149,100,000 | 2,108,800,000 | 2,076,400,000 | 2,077,800,000 | 2,085,500,000 | 2,087,200,000 | 2,123,900,000 | 2,177,900,000 | 2,271,200,000 | 2,834,500,000 | 2,893,300,000 | 2,968,900,000 | 3,036,600,000 | 3,142,500,000 |
goodwill | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,201,000,000 | 1,200,200,000 | 1,200,500,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 | 1,183,300,000 |
other assets | 687,000,000 | 700,500,000 | 706,900,000 | 688,100,000 | 713,300,000 | 721,700,000 | 728,900,000 | 725,200,000 | 746,200,000 | 839,400,000 | 852,200,000 | 844,400,000 | 993,600,000 | 976,900,000 | 977,500,000 | 1,052,900,000 | 1,012,600,000 | 943,700,000 | 912,100,000 | 902,400,000 | 889,600,000 | 786,100,000 | 750,700,000 | 710,700,000 | 654,000,000 | 646,700,000 | 643,600,000 | 676,400,000 | 647,500,000 | 649,200,000 | 562,000,000 | 555,000,000 | 567,600,000 |
total assets | 26,765,900,000 | 27,093,300,000 | 26,850,500,000 | 26,469,800,000 | 26,755,700,000 | 26,665,300,000 | 26,528,400,000 | 26,077,000,000 | 26,221,100,000 | 26,496,500,000 | 26,322,500,000 | 25,817,200,000 | 26,168,200,000 | 30,214,700,000 | 28,754,100,000 | 28,220,000,000 | 28,123,000,000 | 27,936,100,000 | 27,344,300,000 | 26,781,900,000 | 26,598,000,000 | 26,319,300,000 | 26,469,600,000 | 25,987,800,000 | 24,735,100,000 | 24,991,600,000 | 24,698,500,000 | 24,981,200,000 | 20,776,600,000 | 20,981,700,000 | 21,816,800,000 | 21,820,200,000 | 21,812,300,000 |
liabilities | |||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||
accounts payable | 4,021,200,000 | 4,037,700,000 | 3,987,900,000 | 3,834,100,000 | 4,092,700,000 | 4,026,100,000 | 4,221,900,000 | 3,898,200,000 | 4,218,200,000 | 4,119,200,000 | 4,149,700,000 | 4,013,200,000 | 4,173,100,000 | 3,977,700,000 | 4,017,800,000 | 3,970,300,000 | 4,236,800,000 | 4,066,100,000 | 3,554,200,000 | 3,386,300,000 | 3,487,300,000 | 3,395,000,000 | 3,389,800,000 | 3,399,800,000 | 2,891,100,000 | 3,183,200,000 | 2,946,600,000 | 3,077,900,000 | 2,918,700,000 | 3,119,200,000 | 2,948,200,000 | 3,091,400,000 | 2,833,000,000 |
accrued salaries and wages | 1,348,300,000 | 1,294,000,000 | 1,406,800,000 | 1,273,300,000 | 1,345,200,000 | 1,352,000,000 | 1,352,200,000 | 1,196,400,000 | 1,302,600,000 | 1,276,500,000 | 1,293,700,000 | 1,149,500,000 | 1,317,400,000 | 1,506,700,000 | 1,503,100,000 | 1,349,700,000 | 1,554,900,000 | 1,483,300,000 | 1,492,300,000 | 1,365,400,000 | 1,474,700,000 | 1,268,600,000 | 1,280,300,000 | 1,308,200,000 | 1,126,000,000 | 1,099,900,000 | 1,107,800,000 | 978,500,000 | 1,054,700,000 | 1,020,600,000 | 1,041,000,000 | 946,700,000 | 984,100,000 |
current maturities of long-term debt and finance lease obligations | 534,000,000 | 595,700,000 | 1,186,400,000 | 832,100,000 | 57,600,000 | 61,300,000 | 129,100,000 | 82,600,000 | 285,200,000 | 737,800,000 | 638,800,000 | 574,200,000 | 1,075,700,000 | 2,025,600,000 | 826,000,000 | 825,400,000 | 828,800,000 | 82,000,000 | 211,500,000 | 214,300,000 | 212,400,000 | 212,400,000 | 331,600,000 | 219,100,000 | 221,400,000 | 133,300,000 | 117,100,000 | 145,000,000 | |||||
current operating lease obligations | 736,700,000 | 739,900,000 | 730,300,000 | 720,300,000 | 705,500,000 | 677,600,000 | 664,800,000 | 640,600,000 | 605,300,000 | 563,100,000 | |||||||||||||||||||||||
current portion of self-insurance liability | 385,700,000 | 374,000,000 | 367,700,000 | 355,500,000 | 333,300,000 | 321,400,000 | 308,900,000 | 306,800,000 | 296,000,000 | ||||||||||||||||||||||||
taxes other than income taxes | 377,800,000 | 393,900,000 | 325,400,000 | 382,300,000 | 344,600,000 | 339,100,000 | 318,100,000 | 309,000,000 | 323,500,000 | ||||||||||||||||||||||||
