Stock Analysis on Net

Dollar Tree Inc. (NASDAQ:DLTR)

This company has been moved to the archive! The financial data has not been updated since November 22, 2022.

Cash Flow Statement 
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Dollar Tree Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Oct 29, 2022 Jul 30, 2022 Apr 30, 2022 Jan 29, 2022 Oct 30, 2021 Jul 31, 2021 May 1, 2021 Jan 30, 2021 Oct 31, 2020 Aug 1, 2020 May 2, 2020 Feb 1, 2020 Nov 2, 2019 Aug 3, 2019 May 4, 2019 Feb 2, 2019 Nov 3, 2018 Aug 4, 2018 May 5, 2018 Feb 3, 2018 Oct 28, 2017 Jul 29, 2017 Apr 29, 2017 Jan 28, 2017 Oct 29, 2016 Jul 30, 2016 Apr 30, 2016
Net income (loss) 266,900 359,900 536,400 454,200 216,800 282,400 374,500 502,800 330,000 261,500 247,600 123,000 255,800 180,300 267,900 (2,307,000) 281,800 273,900 160,500 1,040,100 239,900 233,800 200,500 321,800 171,600 170,100 232,700
Depreciation and amortization 189,000 193,500 188,900 188,700 178,500 176,100 172,700 182,900 170,100 168,100 165,500 179,100 160,000 155,100 151,200 166,700 150,400 152,500 151,500 156,600 149,400 151,300 153,900 155,700 157,600 161,900 162,300
Provision for deferred income taxes 38,600 4,500 74,300 (108,200) 67,700 (4,700) 22,000 (28,700) 35,800 (29,100) 52,700 (41,200) 41,300 6,000 3,000 (25,900) 23,200 (400) (9,000) (489,300) 22,600 16,200 (23,000) (33,000) (60,000) (10,700) (20,400)
Stock-based compensation expense 24,700 30,300 35,800 16,800 13,500 17,800 31,800 13,400 14,800 23,100 32,600 8,900 8,400 13,600 30,500
Amortization of debt discount and debt-issuance costs 1,100 1,200 1,100 4,000 1,600 1,700 1,600 900 1,000 1,000 1,100 2,000 1,600 1,700 1,600 3,500 2,000 2,000 49,700 3,400 3,600 4,800 3,600 15,700 30,000 4,800 4,700
Goodwill impairment 313,000 2,727,000
Receivable impairment (35,000) 2,600 50,900
Other non-cash adjustments to net income (loss) 7,600 3,100 15,700 2,600 2,600 4,800 1,200 11,600 3,700 1,700 2,000 300 6,900 14,400 2,900 7,600 14,200 15,500 33,600 15,000 12,400 16,300 32,900 12,400 15,500 15,400 27,700
Loss on debt extinguishment 43,800 114,700
Changes in operating assets and liabilities (314,400) (610,400) (313,700) (189,100) (198,100) (298,200) (47,600) 299,700 (258,700) 51,700 457,500 270,200 (303,500) (141,200) 157,000 143,200 (189,500) (62,300) (113,400) 226,800 (510,500) (180,500) 11,900 545,400 (339,700) 27,800 (96,000)
Adjustments to reconcile net income (loss) to net cash provided by operating activities (53,400) (377,800) 2,100 (41,400) 65,800 (102,500) 181,700 479,800 (33,300) 216,500 711,400 732,300 (85,300) 49,600 346,200 3,022,100 300 107,300 227,100 (122,500) (322,500) 10,700 230,200 696,200 (196,600) 199,200 78,300
Net cash provided by operating activities 213,500 (17,900) 538,500 412,800 282,600 179,900 556,200 982,600 296,700 478,000 959,000 855,300 170,500 229,900 614,100 715,100 282,100 381,200 387,600 917,600 (82,600) 244,500 430,700 1,018,000 (25,000) 369,300 311,000
Capital expenditures (391,200) (276,200) (253,400) (271,600) (295,600) (229,100) (224,900) (191,800) (238,700) (232,500) (235,800) (252,500) (279,800) (293,300) (209,200) (194,400) (228,400) (213,400) (180,900) (182,800) (177,700) (161,400) (110,300) (113,200) (95,600) (180,000) (175,900)
Proceeds from governmental grant 600 2,300 16,500
Purchase of restricted investments (36,100)
Proceeds from sale of unrestricted investments 4,000 118,100
Proceeds from (payments for) fixed asset disposition (1,300) (900) (2,900) (2,000) 200 400 (200) 9,600 2,300 (2,700) (100) 1,000 (200) (3,000) 300 (2,900) 3,700 (200) (200) 400 (2,200) (100) 2,200 (2,100) (300) 400 1,100
Net cash used in investing activities (392,500) (277,100) (256,300) (273,600) (294,800) (228,700) (222,800) (182,200) (236,400) (235,200) (235,900) (251,500) (280,000) (296,300) (192,400) (197,300) (224,700) (213,600) (181,100) (182,400) (175,900) (161,500) (108,100) (115,300) (95,900) (179,600) (92,800)
Proceeds from long-term debt, net of discount 1,197,400 4,775,800 2,962,500
Principal payments for long-term debt (1,000,000) (300,000) (250,000) (500,000) (782,000) (5,432,700) (48,300) (41,500) (541,500) (27,800) (777,700) (3,204,500) (33,200) (20,800)
Debt-issuance and debt extinguishment costs (59,300) (155,300) (5,400) (700)
Proceeds from revolving credit facility 440,000 750,000 50,000 140,000
Repayments of revolving credit facility (90,000) (500,000) (250,000) (50,000) (140,000)
Proceeds from stock issued pursuant to stock-based compensation plans 2,300 1,900 2,900 8,800 2,400 2,600 4,000 2,700 2,500 2,100 9,700 2,900 3,200 3,300 5,800 3,300 4,000 5,600 4,600 10,600 9,500 3,100 11,800 8,200 10,600 8,300 14,400
Cash paid for taxes on exercises/vesting of stock-based compensation (9,300) (300) (37,800) (1,800) (700) (600) (39,300) (100) (400) (300) (16,100) (700) (400) (600) (23,300) (600) (900) (500) (21,200) (200) (2,500) (7,100) (17,600) (1,000) (1,300) (1,500) (18,400)
Payments for repurchase of stock (397,500) (235,800) (14,200) (2,500) (706,200) (241,300) (205,800) (194,200) (60,800) (39,200) (100,000)
Net cash provided by (used in) financing activities (54,500) (234,200) (49,100) 145,100 (800) (704,200) (276,600) (503,200) (692,100) (248,200) 493,600 (497,800) (58,000) (36,500) (117,500) (779,300) 3,100 5,100 (828,800) (37,900) (34,500) (545,500) (33,600) (770,500) (238,100) (27,100) (24,800)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (2,000) (300) 500 (800) 100 (100) 400 1,200 (200) 600 (700) (300) (500) 700 (400) (100) 500 (600) (300) 400 (200) 900 (500) 400 (400) 900 200
Net increase (decrease) in cash, cash equivalents and restricted cash (235,500) (529,500) 233,600 283,500 (12,900) (753,100) 57,200 298,400 (632,000) (4,800) 1,216,000 105,700 (168,000) (102,200) 303,800 (261,600) 61,000 172,100 (622,600) 697,700 (293,200) (461,600) 288,500 132,600 (359,400) 163,500 193,600

