DUANE READE INTERNATIONAL, LLC

EDGAR

21 filing records in this dataset, filed from 2000-03-24 to 2009-10-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

350 million USD

2004-03-27 · USD

Exact inputs and evidence

Operating margin

1.63%

2004-03-27 · %

Exact inputs and evidence
  • Operating Income: 5697000 USD Source
  • Revenue: 349550000 USD Source

Operating cash flow

12.2 million USD

2004-03-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12194000 USD Source

Free cash flow

4.33 million USD

2004-03-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12194000 USD Source
  • Capital Expenditure: 7862000 USD Source
Cash and cash equivalents
1.29 million USD Source
Exact value

1285000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2009-10-16.

Financial data available through: 2003-12-27.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2003-12-27
  • Operating income: 5 of 11 periods available· newest 2003-12-27
  • Net income: 5 of 11 periods available· newest 2003-12-27
  • Operating cash flow: 5 of 11 periods available· newest 2003-12-27
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-27
  • Total assets: 4 of 11 periods available· newest 2003-12-27
  • Total liabilities: 4 of 11 periods available· newest 2003-12-27
  • Current assets: 4 of 11 periods available· newest 2003-12-27
  • Current liabilities: 4 of 11 periods available· newest 2003-12-27
  • Cash and cash equivalents: 3 of 11 periods available· newest 2003-12-27
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +8.6%

    Prior period

    USD 1.27 billion

    –

    Current period

    USD 1.38 billion

    –

    Exact inputs and evidence

    1383828000 − 1274451000 = 109377000 USD

    1274451000 USD · 2001-12-29 – 2002-12-28

    Inspect prior input Prior source

    1383828000 USD · 2002-12-28 – 2003-12-27

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -67.4%

    Prior period

    USD 15.58 million

    –

    Current period

    USD 5.07 million

    –

    Exact inputs and evidence

    5074000 − 15577000 = -10503000 USD

    15577000 USD · 2001-12-29 – 2002-12-28

    Inspect prior input Prior source

    5074000 USD · 2002-12-28 – 2003-12-27

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +11.5%

    Prior period

    USD 42.54 million

    –

    Current period

    USD 47.44 million

    –

    Exact inputs and evidence

    47444000 − 42537000 = 4907000 USD

    42537000 USD · 2001-12-29 – 2002-12-28

    Inspect prior input Prior source

    47444000 USD · 2002-12-28 – 2003-12-27

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -13.8%

    Prior period

    USD 47.6 million

    –

    Current period

    USD 41.04 million

    –

    Exact inputs and evidence

    41036000 − 47599000 = -6563000 USD

    47599000 USD · 2001-12-29 – 2002-12-28

    Inspect prior input Prior source

    41036000 USD · 2002-12-28 – 2003-12-27

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2003 2002-12-28 – 2003-12-27

  • Revenue USD 1.38 billion 100% of revenue
  • Operating costs Derived USD 1.36 billion 98% of revenue
  • Operating income USD 22.18 million 1.6% of revenue
  • Tax, interest and other Derived USD 17.11 million 1.2% of revenue
  • Net income USD 5.07 million 0.4% of revenue

Cash

  • Operating cash flow USD 47.44 million 3.4% of revenue
  • Capital expenditure USD 41.04 million 3% of revenue
  • Free cash flow Derived USD 6.41 million 0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 93%
  • 2000 93%
  • 2001 94%
  • 2002 95%
  • 2003 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-12-26 – 1999-12-25839771000 780203000 Derived 59568000 18877000 Derived 40691000 -20293000 Derived
Source
2000 1999-12-31 – 2000-12-301000068000 925847000 Derived 74221000 51545000 Derived 22676000 -7676000 Derived
Source
2001 2000-12-30 – 2001-12-291143564000 1072488000 Derived 71076000 46346000 Derived 24730000 -15220000 Derived
Source
2002 2001-12-29 – 2002-12-281274451000 1206189000 Derived 68262000 52685000 Derived 15577000 -5062000 Derived
Source
2003 2002-12-28 – 2003-12-271383828000 1361644000 Derived 22184000 17110000 Derived 5074000 6408000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 1.4B 2003
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.5B1.1B747.3M373.6M0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue839771000
2000Revenue1000068000
2001Revenue1143564000
2002Revenue1274451000
2003Revenue1383828000

Revenue growth

Change in revenue from the same financial period one year earlier.

