Builders FirstSource
BLDR
The Kroger
KR
Eli Lilly and Co
LLY
Stanley Black & Decker
SWK
Merck & Co
MRK
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -28.19%68.57M | -76.75%17.87M | -6.94%-89.72M | 159.96%165.21M | 76.73M | 95.49M | 76.88M | -83.89M | -49.75%-275.51M | -183.98M |
Net income from continuing operations | -334.76%-935.34M | -434.23%-942.97M | -398.13%-145.22M | -98.81%5.66M | ---110.04M | ---215.14M | --282.13M | --48.71M | 135,424.54%475.09M | --350.55K |
Operating gains losses | 182.80%572.7M | 316.39%716.83M | 68.77%-102.44M | 23.87%-593.91M | ---137.08M | --202.51M | ---331.27M | ---328.07M | -1,347.41%-780.08M | ---53.89M |
Depreciation and amortization | 148.00%85.87M | 161.44%82.77M | 39.76%44.29M | 7,390.75%135.5M | --37.53M | --34.62M | --31.66M | --31.69M | -14.11%1.81M | --2.11M |
Other non cash items | 163.86%217.04M | 85.17%145.8M | 53.60%92.78M | 244.78%309.66M | --88.27M | --82.25M | --78.74M | --60.4M | 69.53%89.81M | --52.98M |
Change In working capital | 1,892.07%130.72M | 19.78%17.95M | -79.60%21.21M | 599.66%310.49M | --198.8M | ---7.29M | --14.98M | --104.01M | 66.50%-62.14M | ---185.52M |
-Change in receivables | 122.61%9.06M | -1,010.54%-86.87M | -75.88%5.93M | 63.13%-33.08M | ---27.16M | ---40.06M | --9.54M | --24.6M | -2.69%-89.72M | ---87.36M |
-Change in inventory | 356.46%672.24K | -526.23%-5.94M | -1,732.95%-2.2M | 125.98%496.92K | ---515.04K | ---262.12K | --1.39M | ---120.05K | ---1.91M | --0 |
-Change in prepaid assets | -2,018.98%-7.1M | 200.93%1.04M | -80.79%6.2M | 1,076.99%24.31M | ---6.59M | ---334.88K | ---1.03M | --32.26M | 105.72%2.07M | ---36.09M |
-Change in payables and accrued expense | 603.87%111.5M | 824.03%82.98M | -66.56%14.12M | 989.91%275.49M | --228.88M | --15.84M | ---11.46M | --42.23M | 140.10%25.28M | ---63.04M |
-Change in other current assets | 131.99%400.3K | 113,391.21%19.61M | 82.03%-2.3M | -29,380.56%-21.48M | ---7.39M | ---1.25M | ---17.31K | ---12.82M | 196.44%73.36K | ---76.07K |
-Change in other current liabilities | -7.08%17.44M | -66.90%5.35M | -107.79%-1.39M | --62.5M | --9.72M | --18.77M | --16.15M | --17.86M | --0 | --0 |
-Change in other working capital | ---1.24M | --1.78M | --857.01K | 8.55%2.25M | --1.85M | --0 | ---- | ---- | 98.63%2.07M | --1.04M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -28.19%68.57M | -76.75%17.87M | -6.94%-89.72M | 159.96%165.21M | --76.73M | --95.49M | --76.88M | ---83.89M | -49.75%-275.51M | ---183.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 91.60%-49.44M | -19.45%-569.12M | 20.81%-301.47M | -18.09%-1.7B | -251.52M | -588.94M | -476.45M | -380.69M | -63.78%-1.44B | -877.72M |
Net PPE purchase and sale | 72.11%-151.77M | -48.07%-657.94M | 20.45%-277.3M | -8.68%-1.56B | ---225.84M | ---544.15M | ---444.34M | ---348.57M | -63.68%-1.44B | ---878.57M |
Net other investing changes | 101.15%563.83K | 377.15%87.91M | 25.51%-24.67M | ---136.78M | ---23.05M | ---48.9M | ---31.72M | ---33.11M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 91.60%-49.44M | -19.45%-569.12M | 20.81%-301.47M | -18.09%-1.7B | ---251.52M | ---588.94M | ---476.45M | ---380.69M | -63.78%-1.44B | ---877.72M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1.78%535.07M | 6.61%521.27M | -12.78%400.72M | -18.77%1.44B | -36.09M | 525.69M | 488.95M | 459.46M | 111.81%1.77B | 835.82M |
Net issuance payments of debt | 52.59%948.1M | 15.38%641.09M | -9.84%519.47M | -15.18%1.79B | --35.59M | --621.33M | --555.65M | --576.18M | 132.55%2.11B | --906.85M |
Net common stock issuance | --0 | --0 | 57.87%-23.5M | --0 | --55.94M | --0 | ---154.32K | ---55.78M | -671.51%-298.35M | ---38.67M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | -1,483.39%-221.28M | 55.65%-3.75M | -35.65%-14.5M | -2,009.16%-93.01M | ---59.89M | ---13.97M | ---8.46M | ---10.69M | -16.09%4.87M | --5.81M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1.78%535.07M | 6.61%521.27M | -12.78%400.72M | -18.77%1.44B | ---36.09M | --525.69M | --488.95M | --459.46M | 111.81%1.77B | --835.82M |
Net cash flow | ||||||||||
Beginning cash position | -61.26%125.92M | -33.83%155.9M | -39.20%146.37M | 31.25%240.75M | --357.25M | --325M | --235.63M | --240.75M | -55.18%183.43M | --409.31M |
Current changes in cash | 1,618.76%554.21M | -133.55%-29.98M | 285.97%9.53M | -264.66%-94.39M | ---210.88M | --32.24M | --89.37M | ---5.13M | 125.38%57.32M | ---225.88M |
End cash Position | 90.38%680.13M | -61.26%125.92M | -33.83%155.9M | -39.20%146.37M | --146.37M | --357.25M | --325M | --235.63M | 31.25%240.75M | --183.43M |
Free cash flow | 81.46%-83.2M | -74.19%-640.07M | 15.13%-367.02M | 13.57%-1.55B | ---306.14M | ---448.66M | ---367.46M | ---432.47M | -68.00%-1.8B | ---1.07B |
Currency Unit | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- |