Based on: 10-Q (reporting date: 2022-10-29), 10-Q (reporting date: 2022-07-30), 10-Q (reporting date: 2022-04-30), 10-K (reporting date: 2022-01-29), 10-Q (reporting date: 2021-10-30), 10-Q (reporting date: 2021-07-31), 10-Q (reporting date: 2021-05-01), 10-K (reporting date: 2021-01-30), 10-Q (reporting date: 2020-10-31), 10-Q (reporting date: 2020-08-01), 10-Q (reporting date: 2020-05-02), 10-K (reporting date: 2020-02-01), 10-Q (reporting date: 2019-11-02), 10-Q (reporting date: 2019-08-03), 10-Q (reporting date: 2019-05-04), 10-K (reporting date: 2019-02-02), 10-Q (reporting date: 2018-11-03), 10-Q (reporting date: 2018-08-04), 10-Q (reporting date: 2018-05-05), 10-K (reporting date: 2018-02-03), 10-Q (reporting date: 2017-10-28), 10-Q (reporting date: 2017-07-29), 10-Q (reporting date: 2017-04-29), 10-K (reporting date: 2017-01-28), 10-Q (reporting date: 2016-10-29), 10-Q (reporting date: 2016-07-30), 10-Q (reporting date: 2016-04-30).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Dollar Tree Inc. net cash provided by operating activities decreased from Q1 2023 to Q2 2023 but then slightly increased from Q2 2023 to Q3 2023.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Dollar Tree Inc. net cash used in investing activities decreased from Q1 2023 to Q2 2023 and from Q2 2023 to Q3 2023.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Dollar Tree Inc. net cash provided by (used in) financing activities decreased from Q1 2023 to Q2 2023 but then increased from Q2 2023 to Q3 2023 not reaching Q1 2023 level.