Dollar General
DG
Peabody Energy
BTU
Southwest Airlines
LUV
The Kroger Co.
KR
Merck & Co
MRK
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 13.53%40.66M | -10.77%16.34M | 150.39%10.26M | -5.51%13.14M | 284.06%924K | 587.58%35.82M | 375.05%18.31M | 81.72%4.1M | 503.17%13.91M | 84.34%-502K |
Net income from continuing operations | -40.52%16.96M | 18.46%9.72M | -76.88%5.16M | 4,398.00%4.3M | -17.13%-2.21M | 259.60%28.52M | 77.49%8.2M | 1,078.46%22.3M | 97.84%-100K | 87.89%-1.89M |
Operating gains losses | 10,166.67%308K | --0 | --254K | ---- | ---- | -85.00%3K | --0 | --0 | --0 | --3K |
Depreciation and amortization | 4.62%6.8M | 8.65%1.72M | 5.28%1.73M | 4.33%1.71M | 0.31%1.63M | 3.70%6.5M | -0.88%1.58M | -0.48%1.65M | 8.75%1.64M | 8.10%1.63M |
Deferred tax | 105.51%1.07M | 5.15%1.41M | 98.50%-311K | ---114K | --84K | -60,456.25%-19.38M | 2,832.65%1.34M | -26,805.19%-20.72M | --0 | --0 |
Other non cash items | 99.67%-8K | ---- | ---- | ---- | ---- | -120.56%-2.44M | -95.90%39K | -210.66%-3.71M | -48.18%570K | -89.77%660K |
Change In working capital | -48.96%7.71M | -68.58%1.65M | -51.75%1.35M | -46.62%5.33M | 78.71%-624K | 426.15%15.1M | 201.00%5.24M | 194.38%2.81M | 581.51%9.99M | -242.14%-2.93M |
-Change in receivables | -61.43%9.17M | -130.39%-1.34M | -17.88%2.85M | -88.94%998K | -3.18%6.67M | 252.80%23.78M | 152.64%4.41M | 169.12%3.47M | 280.54%9.02M | 144.03%6.88M |
-Change in inventory | 546.73%3.86M | 158.50%2.51M | 26.80%-2.33M | 763.79%2M | -45.88%1.68M | 115.28%597K | 1,033.65%971K | -4.36%-3.18M | 38.70%-301K | 1,287.02%3.11M |
-Change in prepaid assets | -5,556.94%-3.93M | -572.79%-2.09M | -551.22%-1.48M | 17.83%423K | 25.47%-787K | 107.58%72K | 173.38%441K | 114.42%328K | -85.53%359K | -89.93%-1.06M |
-Change in payables and accrued expense | 101.57%167K | 313.92%3.54M | 270.84%2.62M | -3.24%1.37M | 35.22%-7.37M | -162.53%-10.63M | -67.30%855K | -116.96%-1.53M | -74.06%1.42M | -8,579.39%-11.37M |
-Change in other current assets | 163.38%187K | 98.65%-37K | -194.37%-418K | -77.85%640K | -97.18%2K | -57.74%71K | -205.81%-2.75M | 94.40%-142K | 5,566.67%2.89M | 29.09%71K |
-Change in other working capital | -244.07%-1.75M | -171.74%-942K | -97.03%115K | 97.06%-100K | -44.21%-822K | 188.10%1.21M | 199.24%1.31M | 347.69%3.87M | -222.30%-3.4M | -522.22%-570K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 13.39%40.66M | -11.00%16.33M | 150.39%10.26M | -5.51%13.14M | 284.06%924K | 588.33%35.86M | 376.06%18.35M | 81.72%4.1M | 503.17%13.91M | 84.34%-502K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -0.64%-2.5M | 47.66%-492K | -145.11%-978K | 38.31%-525K | -72.51%-502K | -29.96%-2.48M | -1,346.15%-940K | 72.06%-399K | -253.11%-851K | -66.29%-291K |
Capital expenditure reported | 25.48%-117K | 20.00%-32K | -55.56%-28K | ---- | ---- | -12.14%-157K | ---40K | ---18K | ---- | ---- |
Net PPE purchase and sale | -2.41%-2.38M | 48.89%-460K | -149.34%-950K | 39.15%-488K | -100.00%-482K | -31.37%-2.32M | -2,268.42%-900K | 72.79%-381K | -301.00%-802K | -83.97%-241K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | 60.00%-20K | ---- | ---- | ---- | ---- | -13.64%-50K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -0.64%-2.5M | 47.66%-492K | -145.11%-978K | 38.31%-525K | -72.51%-502K | -29.96%-2.48M | -1,346.15%-940K | 72.06%-399K | -253.11%-851K | -66.29%-291K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -184.19%-4.82M | 83.85%-3.62M | 14.09%-750K | 106.07%295K | -102.21%-749K | 159.69%5.73M | -323.96%-22.42M | -16.40%-873K | -3,697.78%-4.86M | 1,016.04%33.88M |
Net issuance payments of debt | 84.81%-3M | 95.71%-750K | 0.00%-750K | 0.00%-750K | 0.00%-750K | -229.17%-19.75M | -2,233.33%-17.5M | 0.00%-750K | 0.00%-750K | 80.00%-750K |
Net common stock issuance | -110.13%-3.51M | ---3.51M | --0 | --0 | --0 | --34.63M | --0 | --0 | --0 | --34.63M |
Proceeds from stock option exercised by employees | 8.30%1.68M | -3.33%638K | --0 | 17.02%1.05M | --1K | 8.06%1.56M | 42.55%660K | --2K | 0.90%893K | --0 |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | -112.34%-10.7M | -11.50%-5.58M | ---125K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -184.19%-4.82M | 83.85%-3.62M | 14.09%-750K | 106.07%295K | -102.21%-749K | 159.69%5.73M | -323.96%-22.42M | -16.40%-873K | -3,697.78%-4.86M | 1,016.04%33.88M |
Net cash flow | ||||||||||
Beginning cash position | 178.32%61.03M | 24.40%82.15M | 16.46%73.62M | 10.35%60.71M | 178.32%61.03M | -22.32%21.93M | 181.89%66.04M | 170.72%63.21M | 160.10%55.01M | -22.32%21.93M |
Current changes in cash | -14.76%33.33M | 344.27%12.22M | 201.98%8.53M | 57.44%12.91M | -100.99%-327K | 720.70%39.1M | -234.20%-5M | 3,615.79%2.82M | 272.77%8.2M | 567.33%33.08M |
End cash Position | 54.62%94.37M | 54.62%94.37M | 24.40%82.15M | 16.46%73.62M | 10.35%60.71M | 178.32%61.03M | 178.32%61.03M | 181.89%66.04M | 170.72%63.21M | 160.10%55.01M |
Free cash flow | 14.30%38.15M | -9.02%15.84M | 150.96%9.28M | -3.47%12.61M | 153.22%422K | 914.72%33.37M | 360.76%17.41M | 347.58%3.7M | 532.35%13.06M | 76.55%-793K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |