Dollar General
DG
Southwest Airlines
LUV
The Kroger Co.
KR
4
Peabody Energy
BTU
5
Merck & Co
MRK
(Q3)Sep 30, 2007 | (Q2)Jun 30, 2007 | (Q1)Mar 31, 2007 | (FY)Dec 31, 2006 | (Q4)Dec 31, 2006 | (Q3)Sep 30, 2006 | (Q2)Jun 30, 2006 | (Q1)Mar 31, 2006 | (FY)Dec 31, 2005 | (Q4)Dec 31, 2005 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -55.65%1.74M | -33.12%1.11M | -77.72%1.86M | -76.80%2.15M | -76.80%2.15M | -60.31%3.93M | -64.20%1.65M | -15.93%8.35M | -11.72%9.27M | -11.72%9.27M |
-Cash and cash equivalents | -55.65%1.74M | -33.12%1.11M | -77.72%1.86M | -76.80%2.15M | -76.80%2.15M | -60.31%3.93M | -64.20%1.65M | -15.93%8.35M | -11.72%9.27M | -11.72%9.27M |
Receivables | 9.39%23.52M | -1.80%17.05M | 22.17%12.99M | 6.34%6.82M | 6.34%6.82M | -14.17%21.5M | 36.87%17.36M | 15.33%10.64M | 6.55%6.41M | 6.55%6.41M |
-Accounts receivable | 11.09%23.47M | 1.49%17.04M | 25.33%12.86M | -4.33%5.86M | -4.33%5.86M | -15.63%21.13M | 32.38%16.79M | 11.23%10.26M | 1.83%6.13M | 1.83%6.13M |
-Other receivables | -88.43%42.5K | -98.66%7.64K | -63.44%138.26K | 236.38%955.38K | 236.38%955.38K | --367.18K | --569.39K | --378.21K | --284.02K | --284.02K |
Prepaid assets | 49.04%1.63M | 51.72%1.96M | -2.68%1.16M | 19.59%1.04M | 19.59%1.04M | -8.05%1.09M | 262.95%1.29M | 95.97%1.19M | 534.48%871.83K | 534.48%871.83K |
Total current assets | 1.39%26.89M | -0.94%20.12M | -20.62%16.02M | -39.53%10.01M | -39.53%10.01M | -26.60%26.52M | 15.01%20.31M | 2.11%20.18M | -0.62%16.55M | -0.62%16.55M |
Non current assets | ||||||||||
Net PPE | -19.26%5.29M | -18.45%5.46M | -9.10%5.85M | -10.72%6.06M | -10.72%6.06M | -5.29%6.56M | 24.69%6.7M | 19.82%6.44M | 43.45%6.79M | 43.45%6.79M |
-Gross PPE | -6.73%10.35M | -6.40%10.52M | -0.63%10.91M | -1.87%11.12M | -1.87%11.12M | 14.64%11.1M | 38.25%11.24M | 35.03%10.98M | 51.26%11.33M | 51.26%11.33M |
-Accumulated depreciation | -11.36%-5.06M | -11.36%-5.06M | -11.36%-5.06M | -11.36%-5.06M | -11.36%-5.06M | -64.65%-4.54M | -64.65%-4.54M | -64.65%-4.54M | -64.65%-4.54M | -64.65%-4.54M |
Goodwill and other intangible assets | -4.99%16.62M | -3.30%16.84M | -3.25%17.06M | -3.50%17.28M | -3.50%17.28M | -3.40%17.5M | 282.34%17.42M | 287.29%17.63M | 357.39%17.91M | 357.39%17.91M |
-Goodwill | 0.00%5.32M | 5.98%5.32M | 5.98%5.32M | --5.32M | --5.32M | --5.32M | --5.02M | --5.02M | ---- | ---- |
-Other intangible assets | -7.17%11.3M | -7.05%11.52M | -6.93%11.74M | -33.21%11.96M | -33.21%11.96M | -32.77%12.18M | 172.14%12.4M | 177.04%12.61M | 357.39%17.91M | 357.39%17.91M |
Non current deferred assets | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M | 0.00%5.56M |
Other non current assets | 29.55%3.83M | 27.33%3.93M | -25.19%2.42M | -12.68%2.78M | -12.68%2.78M | -7.78%2.96M | 99.03%3.08M | 415.64%3.23M | 568.96%3.18M | 568.96%3.18M |
Total non current assets | -3.88%31.31M | -2.95%31.79M | -6.01%30.89M | -5.26%31.67M | -5.26%31.67M | -3.64%32.57M | 92.29%32.76M | 103.97%32.86M | 127.73%33.43M | 127.73%33.43M |
Total assets | -1.51%58.2M | -2.18%51.91M | -11.57%46.9M | -16.61%41.68M | -16.61%41.68M | -15.50%59.09M | 52.96%53.06M | 47.86%53.04M | 59.51%49.99M | 59.51%49.99M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.63%10.13M | 47.83%10.29M | 94.47%9.97M | -54.54%2.1M | -54.54%2.1M | 55.55%8.61M | 236.37%6.96M | 41.78%5.12M | 833.63%4.63M | 833.63%4.63M |