other current liabilities | 420,300,000 | 1,148,000,000 | 1,105,300,000 | 1,208,100,000 | 282,100,000 | 1,029,400,000 | 1,039,900,000 | 1,213,800,000 | 281,000,000 | 1,049,900,000 | 1,172,500,000 | 1,317,700,000 | 460,000,000 | 1,218,400,000 | 1,242,100,000 | 1,119,900,000 | 409,500,000 | 1,202,000,000 | 1,190,000,000 | 1,127,300,000 | 392,000,000 | 1,135,500,000 | 1,148,200,000 | 1,255,500,000 | 475,700,000 | 1,006,100,000 | 1,021,200,000 | 990,200,000 | 414,700,000 | 988,300,000 | 1,048,300,000 | 922,000,000 | 424,800,000 |
total current liabilities | 7,824,000,000 | 7,815,300,000 | 8,416,700,000 | 7,867,900,000 | 7,251,000,000 | 7,155,100,000 | 7,422,400,000 | 7,066,000,000 | 7,457,700,000 | 7,857,500,000 | 7,923,500,000 | 7,723,100,000 | 8,428,800,000 | 13,309,000,000 | 8,244,500,000 | 7,912,300,000 | 8,348,500,000 | 7,461,200,000 | 7,069,700,000 | 6,704,200,000 | 6,832,200,000 | 6,597,300,000 | 6,727,700,000 | 6,750,300,000 | 5,904,300,000 | 5,972,200,000 | 5,729,700,000 | 5,714,800,000 | 5,152,700,000 | 5,540,700,000 | 5,474,000,000 | 5,129,500,000 | 5,029,600,000 |
long-term debt and finance lease obligations | 8,412,600,000 | 8,417,000,000 | 6,940,100,000 | 7,005,600,000 | 7,762,500,000 | 7,777,100,000 | 7,779,300,000 | 7,774,800,000 | 7,783,400,000 | 7,797,000,000 | 7,810,800,000 | 7,825,000,000 | 7,834,400,000 | 7,091,700,000 | 7,106,800,000 | 7,121,200,000 | 7,136,300,000 | 7,915,700,000 | 8,129,100,000 | 8,145,800,000 | 8,101,200,000 | 8,328,000,000 | 8,460,000,000 | 8,484,500,000 | 8,493,300,000 | 8,615,900,000 | 8,628,600,000 | 9,688,600,000 | |||||
long-term operating lease obligations | 5,613,600,000 | 5,679,100,000 | 5,710,300,000 | 5,756,400,000 | 5,657,200,000 | 5,685,500,000 | 5,615,100,000 | 5,610,300,000 | 5,493,200,000 | 5,514,100,000 | 5,543,000,000 | 5,463,900,000 | 5,386,200,000 | 5,435,400,000 | 5,452,300,000 | 5,497,200,000 | 5,419,900,000 | 5,508,200,000 | 5,464,100,000 | 5,464,500,000 | 5,548,000,000 | 5,355,600,000 | 5,385,000,000 | 5,398,300,000 | 5,402,800,000 | 5,430,500,000 | 5,437,400,000 | 4,898,000,000 | |||||
deferred income taxes | 630,600,000 | 820,600,000 | 847,000,000 | 783,800,000 | 824,100,000 | 729,300,000 | 727,500,000 | 754,800,000 | 807,600,000 | 794,600,000 | 831,600,000 | 816,200,000 | 854,000,000 | 896,900,000 | 858,400,000 | 806,900,000 | 799,800,000 | 684,900,000 | 598,300,000 | 534,600,000 | 533,700,000 | 566,600,000 | 563,800,000 | 561,500,000 | 613,800,000 | 711,300,000 | 688,100,000 | 754,500,000 | 561,400,000 | 595,000,000 | 507,200,000 | 580,200,000 | 579,900,000 |
long-term self-insurance liability | 917,600,000 | 922,100,000 | 899,900,000 | 878,600,000 | 837,800,000 | 837,700,000 | 838,500,000 | 839,500,000 | 921,700,000 | ||||||||||||||||||||||||
other long-term liabilities | 1,531,300,000 | 1,859,500,000 | 1,856,900,000 | 1,831,800,000 | 952,900,000 | 1,952,600,000 | 1,963,800,000 | 1,958,000,000 | 1,031,800,000 | 2,006,000,000 | 1,997,000,000 | 1,989,000,000 | 1,129,800,000 | 2,083,400,000 | 2,092,900,000 | 2,176,400,000 | 1,277,600,000 | 2,456,300,000 | 2,524,100,000 | 2,635,300,000 | 1,821,800,000 | 2,498,000,000 | 2,232,400,000 | 1,999,200,000 | 1,204,300,000 | 1,851,100,000 | 1,869,200,000 | 1,870,900,000 | 2,334,700,000 | 2,890,600,000 | 3,144,100,000 | 3,046,900,000 | 2,175,300,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.01 par value... | 45,700,000 | 579,300,000 | 612,200,000 | 635,400,000 | 681,100,000 | 844,300,000 | 844,300,000 | 844,300,000 | 844,300,000 | 844,300,000 | 844,300,000 | 310,700,000 | |||||||||||||||||||||
series a-1 convertible preferred stock, 0.01 par value... | 597,400,000 | 754,800,000 | 754,800,000 | 754,800,000 | 754,800,000 | 754,800,000 | 754,800,000 | 1,288,400,000 | |||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||
additional paid-in capital | 2,219,400,000 | 2,079,100,000 | 2,207,100,000 | 2,188,000,000 | 2,184,000,000 | 2,169,200,000 | 2,152,300,000 | 2,126,200,000 | 2,129,600,000 | 2,109,200,000 | 2,089,600,000 | 2,068,300,000 | 2,072,700,000 | 2,077,000,000 | 2,022,500,000 | 1,998,200,000 | 2,032,200,000 | 1,946,100,000 | 1,936,100,000 | 1,911,100,000 | 1,898,900,000 | 1,883,800,000 | 1,875,800,000 | 1,837,100,000 | 1,827,300,000 | 1,823,500,000 | 1,818,700,000 | 1,813,100,000 | 1,814,200,000 | 1,788,700,000 | 1,780,900,000 | 1,772,400,000 | 1,773,300,000 |