8.6% 2003
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.20.6%15.5%10.3%5.2%0.0%19992000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year19.1%
2001Year over year14.3%
2002Year over year11.4%
2003Year over year8.6%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 1.6% 2003
Net margin 0.4% 2003
Free cash flow margin 0.5% 2003
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.2%5.4%2.5%-0.4%-3.2%19992000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin7.1%
2000Operating margin7.4%
2001Operating margin6.2%
2002Operating margin5.4%
2003Operating margin1.6%
1999Net margin4.8%
2000Net margin2.3%
2001Net margin2.2%
2002Net margin1.2%
2003Net margin0.4%
1999Free cash flow margin-2.4%
2000Free cash flow margin-0.8%
2001Free cash flow margin-1.3%
2002Free cash flow margin-0.4%
2003Free cash flow margin0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 47.4M 2003
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.51.2M38.4M25.6M12.8M0.019992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow16888000
2000Operating cash flow22074000
2001Operating cash flow25762000
2002Operating cash flow42537000
2003Operating cash flow47444000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 6.4M 2003
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.5M800.8K-6.9M-14.7M-22.4M19992000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-20293000
2000Free cash flow-7676000
2001Free cash flow-15220000
2002Free cash flow-5062000
2003Free cash flow6408000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

57.2% 2003
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.86%65%43%22%0%1999-12-252000200120022003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-25Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets79.9%
2001Liabilities / assets56.5%
2002Liabilities / assets54.8%
2003Liabilities / assets57.2%

Current assets to current liabilities

Current assets divided by current liabilities.

2.98× 2003
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.62×2.72×1.81×0.91×0.00×1999-12-252000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-25Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities2.72×
2001Current assets / current liabilities3.09×
2002Current assets / current liabilities3.35×
2003Current assets / current liabilities2.98×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1999 1998-12-26 – 1999-12-25
USD 40.69 million
Exact value

Exact value: 40691000 USD

1998-12-26 – 1999-12-25: 40691000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 16.89 million
Exact value

Exact value: 16888000 USD

1998-12-26 – 1999-12-25: 16888000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37.18 million
Exact value

Exact value: 37181000 USD

1998-12-26 – 1999-12-25: 37181000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 20.29 million
Calculation and evidence

16888000 − 37181000 USD

Exact free cash flow: -20293000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 1999-12-31 – 2000-12-30
USD 22.68 million
Exact value

Exact value: 22676000 USD

1999-12-31 – 2000-12-30: 22676000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 22.07 million
Exact value

Exact value: 22074000 USD

1999-12-31 – 2000-12-30: 22074000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.75 million
Exact value

Exact value: 29750000 USD

1999-12-31 – 2000-12-30: 29750000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.68 million
Calculation and evidence

22074000 − 29750000 USD

Exact free cash flow: -7676000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2000-12-30 – 2001-12-29
USD 24.73 million
Exact value

Exact value: 24730000 USD

2000-12-30 – 2001-12-29: 24730000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 25.76 million
Exact value

Exact value: 25762000 USD

2000-12-30 – 2001-12-29: 25762000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 40.98 million
Exact value

Exact value: 40982000 USD

2000-12-30 – 2001-12-29: 40982000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 15.22 million
Calculation and evidence

25762000 − 40982000 USD

Exact free cash flow: -15220000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2002 2001-12-29 – 2002-12-28
USD 15.58 million
Exact value

Exact value: 15577000 USD

2001-12-29 – 2002-12-28: 15577000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 42.54 million
Exact value

Exact value: 42537000 USD

2001-12-29 – 2002-12-28: 42537000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 47.6 million
Exact value

Exact value: 47599000 USD

2001-12-29 – 2002-12-28: 47599000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.06 million
Calculation and evidence

42537000 − 47599000 USD

Exact free cash flow: -5062000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2003 2002-12-28 – 2003-12-27
USD 5.07 million
Exact value

Exact value: 5074000 USD

2002-12-28 – 2003-12-27: 5074000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 47.44 million
Exact value

Exact value: 47444000 USD

2002-12-28 – 2003-12-27: 47444000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 41.04 million
Exact value

Exact value: 41036000 USD

2002-12-28 – 2003-12-27: 41036000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.41 million
Calculation and evidence

47444000 − 41036000 USD

Exact free cash flow: 6408000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

21 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001095722, 1095722, edgar:1095722

Also known as DUANE READE INTERNATIONAL INC