-accounts payable | 17.63%10.13M | 47.83%10.29M | 94.47%9.97M | -54.54%2.1M | -54.54%2.1M | 55.55%8.61M | 236.37%6.96M | 41.78%5.12M | 833.63%4.63M | 833.63%4.63M |
Current accrued expenses | ---- | --255.72K | --271.62K | --8.65M | --8.65M | ---- | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | -45.80%7.36M | 63.87%7.96M | 5.70%4.83M | -4.52%4.71M | -4.52%4.71M | 215.15%13.58M | 741.35%4.86M | 530.61%4.57M | 730.78%4.94M | 730.78%4.94M |
-Current debt | -45.80%7.36M | 63.87%7.96M | 5.70%4.83M | -4.52%4.71M | -4.52%4.71M | 215.15%13.58M | 741.35%4.86M | 530.61%4.57M | 730.78%4.94M | 730.78%4.94M |
Current deferred liabilities | 1.93%21.09M | -2.06%8.5M | -10.61%6.5M | -94.17%195.1K | -94.17%195.1K | -11.33%20.69M | 84.43%8.68M | 66.41%7.27M | 82.48%3.35M | 82.48%3.35M |
Current liabilities | -10.03%38.58M | 31.75%27M | 27.12%21.57M | 21.26%15.66M | 21.26%15.66M | 29.24%42.88M | 175.33%20.49M | 94.80%16.97M | 122.45%12.91M | 122.45%12.91M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 363.66%4.79M | -57.38%4.26M | -10.34%9.09M | -9.49%9.81M | -9.49%9.81M | -91.05%1.03M | 1,482.07%10M | 942.36%10.13M | 1,143.53%10.84M | 1,143.53%10.84M |
-Long term debt | 477.61%4.75M | -56.77%4.2M | -7.80%8.99M | -6.72%9.68M | -6.72%9.68M | -92.53%822.16K | 7,986.64%9.71M | 4,683.47%9.75M | 3,521.06%10.38M | 3,521.06%10.38M |
-Long term capital lease obligation | -80.09%42.02K | -77.21%67.62K | -74.70%97.34K | -70.94%135.62K | -70.94%135.62K | -61.22%211.11K | -42.07%296.76K | -49.94%384.69K | -20.26%466.74K | -20.26%466.74K |
Other non current liabilities | 49.15%1.52M | 192.65%2.84M | 213.82%2.88M | 216.07%2.74M | 216.07%2.74M | 25.82%1.02M | 17.01%969.18K | 11.21%918.84K | 13.22%868.07K | 13.22%868.07K |
Total non current liabilities | 207.70%6.31M | -35.29%7.1M | 8.29%11.97M | 7.23%12.56M | 7.23%12.56M | -83.41%2.05M | 651.24%10.97M | 514.58%11.05M | 614.64%11.71M | 614.64%11.71M |
Total liabilities | -0.10%44.89M | 8.37%34.1M | 19.69%33.54M | 14.59%28.22M | 14.59%28.22M | -1.32%44.93M | 253.39%31.47M | 166.64%28.02M | 230.79%24.62M | 230.79%24.62M |
Shareholders'equity | ||||||||||
Share capital | 23.64%1.57K | 21.51%1.54K | 1.74%1.29K | 2.06%1.29K | 2.06%1.29K | 0.40%1.27K | 0.40%1.27K | 0.32%1.27K | 0.80%1.26K | 0.80%1.26K |
-common stock | 23.64%1.57K | 21.51%1.54K | 1.74%1.29K | 2.06%1.29K | 2.06%1.29K | 0.40%1.27K | 0.40%1.27K | 0.32%1.27K | 0.80%1.26K | 0.80%1.26K |
Retained earnings | -26.57%-48.62M | -41.27%-42.87M | -49.23%-39.45M | -52.76%-39.21M | -52.76%-39.21M | -44.76%-38.41M | -21.18%-30.35M | -4.23%-26.43M | 1.39%-25.67M | 1.39%-25.67M |
Paid-in capital | 17.80%61.92M | 16.81%60.67M | 2.65%52.81M | 3.23%52.68M | 3.23%52.68M | 1.23%52.57M | 2.19%51.94M | 1.44%51.45M | 2.22%51.03M | 2.22%51.03M |
Total stockholders'equity | -6.01%13.3M | -17.55%17.81M | -46.58%13.37M | -46.90%13.47M | -46.90%13.47M | -41.98%14.15M | -16.25%21.6M | -1.36%25.02M | 6.15%25.36M | 6.15%25.36M |
Total equity | -6.01%13.3M | -17.55%17.81M | -46.58%13.37M | -46.90%13.47M | -46.90%13.47M | -41.98%14.15M | -16.25%21.6M | -1.36%25.02M | 6.15%25.36M | 6.15%25.36M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |