LUMENIS LTD

EDGAR

85 filing records in this dataset, filed from 1999-08-13 to 2015-10-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

71.1 million

2013 Q4 ·

Exact inputs and evidence

Operating margin

8.86%

2013 Q4 · %

Exact inputs and evidence
  • Operating Income: 25613000 USD Source
  • Operating Income: 19314000 USD Source
  • Revenue: 265356000 USD Source
  • Revenue: 194262000 USD Source

Operating cash flow

6.12 million

2013 Q4 ·

Exact inputs and evidence
  • Operating Cash Flow: 29387000 USD Source
  • Operating Cash Flow: 23271000 USD Source

Free cash flow

5.04 million USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 29387000 USD Source
  • Operating Cash Flow: 23271000 USD Source
  • Capital Expenditure: 3624000 USD Source
  • Capital Expenditure: 2549000 USD Source
Cash and cash equivalents
106 million USD Source
Exact value

105590000 USD

Long-term debt including current maturities
48.6 million USD Source
Exact value

48596000 USD

Shares outstanding
0 shares Source
Exact value

0 shares

Reported share-count change

-100.00% · -25.8 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 25762141 shares · 2013-12-31· Source
  • 0 shares · 2014-12-31· 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: 2015-10-13.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-12-31
  • Operating income: 6 of 11 periods available· newest 2014-12-31
  • Net income: 6 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2014-12-31
  • Total assets: 5 of 11 periods available· newest 2014-12-31
  • Total liabilities: 5 of 11 periods available· newest 2014-12-31
  • Current assets: 5 of 11 periods available· newest 2014-12-31
  • Current liabilities: 5 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2014-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2014-12-31

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

    +9.2%

    Prior period

    USD 265.36 million

    –

    Current period

    USD 289.72 million

    –

    Exact inputs and evidence

    289719000 − 265356000 = 24363000 USD

    265356000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    289719000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -26.8%

    Prior period

    USD 17.39 million

    –

    Current period

    USD 12.73 million

    –

    Exact inputs and evidence

    12725000 − 17393000 = -4668000 USD

    17393000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    12725000 USD · 2014-01-01 – 2014-12-31

    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

    -57.5%

    Prior period

    USD 29.39 million

    –

    Current period

    USD 12.49 million

    –

    Exact inputs and evidence

    12492000 − 29387000 = -16895000 USD

    29387000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    12492000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +5.8%

    Prior period

    USD 3.62 million

    –

    Current period

    USD 3.84 million

    –

    Exact inputs and evidence

    3836000 − 3624000 = 212000 USD

    3624000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    3836000 USD · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 289.72 million 100% of revenue
  • Cost of revenue USD 134.87 million 47% of revenue
  • Operating expenses USD 133.63 million 46% of revenue
  • Operating income USD 21.22 million 7.3% of revenue
  • Tax, interest and other Derived USD 8.49 million 2.9% of revenue
  • Net income USD 12.73 million 4.4% of revenue

Cash

  • Operating cash flow USD 12.49 million 4.3% of revenue
  • Capital expenditure USD 3.84 million 1.3% of revenue
  • Free cash flow Derived USD 8.66 million 3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 95%
  • 2011 98%
  • 2012 96%
  • 2013 90%
  • 2014 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-31226096000 224402000 Derived 1694000 -995000 Derived 2689000 16045000 Derived
Source
2010 2010-01-01 – 2010-12-31237730000 225659000 Derived 12071000 11381000 Derived 690000 13193000 Derived
Source
2011 2011-01-01 – 2011-12-31246982000 241561000 Derived 5421000 4731000 Derived 690000 1465000 Derived
Source
2012 2012-01-01 – 2012-12-31248590000 239277000 Derived 9313000 2316000 Derived 6997000 3094000 Derived
Source
2013 2013-01-01 – 2013-12-31265356000 239743000 Derived 25613000 8220000 Derived 17393000 25763000 Derived
Source
2014 2014-01-01 – 2014-12-31289719000 268503000 Derived 21216000 8491000 Derived 12725000 8656000 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 289.7M 2014
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.312.9M234.7M156.4M78.2M0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue226096000
2010Revenue237730000
2011Revenue246982000
2012Revenue248590000
2013Revenue265356000
2014Revenue289719000

Revenue growth

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

9.2% 2014
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.9.9%7.4%5.0%2.5%0.0%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year5.1%
2011Year over year3.9%
2012Year over year0.7%
2013Year over year6.7%
2014Year over year9.2%