accumulated other comprehensive income | 83,200,000 | 78,900,000 | 82,200,000 | 94,300,000 | 94,700,000 | 90,900,000 | 92,600,000 | 86,700,000 | 88,000,000 | 68,700,000 | 68,900,000 | 70,400,000 | 69,300,000 | 66,100,000 | 66,100,000 | 66,200,000 | 69,000,000 | 78,600,000 | 78,700,000 | 63,600,000 | 63,500,000 | -118,500,000 | 85,600,000 | 80,100,000 | 89,400,000 | 91,300,000 | 192,100,000 | 192,200,000 | 197,000,000 | 191,100,000 | |||
retained earnings | 1,378,100,000 | 1,936,100,000 | 1,721,000,000 | 1,637,500,000 | 1,487,900,000 | 1,403,800,000 | 1,073,600,000 | 998,400,000 | 828,200,000 | 647,700,000 | 356,400,000 | 159,600,000 | 3,239,900,000 | 2,972,100,000 | 2,564,900,000 | 2,187,100,000 | 1,846,200,000 | 1,624,800,000 | 1,263,000,000 | 1,481,400,000 | 1,432,200,000 | 1,174,600,000 | 592,300,000 | 524,500,000 | 469,700,000 | 174,900,000 | |||||||
total stockholders' equity | 1,836,200,000 | 2,501,800,000 | 3,079,500,000 | 3,224,300,000 | 3,385,900,000 | 3,365,700,000 | 3,020,300,000 | 2,913,100,000 | 2,747,500,000 | 2,527,300,000 | 2,216,600,000 | 2,000,000,000 | 1,610,700,000 | 819,000,000 | 4,387,000,000 | 4,070,600,000 | 3,024,600,000 | 2,310,700,000 | 1,959,900,000 | 1,698,400,000 | 1,324,300,000 | 1,374,700,000 | 1,501,600,000 | 1,194,900,000 | 2,278,100,000 | 2,410,600,000 | 2,345,500,000 | 2,054,400,000 | 1,450,700,000 | 1,390,100,000 | 1,362,600,000 | 1,391,300,000 | |
total liabilities and stockholders' equity | 26,765,900,000 | 27,093,300,000 | 26,850,500,000 | 26,469,800,000 | 26,755,700,000 | 26,665,300,000 | 26,528,400,000 | 26,077,000,000 | 26,221,100,000 | 26,496,500,000 | 26,322,500,000 | 25,817,200,000 | 26,168,200,000 | 30,214,700,000 | 28,754,100,000 | 28,220,000,000 | 28,123,000,000 | 27,936,100,000 | 27,344,300,000 | 26,781,900,000 | 26,598,000,000 | 26,319,300,000 | 26,469,600,000 | 25,987,800,000 | 24,735,100,000 | 24,991,600,000 | 24,698,500,000 | 24,981,200,000 | 20,776,600,000 | 20,981,700,000 | 21,816,800,000 | 21,820,200,000 | |
current maturities of operating lease obligations | 686,300,000 | 679,300,000 | 675,000,000 | 674,100,000 | 668,800,000 | 668,500,000 | 659,300,000 | 655,500,000 | 647,000,000 | 627,800,000 | 621,700,000 | 610,900,000 | 585,800,000 | 577,800,000 | 567,700,000 | 549,700,000 | 537,000,000 | 523,200,000 | |||||||||||||||
(accumulated deficit) retained earnings | -185,000,000 | -417,200,000 | |||||||||||||||||||||||||||||||
special dividend payable | 3,921,300,000 | ||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -105,900,000 | -106,400,000 | -116,800,000 | ||||||||||||||||||||||||||||||
current maturities of long-term debt and capitalized lease obligations | 148,800,000 | 412,600,000 | 436,500,000 | 169,400,000 | 168,200,000 | ||||||||||||||||||||||||||||
long-term debt and capitalized lease obligations | 10,437,600,000 | 10,565,300,000 | 11,328,900,000 | 11,672,300,000 | 11,707,600,000 | ||||||||||||||||||||||||||||
accumulated deficit | -431,800,000 | -567,700,000 | -613,300,000 | -580,900,000 | -569,000,000 | ||||||||||||||||||||||||||||
stockholders' / member equity | |||||||||||||||||||||||||||||||||
member investment | |||||||||||||||||||||||||||||||||
total stockholders' / member equity | 1,398,200,000 | ||||||||||||||||||||||||||||||||
total liabilities and stockholders' / member equity | 21,812,300,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-02-28 | 2025-11-29 | 2025-09-06 | 2025-06-14 | 2025-02-22 | 2024-11-30 | 2024-09-07 | 2024-06-15 | 2024-02-24 | 2023-12-02 | 2023-09-09 | 2023-06-17 | 2023-02-25 | 2022-12-03 | 2022-09-10 | 2022-06-18 | 2022-02-26 | 2021-12-04 | 2021-09-11 | 2021-06-19 | 2021-02-27 | 2020-12-05 | 2020-09-12 | 2020-06-20 | 2020-02-29 | 2019-11-30 | 2019-09-07 | 2019-06-15 | 2019-02-23 | 2018-12-01 | 2018-09-08 | 2018-06-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||
net income | -480,800,000 | 293,300,000 | 168,500,000 | 236,400,000 | 171,800,000 | 400,600,000 | 145,500,000 | 240,700,000 | 250,500,000 | 361,400,000 | 266,900,000 | 417,200,000 | 311,100,000 | 375,500,000 | 342,700,000 | 484,200,000 | 455,100,000 | 424,500,000 | 295,200,000 | 444,800,000 | -144,200,000 | 123,700,000 | 284,500,000 | 586,200,000 | 67,800,000 | 54,800,000 | 294,800,000 | 49,000,000 | ||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||
loss on property dispositions and impairment losses | 16,500,000 | -1,200,000 | 4,400,000 | -31,900,000 | 36,400,000 | 10,200,000 | 43,900,000 | 5,300,000 | 800,000 | 23,900,000 | -8,400,000 | 27,600,000 | -14,000,000 | -79,400,000 | -200,000 | 300,000 | -18,300,000 | 30,300,000 | ||||||||||||||
depreciation and amortization | 474,100,000 | 432,200,000 | 434,700,000 | 572,700,000 | 421,000,000 | 423,000,000 | 421,900,000 | 552,000,000 | 419,100,000 | 414,700,000 | 414,600,000 | 530,600,000 | 426,200,000 | 421,100,000 | 412,100,000 | 547,700,000 | 408,100,000 | 390,000,000 | 379,000,000 | 504,200,000 | 365,200,000 | 362,900,000 | 348,700,000 | 460,100,000 | 409,400,000 | 384,300,000 | 381,700,000 | 515,900,000 | 398,000,000 | 401,600,000 | 402,600,000 | 536,600,000 |
operating lease right-of-use assets amortization | 187,300,000 | 163,800,000 | 162,000,000 | 214,100,000 | 159,200,000 | 157,700,000 | 156,700,000 | 207,600,000 | 154,500,000 | 153,700,000 | 153,400,000 | 203,600,000 | 152,000,000 | 151,300,000 | 150,600,000 | 198,800,000 | 145,700,000 | 145,200,000 | 143,700,000 | 189,300,000 | 137,600,000 | 134,600,000 | 132,900,000 | 176,400,000 | 152,000,000 | 129,900,000 | 125,700,000 | 162,700,000 | ||||
lifo expense | 24,500,000 | 13,200,000 | 11,000,000 | 17,300,000 | 5,700,000 | 3,500,000 | 4,800,000 | 14,600,000 | -35,800,000 | 27,600,000 | 26,200,000 | 34,000,000 | 86,600,000 | 64,500,000 | 54,800,000 | 62,100,000 | 56,600,000 | 29,500,000 | 14,600,000 | 14,500,000 | 21,200,000 | 14,300,000 | 10,100,000 | 13,100,000 | -500,000 | 2,600,000 | 5,800,000 | 10,500,000 | -7,700,000 | 2,800,000 | 3,400,000 | 9,500,000 |
deferred income tax | -208,300,000 | -26,800,000 | 64,400,000 | -38,000,000 | 77,800,000 | -96,200,000 | -30,400,000 | -56,300,000 | 3,900,000 | -30,700,000 | 10,600,000 | -96,400,000 | -88,400,000 | 43,000,000 | 55,500,000 | 2,800,000 | 119,600,000 | 56,400,000 | 60,900,000 | -17,900,000 | -95,500,000 | -19,600,000 | 54,000,000 | -51,200,000 | 34,700,000 | -26,200,000 | -17,200,000 | 2,800,000 | 53,700,000 | -69,000,000 | -62,600,000 | -3,600,000 |
pension and post-retirement benefits expense | ||||||||||||||||||||||||||||||||
contributions to pension and post-retirement benefit plans | ||||||||||||||||||||||||||||||||
deferred financing costs | 9,200,000 | 3,800,000 | 5,200,000 | 6,300,000 | 3,900,000 | 3,800,000 | 3,700,000 | 4,900,000 | 3,600,000 | 3,600,000 | 3,900,000 | 3,900,000 | 7,400,000 | |||||||||||||||||||
equity-based compensation expense | 21,900,000 | 21,200,000 | 18,700,000 | 33,700,000 | 18,300,000 | 21,700,000 | 29,500,000 | 36,700,000 | 24,000,000 | 23,300,000 | 25,300,000 | 31,900,000 | 41,700,000 | 33,400,000 | 27,900,000 | 35,300,000 | 25,800,000 | 26,400,000 | 26,800,000 | 22,200,000 | 15,600,000 | 15,100,000 | 9,300,000 | 19,000,000 | 8,000,000 | 7,200,000 | 6,500,000 | 11,100,000 | 12,200,000 | 9,900,000 | 12,200,000 | 13,400,000 |
other operating activities | 4,600,000 | 600,000 | 10,800,000 | 4,100,000 | -38,800,000 | -4,200,000 | 11,000,000 | 6,000,000 | 13,200,000 | -1,700,000 | 4,000,000 | -10,900,000 | ||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||
receivables | 85,800,000 | -49,000,000 | -60,500,000 | -73,200,000 | 91,300,000 | -31,100,000 | -89,500,000 | -84,500,000 | 103,100,000 | -118,100,000 | -26,500,000 | 5,200,000 | 16,700,000 | -51,300,000 | -87,100,000 | -5,400,000 | 47,200,000 | -63,200,000 | 68,300,000 | -74,700,000 | 23,500,000 | -1,400,000 | -17,000,000 | -4,700,000 | -24,100,000 | 17,500,000 | -21,300,000 | 88,700,000 | -18,300,000 | -40,300,000 | 23,400,000 | 64,000,000 |
inventories | 298,300,000 | -322,500,000 | -222,200,000 | -4,500,000 | 142,500,000 | -98,000,000 | -327,600,000 | 210,700,000 | 266,300,000 | -155,000,000 | -229,700,000 | -96,900,000 | 186,300,000 | -372,900,000 | -228,100,000 | -134,400,000 | 113,600,000 | -520,400,000 | 78,200,000 | 14,800,000 | 332,100,000 | -385,100,000 | -5,600,000 | 67,800,000 | 272,300,000 | -286,600,000 | 39,200,000 | -63,000,000 | 314,300,000 | -334,100,000 | 11,600,000 | 88,500,000 |
accounts payable, accrued salaries and wages and other accrued liabilities | -67,800,000 | -29,800,000 | 225,000,000 | -114,600,000 | -92,500,000 | -166,100,000 | 392,500,000 | -304,000,000 | 46,400,000 | 19,000,000 | 257,900,000 | -222,800,000 | -197,800,000 | -9,900,000 | 166,700,000 | -123,200,000 | 51,900,000 | 398,400,000 | 260,500,000 | -31,300,000 | 160,300,000 | 41,700,000 | -147,700,000 | 733,100,000 | -237,100,000 | 235,600,000 | -54,600,000 | 141,400,000 | -249,000,000 | 134,400,000 | -33,900,000 | 246,900,000 |
operating lease liabilities | -262,200,000 | -157,600,000 | -157,600,000 | -127,800,000 | -237,900,000 | -154,500,000 | -154,700,000 | -125,900,000 | -229,800,000 | -149,600,000 | -151,300,000 | -123,400,000 | -225,700,000 | -146,600,000 | -147,300,000 | -118,100,000 | -216,400,000 | -138,900,000 | -139,800,000 | -109,500,000 | -205,600,000 | -129,300,000 | -129,700,000 | -98,700,000 | -198,900,000 | -117,600,000 | -116,200,000 | -151,700,000 | ||||
pension withdrawal liabilities | ||||||||||||||||||||||||||||||||
self-insurance assets and liabilities | -1,800,000 | 4,900,000 | 8,500,000 | -6,000,000 | 10,500,000 | 14,200,000 | -300,000 | 21,500,000 | -700,000 | -9,000,000 | 9,200,000 | 31,100,000 | 6,600,000 | 14,500,000 | 10,600,000 | 24,500,000 | -16,100,000 | -1,600,000 | 8,800,000 | 27,500,000 | -14,100,000 | -3,600,000 | 100,000 | 24,100,000 | ||||||||
other operating assets and liabilities | 643,100,000 | 25,400,000 | -115,600,000 | 108,800,000 | 16,700,000 | 104,800,000 | -175,400,000 | 242,500,000 | -400,000 | -174,600,000 | -240,500,000 | 114,500,000 | 237,200,000 | -109,800,000 | -54,300,000 | 99,800,000 | -282,000,000 | -41,500,000 | -95,900,000 | 118,500,000 | -282,600,000 | 198,300,000 | 78,200,000 | 177,200,000 | -58,000,000 | -74,700,000 | 11,900,000 | 25,300,000 | 31,100,000 | -130,800,000 | 100,200,000 | 16,900,000 |
net cash from operating activities | 717,100,000 | 367,600,000 | 527,600,000 | 754,400,000 | 758,500,000 | 548,000,000 | 413,200,000 | 960,900,000 | 928,700,000 | 382,900,000 | 509,600,000 | 838,300,000 | 781,900,000 | 419,900,000 | 660,200,000 | 991,900,000 | 730,600,000 | 645,100,000 | 1,078,700,000 | 1,059,000,000 | 906,500,000 | 275,200,000 | 628,900,000 | 2,091,900,000 | 516,900,000 | 302,200,000 | 282,100,000 | 802,700,000 | 618,800,000 | -122,200,000 | 279,700,000 | 911,600,000 |
capital expenditures | -426,600,000 | -462,300,000 | -365,900,000 | -584,600,000 | -484,500,000 | -494,400,000 | -409,300,000 | -543,000,000 | -496,300,000 | -450,700,000 | -461,800,000 | -622,500,000 | -587,000,000 | -506,200,000 | -446,900,000 | -613,800,000 | -390,100,000 | -393,900,000 | -309,100,000 | -513,400,000 | 0 | -380,100,000 | -300,600,000 | -402,300,000 | -391,400,000 | -367,400,000 | -354,200,000 | -362,100,000 | 0 | -285,700,000 | -281,700,000 | -349,500,000 |
free cash flows | 290,500,000 | -94,700,000 | 161,700,000 | 169,800,000 | 274,000,000 | 53,600,000 | 3,900,000 | 417,900,000 | 432,400,000 | -67,800,000 | 47,800,000 | 215,800,000 | 194,900,000 | -86,300,000 | 213,300,000 | 378,100,000 | 340,500,000 | 251,200,000 | 769,600,000 | 545,600,000 | 906,500,000 | -104,900,000 | 328,300,000 | 1,689,600,000 | 125,500,000 | -65,200,000 | -72,100,000 | 440,600,000 | 618,800,000 | -407,900,000 | -2,000,000 | 562,100,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||
payments for property, equipment and intangibles, including lease buyouts | -426,600,000 | -462,300,000 | -365,900,000 | -584,600,000 | -484,500,000 | -494,400,000 | -409,300,000 | -543,000,000 | -496,300,000 | -450,700,000 | -461,800,000 | -622,500,000 | ||||||||||||||||||||
proceeds from sale of assets | 24,300,000 | 2,600,000 | 4,400,000 | 78,200,000 | 7,300,000 | 4,300,000 | 16,000,000 | 3,800,000 | 16,300,000 | 6,200,000 | 25,800,000 | 169,300,000 | 17,700,000 | 123,300,000 | 13,900,000 | 6,700,000 | 35,700,000 | 31,500,000 | 956,100,000 | 73,400,000 | 722,700,000 | 19,900,000 | 472,100,000 | 37,300,000 | ||||||||
other investing activities | 8,300,000 | 12,200,000 | -2,300,000 | 32,300,000 | 1,900,000 | -1,100,000 | 6,000,000 | 1,200,000 | 62,100,000 | 5,800,000 | -200,000 | -700,000 | -7,400,000 | 0 | -1,800,000 | -9,400,000 | 14,200,000 | -4,000,000 | 2,200,000 | 28,700,000 | ||||||||||||
net cash from investing activities | -394,000,000 | -447,500,000 | -363,800,000 | -474,100,000 | -475,300,000 | -491,200,000 | -387,300,000 | -538,000,000 | -417,900,000 | -438,700,000 | -436,200,000 | -453,900,000 | -498,600,000 | -501,000,000 | -426,300,000 | -551,400,000 | -361,800,000 | -386,600,000 | -297,500,000 | -493,000,000 | -627,700,000 | -257,200,000 | -287,700,000 | -399,400,000 | -353,100,000 | -333,100,000 | 601,700,000 | -294,000,000 | 273,800,000 | -272,400,000 | 189,400,000 | -277,600,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, including abl facility | 2,086,500,000 | 1,660,000,000 | 300,000,000 | 625,000,000 | 0 | 0 | 0 | 100,000,000 | 750,000,000 | |||||||||||||||||||||||
payments on long-term borrowings, including abl facility | -2,160,200,000 | -750,100,000 | -100,000 | -600,200,000 | -200,000 | -50,300,000 | -200,000 | -200,200,000 | -450,100,000 | -200,000 | -300,000 | -500,200,000 | -950,300,000 | |||||||||||||||||||
payments of obligations under finance leases | -17,900,000 | -11,200,000 | -11,800,000 | -10,100,000 | -19,500,000 | -14,200,000 | -14,400,000 | -12,500,000 | -23,900,000 | -16,300,000 | -16,100,000 | -13,000,000 | -25,200,000 | -16,500,000 | -16,800,000 | -13,100,000 | -27,400,000 | -18,400,000 | -18,100,000 | -14,100,000 | -27,900,000 | -19,100,000 | -18,800,000 | -14,100,000 | -31,000,000 | -22,200,000 | -28,400,000 | -27,700,000 | ||||
payments for debt financing costs | -20,800,000 | -15,800,000 | -6,000,000 | -300,000 | -27,700,000 | -8,400,000 | ||||||||||||||||||||||||||
dividends paid on common stock | -76,000,000 | -77,100,000 | -83,900,000 | -85,700,000 | -86,600,000 | -69,500,000 | -69,500,000 | -69,500,000 | -69,100,000 | -69,100,000 | -69,000,000 | -69,000,000 | -64,200,000 | -64,200,000 | -63,700,000 | -63,000,000 | -58,400,000 | -56,000,000 | -46,500,000 | -46,500,000 | -46,400,000 | |||||||||||
treasury stock purchase, at cost | -278,500,000 | -649,600,000 | -235,300,000 | -314,800,000 | -16,500,000 | -184,700,000 | 0 | -1,680,000,000 | ||||||||||||||||||||||||
employee tax withholding on vesting of restricted stock units | -4,100,000 | -400,000 | -600,000 | -31,400,000 | -3,000,000 | -500,000 | -2,900,000 | -38,600,000 | -1,700,000 | -2,000,000 | -2,000,000 | -33,100,000 | -1,100,000 | -2,600,000 | -3,000,000 | -37,300,000 | -700,000 | -16,900,000 | -1,800,000 | -10,000,000 | ||||||||||||
other financing activities | -5,700,000 | 0 | 100,000 | 1,300,000 | 1,100,000 | -9,900,000 | 300,000 | -1,800,000 | 6,800,000 | -4,000,000 | 6,500,000 | -9,000,000 | -8,800,000 | |||||||||||||||||||
net cash from financing activities | -321,000,000 | 5,800,000 | -44,100,000 | -422,900,000 | -191,800,000 | -134,500,000 | -37,000,000 | -320,800,000 | -544,800,000 | 12,500,000 | -36,100,000 | -615,000,000 | -4,239,800,000 | 1,101,000,000 | -97,100,000 | -129,500,000 | -127,800,000 | -447,300,000 | -105,200,000 | -109,200,000 | -397,900,000 | -563,200,000 | 26,200,000 | -106,900,000 | -101,500,000 | -17,200,000 | -1,132,800,000 | -762,700,000 | -411,000,000 | -789,100,000 | -46,900,000 | -67,200,000 |
net increase in cash and cash equivalents and restricted cash | 2,100,000 | -74,100,000 | 119,700,000 | -142,600,000 | 91,400,000 | -77,700,000 | -11,100,000 | 102,100,000 | -34,000,000 | -43,300,000 | 37,300,000 | -230,600,000 | -3,956,500,000 | 1,019,900,000 | 136,800,000 | 311,000,000 | 241,000,000 | -188,800,000 | 676,000,000 | 456,800,000 | -119,100,000 | -545,200,000 | 367,400,000 | 1,585,600,000 | -249,000,000 | -254,000,000 | 422,200,000 | 566,800,000 | ||||
cash and cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 297,900,000 | 0 | 0 | 0 | 193,200,000 | 0 | 0 | 0 | 463,800,000 | 0 | 0 | 0 | 2,952,600,000 | 0 | 0 | 0 | 1,767,600,000 | 0 | 0 | 0 | 478,900,000 | 0 | 0 | 0 | 967,700,000 | 0 | 0 | 0 | 680,800,000 |
cash and cash equivalents and restricted cash at end of period | 2,100,000 | -74,100,000 | 119,700,000 | 155,300,000 | 91,400,000 | -77,700,000 | -11,100,000 | 295,300,000 | -34,000,000 | -43,300,000 | 37,300,000 | 233,200,000 | -3,956,500,000 | 1,019,900,000 | 136,800,000 | 3,263,600,000 | 241,000,000 | -188,800,000 | 676,000,000 | 2,224,400,000 | -119,100,000 | -545,200,000 | 367,400,000 | 2,064,500,000 | 62,300,000 | -48,100,000 | -249,000,000 | 713,700,000 | 481,600,000 | -1,183,700,000 | 422,200,000 | 1,247,600,000 |
reconciliation of capital investments: | ||||||||||||||||||||||||||||||||
payments for property, equipment and intangibles, including payments for lease buyouts | -587,000,000 | -506,200,000 | -446,900,000 | -613,800,000 | -390,100,000 | -393,900,000 | -309,100,000 | -513,400,000 | -380,100,000 | -300,600,000 | -402,300,000 | -391,400,000 | -367,400,000 | -354,200,000 | -362,100,000 | -285,700,000 | -281,700,000 | -349,500,000 | ||||||||||||||
lease buyouts | ||||||||||||||||||||||||||||||||
total payments for capital investments, excluding lease buyouts | ||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||
non-cash investing and financing activities were as follows: | ||||||||||||||||||||||||||||||||
additions of finance lease obligations | ||||||||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable | ||||||||||||||||||||||||||||||||
interest and income taxes paid: | ||||||||||||||||||||||||||||||||
interest paid, net of amount capitalized | ||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||
contributions to pension and post-retirement benefit plans, net of expense | -3,900,000 | -29,700,000 | -43,000,000 | -41,400,000 | -18,400,000 | -10,900,000 | -4,900,000 | -5,700,000 | -6,400,000 | -18,800,000 | -6,600,000 | -9,500,000 | -26,100,000 | -33,000,000 | -14,500,000 | -11,700,000 | -5,400,000 | -63,500,000 | ||||||||||||||
unsettled accelerated share repurchase agreement | ||||||||||||||||||||||||||||||||
special dividend paid | ||||||||||||||||||||||||||||||||
dividends paid on convertible preferred stock | 0 | 0 | 0 | -800,000 | -15,100,000 | -15,700,000 | -11,700,000 | -22,800,000 | -26,000,000 | -29,500,000 | -29,600,000 | -29,500,000 | -29,600,000 | |||||||||||||||||||
additions of finance lease obligations, excluding business acquisitions | ||||||||||||||||||||||||||||||||
pension and post-retirement benefits income | ||||||||||||||||||||||||||||||||
gain on interest rate swaps and energy hedges | 2,900,000 | -700,000 | -4,800,000 | -600,000 | 2,000,000 | 3,600,000 | -18,500,000 | |||||||||||||||||||||||||
loss on debt extinguishment | 0 | 27,600,000 | 8,600,000 | 45,600,000 | 0 | 23,100,000 | 42,700,000 | -800,000 | ||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisition of businesses: | ||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | 0 | -1,900,000 | 0 | -23,500,000 | ||||||||||||||||||||||||||||
gain on property dispositions and impairment losses | -61,400,000 | -1,700,000 | 8,200,000 | -18,700,000 | -435,500,000 | -28,500,000 | ||||||||||||||||||||||||||
