REMINGTON PRODUCTS CO LLC

EDGAR

33 filing records in this dataset, filed from 1996-11-12 to 2003-09-26. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

71.3 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

12.16%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: 8666000 USD Source
  • Revenue: 71267000 USD Source

Operating cash flow

-4.76 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -690000 USD Source
  • Operating Cash Flow: 4068000 USD Source

Free cash flow

-5.56 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -690000 USD Source
  • Operating Cash Flow: 4068000 USD Source
  • Capital Expenditure: 1131000 USD Source
  • Capital Expenditure: 325000 USD Source
Cash and cash equivalents
24.7 million USD Source
Exact value

24748000 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

360 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 79203000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 365061000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 203008000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 47736000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 71267000 USD · 2003-04-01 – 2003-06-30 Source

Net income

20.2 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: 5532000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: 16773000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: 1228000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -3844000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 2919000 USD · 2003-04-01 – 2003-06-30 Source

Operating cash flow

46.1 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: 2529000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 11764000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 58524000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 2529000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 4068000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -690000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 4068000 USD · 2003-01-01 – 2003-03-31 Source

Capital expenditure

2.17 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Capital expenditure: 1425000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 1062000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 2105000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1425000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 325000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 1131000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 325000 USD · 2003-01-01 – 2003-03-31 Source

Free cash flow

43.9 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: 2529000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 11764000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 58524000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 2529000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 4068000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -690000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 4068000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 1425000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 1062000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 2105000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1425000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 325000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 1131000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 325000 USD · 2003-01-01 – 2003-03-31 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: 2003-09-26.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 9 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2002-12-31
  • Total assets: 6 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2002-12-31
  • Current liabilities: 6 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-12-31
  • 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

    +2.5%

    Prior period

    USD 356.02 million

    –

    Current period

    USD 365.06 million

    –

    Exact inputs and evidence

    365061000 − 356022000 = 9039000 USD

    356022000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    365061000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 40.15 million

    Prior period

    −USD 23.38 million

    –

    Current period

    USD 16.77 million

    –

    Exact inputs and evidence

    16773000 − -23381000 = 40154000 USD

    -23381000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    16773000 USD · 2002-01-01 – 2002-12-31

    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

    +USD 62.8 million

    Prior period

    −USD 4.28 million

    –

    Current period

    USD 58.52 million

    –

    Exact inputs and evidence

    58524000 − -4278000 = 62802000 USD

    -4278000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    58524000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -51.3%

    Prior period

    USD 4.32 million

    –

    Current period

    USD 2.11 million

    –

    Exact inputs and evidence

    2105000 − 4322000 = -2217000 USD

    4322000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    2105000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 365.06 million 100% of revenue
  • Operating costs Derived USD 324.9 million 89% of revenue
  • Operating income USD 40.16 million 11% of revenue
  • Tax, interest and other Derived USD 23.38 million 6.4% of revenue
  • Net income USD 16.77 million 4.6% of revenue

Cash

  • Operating cash flow USD 58.52 million 16% of revenue
  • Capital expenditure USD 2.11 million 0.6% of revenue
  • Free cash flow Derived USD 56.42 million 15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Net loss: net income was −3.3% of revenue.
  • 1998 Net loss: net income was −5.7% of revenue.
  • 1999 91%
  • 2000 89%
  • 2001 Net loss: net income was −6.6% of revenue.
  • 2002 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31241572000 227426000 Derived 14146000 22069000 Derived -7923000 -13058000 Derived
Source
1998 1998-01-01 – 1998-12-31268357000 262341000 Derived 6016000 21353000 Derived -15337000 -6985000 Derived
Source
1999 1999-01-01 – 1999-12-31318766000 289646000 Derived 29120000 23085000 Derived 6035000 -1529000 Derived
Source
2000 2000-01-01 – 2000-12-31342180000 303925000 Derived 38255000 25518000 Derived 12737000 -8297000 Derived
Source
2001 2001-01-01 – 2001-12-31356022000 354119000 Derived 1903000 25284000 Derived -23381000 -8600000 Derived
Source
2002 2002-01-01 – 2002-12-31365061000 324904000 Derived 40157000 23384000 Derived 16773000 56419000 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 365.1M 2002
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.394.3M295.7M197.1M98.6M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue241572000
1998Revenue268357000
1999Revenue318766000
2000Revenue342180000
2001Revenue356022000
2002Revenue365061000