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 7.3% 2014
Net margin 4.4% 2014
Free cash flow margin 3% 2014
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.10.5%7.9%5.2%2.6%0.0%200920122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin0.7%
2010Operating margin5.1%
2011Operating margin2.2%
2012Operating margin3.7%
2013Operating margin9.7%
2014Operating margin7.3%
2009Net margin1.2%
2010Net margin0.3%
2011Net margin0.3%
2012Net margin2.8%
2013Net margin6.6%
2014Net margin4.4%
2009Free cash flow margin7.1%
2010Free cash flow margin5.5%
2011Free cash flow margin0.6%
2012Free cash flow margin1.2%
2013Free cash flow margin9.7%
2014Free cash flow margin3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 12.5M 2014
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.31.7M23.8M15.9M7.9M0.0200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow17957000
2010Operating cash flow15302000
2011Operating cash flow4238000
2012Operating cash flow6989000
2013Operating cash flow29387000
2014Operating cash flow12492000

Free cash flow

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

USD 8.7M 2014
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.27.8M20.9M13.9M7.0M0.0200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow16045000
2010Free cash flow13193000
2011Free cash flow1465000
2012Free cash flow3094000
2013Free cash flow25763000
2014Free cash flow8656000

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.

63.8% 2014
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.114%86%57%29%0%2009-12-3120122014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010Liabilities / assets106%
2011Liabilities / assets105.1%
2012Liabilities / assets100.1%
2013Liabilities / assets91.4%
2014Liabilities / assets63.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.89× 2014
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.2.05×1.53×1.02×0.51×0.00×2009-12-3120122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities1.45×
2011Current assets / current liabilities1.32×
2012Current assets / current liabilities1.37×
2013Current assets / current liabilities1.31×
2014Current assets / current liabilities1.89×

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
2009 2009-01-01 – 2009-12-31
USD 2.69 million
Exact value

Exact value: 2689000 USD

2009-01-01 – 2009-12-31: 2689000 USD Inspect Net Income Open source
Share or cite

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

USD 17.96 million
Exact value

Exact value: 17957000 USD

2009-01-01 – 2009-12-31: 17957000 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 1.91 million
Exact value

Exact value: 1912000 USD

2009-01-01 – 2009-12-31: 1912000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.05 million
Calculation and evidence

17957000 − 1912000 USD

Exact free cash flow: 16045000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 690,000
Exact value

Exact value: 690000 USD

2010-01-01 – 2010-12-31: 690000 USD Inspect Net Income Open source
Share or cite

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

USD 15.3 million
Exact value

Exact value: 15302000 USD

2010-01-01 – 2010-12-31: 15302000 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 2.11 million
Exact value

Exact value: 2109000 USD

2010-01-01 – 2010-12-31: 2109000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.19 million
Calculation and evidence

15302000 − 2109000 USD

Exact free cash flow: 13193000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 690,000
Exact value

Exact value: 690000 USD

2011-01-01 – 2011-12-31: 690000 USD Inspect Net Income Open source
Share or cite

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

USD 4.24 million
Exact value

Exact value: 4238000 USD

2011-01-01 – 2011-12-31: 4238000 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 2.77 million
Exact value

Exact value: 2773000 USD

2011-01-01 – 2011-12-31: 2773000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.47 million
Calculation and evidence

4238000 − 2773000 USD

Exact free cash flow: 1465000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 7 million
Exact value

Exact value: 6997000 USD

2012-01-01 – 2012-12-31: 6997000 USD Inspect Net Income Open source
Share or cite

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

USD 6.99 million
Exact value

Exact value: 6989000 USD

2012-01-01 – 2012-12-31: 6989000 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 3.9 million
Exact value

Exact value: 3895000 USD

2012-01-01 – 2012-12-31: 3895000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.09 million
Calculation and evidence

6989000 − 3895000 USD

Exact free cash flow: 3094000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 17.39 million
Exact value

Exact value: 17393000 USD

2013-01-01 – 2013-12-31: 17393000 USD Inspect Net Income Open source
Share or cite

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

USD 29.39 million
Exact value

Exact value: 29387000 USD

2013-01-01 – 2013-12-31: 29387000 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 3.62 million
Exact value

Exact value: 3624000 USD

2013-01-01 – 2013-12-31: 3624000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.76 million
Calculation and evidence

29387000 − 3624000 USD

Exact free cash flow: 25763000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 12.73 million
Exact value

Exact value: 12725000 USD

2014-01-01 – 2014-12-31: 12725000 USD Inspect Net Income Open source
Share or cite

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

USD 12.49 million
Exact value

Exact value: 12492000 USD

2014-01-01 – 2014-12-31: 12492000 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 3.84 million
Exact value

Exact value: 3836000 USD

2014-01-01 – 2014-12-31: 3836000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.66 million
Calculation and evidence

12492000 − 3836000 USD

Exact free cash flow: 8656000 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.

85 filings · 626 latest values · 626 originally reported values

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

Identifiers: 0001004945, 1004945, edgar:1004945

Also known as ESC MEDICAL SYSTEMS LTD, LUMENIS LTD