MUSICLAND STORES CORP

EDGAR

27 filing records in this dataset, filed from 1995-11-13 to 2000-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

389 million USD

2000-09-30 · USD

Exact inputs and evidence

Operating margin

1.46%

2000-09-30 · %

Exact inputs and evidence
  • Operating Income: 5666000 USD Source
  • Revenue: 389393000 USD Source

Operating cash flow

-4.77 million USD

2000-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -231081000 USD Source
  • Operating Cash Flow: -226308000 USD Source

Free cash flow

-24.4 million USD

2000-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -231081000 USD Source
  • Operating Cash Flow: -226308000 USD Source
  • Capital Expenditure: 46348000 USD Source
  • Capital Expenditure: 26765000 USD Source
Cash and cash equivalents
38.5 million USD Source
Exact value

38476000 USD

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

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.93 billion USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Revenue: 1891828000 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 1169193000 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 415821000 USD · 2000-01-01 – 2000-03-31 Source
  • Revenue: 402486000 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 389393000 USD · 2000-07-01 – 2000-09-30 Source

Net income

58.6 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Net income: 58380000 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: 3601000 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 2044000 USD · 2000-01-01 – 2000-03-31 Source
  • Net income: 1714000 USD · 2000-04-01 – 2000-06-30 Source
  • Net income: 62000 USD · 2000-07-01 – 2000-09-30 Source

Operating cash flow

75.1 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Operating cash flow: 141124000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -165007000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -228481000 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -226308000 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -228481000 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -231081000 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: -226308000 USD · 2000-01-01 – 2000-06-30 Source

Capital expenditure

68.1 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Capital expenditure: 48284000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 26571000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 11217000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 26765000 USD · 2000-01-01 – 2000-06-30 Source
  • Capital expenditure: 11217000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 46348000 USD · 2000-01-01 – 2000-09-30 Source
  • Capital expenditure: 26765000 USD · 2000-01-01 – 2000-06-30 Source

Free cash flow

6.99 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Operating cash flow: 141124000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -165007000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -228481000 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -226308000 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -228481000 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -231081000 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: -226308000 USD · 2000-01-01 – 2000-06-30 Source
  • Capital expenditure: 48284000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 26571000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 11217000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 26765000 USD · 2000-01-01 – 2000-06-30 Source
  • Capital expenditure: 11217000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 46348000 USD · 2000-01-01 – 2000-09-30 Source
  • Capital expenditure: 26765000 USD · 2000-01-01 – 2000-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2000-11-13.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-12-31
  • Operating income: 7 of 11 periods available· newest 1999-12-31
  • Net income: 7 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 7 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 7 of 11 periods available· newest 1999-12-31
  • Total assets: 6 of 11 periods available· newest 1999-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 1999-12-31
  • Current liabilities: 6 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-12-31
  • 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

    +2.4%

    Prior period

    USD 1.85 billion

    –

    Current period

    USD 1.89 billion

    –

    Exact inputs and evidence

    1891828000 − 1846882000 = 44946000 USD

    1846882000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    1891828000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +53.5%

    Prior period

    USD 38.03 million

    –

    Current period

    USD 58.38 million

    –

    Exact inputs and evidence

    58380000 − 38033000 = 20347000 USD

    38033000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    58380000 USD · 1999-01-01 – 1999-12-31

    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

    -38%

    Prior period

    USD 227.69 million

    –

    Current period

    USD 141.12 million

    –

    Exact inputs and evidence

    141124000 − 227686000 = -86562000 USD

    227686000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    141124000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +77.8%

    Prior period

    USD 27.15 million

    –

    Current period

    USD 48.28 million

    –

    Exact inputs and evidence

    48284000 − 27153000 = 21131000 USD

    27153000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    48284000 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 1.89 billion 100% of revenue
  • Operating costs Derived USD 1.79 billion 94% of revenue
  • Operating income USD 106.04 million 5.6% of revenue
  • Tax, interest and other Derived USD 47.66 million 2.5% of revenue
  • Net income USD 58.38 million 3.1% of revenue

Cash

  • Operating cash flow USD 141.12 million 7.5% of revenue
  • Capital expenditure USD 48.28 million 2.6% of revenue
  • Free cash flow Derived USD 92.84 million 4.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 94%
  • 1994 96%
  • 1995 Operating loss: operating costs were 106% of revenue.
  • 1996 Operating loss: operating costs were 110% of revenue.
  • 1997 97%
  • 1998 95%
  • 1999 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-311181658000 1105075000 Derived 76583000 49131000 Derived 27452000 -15477000 Derived
Source
1994 1994-01-01 – 1994-12-311478842000 1424805000 Derived 54037000 36655000 Derived 17382000 -48146000 Derived
Source
1995 1995-01-01 – 1995-12-311722572000 1825246000 Derived -102674000 33076000 Derived -135750000 -170210000 Derived
Source
1996 1996-01-01 – 1996-12-311821594000 2001565000 Derived -179971000 13767000 Derived -193738000 -1281000 Derived
Source
1997 1997-01-01 – 1997-12-311768312000 1722321000 Derived 45991000 32020000 Derived 13971000 63673000 Derived
Source
1998 1998-01-01 – 1998-12-311846882000 1762071000 Derived 84811000 46778000 Derived 38033000 200533000 Derived
Source
1999 1999-01-01 – 1999-12-311891828000 1785787000 Derived 106041000 47661000 Derived 58380000 92840000 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 1.9B 1999
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.2.0B1.5B1.0B510.8M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue1181658000
1994Revenue1478842000
1995Revenue1722572000
1996Revenue1821594000
1997Revenue1768312000
1998Revenue1846882000
1999Revenue1891828000