loss on interest rate swaps and energy hedges | ||||||||||||||||||||||||||||||||
payment of redemption premium on debt extinguishment | 0 | -23,000,000 | -7,200,000 | |||||||||||||||||||||||||||||
proceeds from convertible preferred stock | 0 | 0 | 0 | 1,680,000,000 | ||||||||||||||||||||||||||||
third party issuance costs on convertible preferred stock | 0 | 0 | 0 | -80,900,000 | ||||||||||||||||||||||||||||
other | 12,700,000 | -36,000,000 | 25,200,000 | -27,500,000 | 1,700,000 | -22,900,000 | -17,300,000 | -26,900,000 | -1,800,000 | 1,000,000 | 12,100,000 | -4,200,000 | -8,100,000 | -6,300,000 | -16,600,000 | -13,000,000 | ||||||||||||||||
proceeds from sale of long-lived assets | 5,200,000 | 22,400,000 | 71,800,000 | 13,200,000 | 9,400,000 | 15,200,000 | ||||||||||||||||||||||||||
payments on long-term borrowings | -100,000 | -100,000 | -300,000 | -330,100,000 | -200,000 | -300,000 | -808,000,000 | -250,200,000 | -1,387,100,000 | -2,001,400,000 | -2,375,800,000 | -742,400,000 | -1,835,900,000 | -722,500,000 | -968,500,000 | -1,333,700,000 | -763,700,000 | -16,400,000 | ||||||||||||||
loss on interest rate swaps and commodity hedges | -14,000,000 | -1,300,000 | -1,200,000 | -6,300,000 | -7,100,000 | -1,900,000 | 1,400,000 | 24,500,000 | ||||||||||||||||||||||||
proceeds from issuance of long-term debt | 594,000,000 | 0 | 1,500,000,000 | 2,000,000,000 | 2,356,000,000 | 768,000,000 | 604,000,000 | 615,800,000 | 746,300,000 | 3,700,000 | ||||||||||||||||||||||
amortization and write-off of deferred financing costs | 4,900,000 | 4,400,000 | 9,300,000 | 4,400,000 | 20,600,000 | 7,600,000 | 10,100,000 | |||||||||||||||||||||||||
employee tax withholding on vesting of restricted stock and phantom units | ||||||||||||||||||||||||||||||||
payments for property and equipment, including payments for lease buyouts | ||||||||||||||||||||||||||||||||
goodwill impairment | ||||||||||||||||||||||||||||||||
proceeds from sale of casa ley | ||||||||||||||||||||||||||||||||
payment of casa ley contingent value right | ||||||||||||||||||||||||||||||||
employee tax withholding on vesting of phantom units | ||||||||||||||||||||||||||||||||
member distributions | ||||||||||||||||||||||||||||||||
purchase of treasury stock, at cost | 0 | |||||||||||||||||||||||||||||||
proceeds from financing leases | ||||||||||||||||||||||||||||||||
payments for lease buyouts | ||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||
net loss on property dispositions, asset impairment and lease exit costs | -1,300,000 | 12,100,000 | ||||||||||||||||||||||||||||||
payments for property, equipment, intangibles, including payments for lease buyouts | ||||||||||||||||||||||||||||||||
payment of make-whole premium on debt extinguishment | ||||||||||||||||||||||||||||||||
payments of obligations under capital leases | -23,000,000 | -22,900,000 | -22,800,000 | -28,800,000 | ||||||||||||||||||||||||||||
additions of capital lease obligations, excluding business acquisitions | ||||||||||||||||||||||||||||||||
net loss | 45,600,000 | -32,400,000 | -17,700,000 | |||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||
member distribution | ||||||||||||||||||||||||||||||||
net gain on property dispositions, asset impairment and lease exit costs | -40,000,000 | |||||||||||||||||||||||||||||||
proceeds from divestitures | ||||||||||||||||||||||||||||||||
changes in restricted cash | ||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired during the 52 weeks ended february 27, 2016 primarily related to consideration paid in connection with the a&p transaction and haggen transaction in addition to merger consideration related to the safeway acquisition | ||||||||||||||||||||||||||||||||
proceeds from member contributions | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | ||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period |