Revenue growth

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

2.4% 1999
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.27.4%19.3%11.1%3.0%-5.2%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year25.1%
1995Year over year16.5%
1996Year over year5.7%
1997Year over year-2.9%
1998Year over year4.4%
1999Year over year2.4%

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 5.6% 1999
Net margin 3.1% 1999
Free cash flow margin 4.9% 1999
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.12.6%6.3%0.1%-6.1%-12.4%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin6.5%
1994Operating margin3.7%
1995Operating margin-6%
1996Operating margin-9.9%
1997Operating margin2.6%
1998Operating margin4.6%
1999Operating margin5.6%
1993Net margin2.3%
1994Net margin1.2%
1995Net margin-7.9%
1996Net margin-10.6%
1997Net margin0.8%
1998Net margin2.1%
1999Net margin3.1%
1993Free cash flow margin-1.3%
1994Free cash flow margin-3.3%
1995Free cash flow margin-9.9%
1996Free cash flow margin-0.1%
1997Free cash flow margin3.6%
1998Free cash flow margin10.9%
1999Free cash flow margin4.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 141.1M 1999
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.250.4M168.1M85.7M3.4M-78.9M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow61662000
1994Operating cash flow71462000
1995Operating cash flow-56227000
1996Operating cash flow16689000
1997Operating cash flow74613000
1998Operating cash flow227686000
1999Operating cash flow141124000

Free cash flow

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

USD 92.8M 1999
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.230.2M122.7M15.2M-92.4M-199.9M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-15477000
1994Free cash flow-48146000
1995Free cash flow-170210000
1996Free cash flow-1281000
1997Free cash flow63673000
1998Free cash flow200533000
1999Free cash flow92840000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.25× 1999
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.1.41×1.06×0.71×0.35×0.00×1993-12-3119961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities0.95×
1995Current assets / current liabilities0.9×
1996Current assets / current liabilities1.31×
1997Current assets / current liabilities0.95×
1998Current assets / current liabilities1.2×
1999Current assets / current liabilities1.25×

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
1993 1993-01-01 – 1993-12-31
USD 27.45 million
Exact value

Exact value: 27452000 USD

1993-01-01 – 1993-12-31: 27452000 USD Inspect Net Income Open source
Share or cite

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

USD 61.66 million
Exact value

Exact value: 61662000 USD

1993-01-01 – 1993-12-31: 61662000 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 77.14 million
Exact value

Exact value: 77139000 USD

1993-01-01 – 1993-12-31: 77139000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.48 million
Calculation and evidence

61662000 − 77139000 USD

Exact free cash flow: -15477000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 17.38 million
Exact value

Exact value: 17382000 USD

1994-01-01 – 1994-12-31: 17382000 USD Inspect Net Income Open source
Share or cite

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

USD 71.46 million
Exact value

Exact value: 71462000 USD

1994-01-01 – 1994-12-31: 71462000 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 119.61 million
Exact value

Exact value: 119608000 USD

1994-01-01 – 1994-12-31: 119608000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.15 million
Calculation and evidence

71462000 − 119608000 USD

Exact free cash flow: -48146000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 135.75 million
Exact value

Exact value: -135750000 USD

1995-01-01 – 1995-12-31: -135750000 USD Inspect Net Income Open source
Share or cite

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

−USD 56.23 million
Exact value

Exact value: -56227000 USD

1995-01-01 – 1995-12-31: -56227000 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 113.98 million
Exact value

Exact value: 113983000 USD

1995-01-01 – 1995-12-31: 113983000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 170.21 million
Calculation and evidence

-56227000 − 113983000 USD

Exact free cash flow: -170210000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 193.74 million
Exact value

Exact value: -193738000 USD

1996-01-01 – 1996-12-31: -193738000 USD Inspect Net Income Open source
Share or cite

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

USD 16.69 million
Exact value

Exact value: 16689000 USD

1996-01-01 – 1996-12-31: 16689000 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 17.97 million
Exact value

Exact value: 17970000 USD

1996-01-01 – 1996-12-31: 17970000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.28 million
Calculation and evidence

16689000 − 17970000 USD

Exact free cash flow: -1281000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 13.97 million
Exact value

Exact value: 13971000 USD

1997-01-01 – 1997-12-31: 13971000 USD Inspect Net Income Open source
Share or cite

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

USD 74.61 million
Exact value

Exact value: 74613000 USD

1997-01-01 – 1997-12-31: 74613000 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 10.94 million
Exact value

Exact value: 10940000 USD

1997-01-01 – 1997-12-31: 10940000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 63.67 million
Calculation and evidence

74613000 − 10940000 USD

Exact free cash flow: 63673000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 38.03 million
Exact value

Exact value: 38033000 USD

1998-01-01 – 1998-12-31: 38033000 USD Inspect Net Income Open source
Share or cite

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

USD 227.69 million
Exact value

Exact value: 227686000 USD

1998-01-01 – 1998-12-31: 227686000 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 27.15 million
Exact value

Exact value: 27153000 USD

1998-01-01 – 1998-12-31: 27153000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 200.53 million
Calculation and evidence

227686000 − 27153000 USD

Exact free cash flow: 200533000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 58.38 million
Exact value

Exact value: 58380000 USD

1999-01-01 – 1999-12-31: 58380000 USD Inspect Net Income Open source
Share or cite

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

USD 141.12 million
Exact value

Exact value: 141124000 USD

1999-01-01 – 1999-12-31: 141124000 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 48.28 million
Exact value

Exact value: 48284000 USD

1999-01-01 – 1999-12-31: 48284000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 92.84 million
Calculation and evidence

141124000 − 48284000 USD

Exact free cash flow: 92840000 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000832995, 832995, edgar:832995