Revenue growth

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

2.5% 2002
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.20.3%15.2%10.1%5.1%0.0%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year11.1%
1999Year over year18.8%
2000Year over year7.3%
2001Year over year4%
2002Year over year2.5%

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 11% 2002
Net margin 4.6% 2002
Free cash flow margin 15.5% 2002
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.17.2%10.8%4.4%-1.9%-8.3%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin5.9%
1998Operating margin2.2%
1999Operating margin9.1%
2000Operating margin11.2%
2001Operating margin0.5%
2002Operating margin11%
1997Net margin-3.3%
1998Net margin-5.7%
1999Net margin1.9%
2000Net margin3.7%
2001Net margin-6.6%
2002Net margin4.6%
1997Free cash flow margin-5.4%
1998Free cash flow margin-2.6%
1999Free cash flow margin-0.5%
2000Free cash flow margin-2.4%
2001Free cash flow margin-2.4%
2002Free cash flow margin15.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 58.5M 2002
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.63.8M44.6M25.3M6.0M-13.3M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-7980000
1998Operating cash flow-3106000
1999Operating cash flow1989000
2000Operating cash flow-3883000
2001Operating cash flow-4278000
2002Operating cash flow58524000

Free cash flow

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

USD 56.4M 2002
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.62.0M41.8M21.7M1.5M-18.6M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-13058000
1998Free cash flow-6985000
1999Free cash flow-1529000
2000Free cash flow-8297000
2001Free cash flow-8600000
2002Free cash flow56419000

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
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.08× 2002
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.2.95×2.21×1.47×0.74×0.00×199720002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities2.73×
1998Current assets / current liabilities2.42×
1999Current assets / current liabilities2.35×
2000Current assets / current liabilities2.66×
2001Current assets / current liabilities2.18×
2002Current assets / current liabilities2.08×

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
1994 1994-01-01 – 1994-12-31
USD 14.73 million
Exact value

Exact value: 14725000 USD

1994-01-01 – 1994-12-31: 14725000 USD Inspect Net Income Open source
Share or cite

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

USD 14.83 million
Exact value

Exact value: 14829000 USD

1994-01-01 – 1994-12-31: 14829000 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 4.36 million
Exact value

Exact value: 4356000 USD

1994-01-01 – 1994-12-31: 4356000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.47 million
Calculation and evidence

14829000 − 4356000 USD

Exact free cash flow: 10473000 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 17.24 million
Exact value

Exact value: 17240000 USD

1995-01-01 – 1995-12-31: 17240000 USD Inspect Net Income Open source
Share or cite

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

USD 704,000
Exact value

Exact value: 704000 USD

1995-01-01 – 1995-12-31: 704000 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 3.29 million
Exact value

Exact value: 3291000 USD

1995-01-01 – 1995-12-31: 3291000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.59 million
Calculation and evidence

704000 − 3291000 USD

Exact free cash flow: -2587000 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 3.17 million
Exact value

Exact value: -3172000 USD

1996-01-01 – 1996-12-31: -3172000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.06 million
Exact value

Exact value: -10062000 USD

1996-01-01 – 1996-12-31: -10062000 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 2.4 million
Exact value

Exact value: 2399000 USD

1996-01-01 – 1996-12-31: 2399000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.46 million
Calculation and evidence

-10062000 − 2399000 USD

Exact free cash flow: -12461000 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 7.92 million
Exact value

Exact value: -7923000 USD

1997-01-01 – 1997-12-31: -7923000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.98 million
Exact value

Exact value: -7980000 USD

1997-01-01 – 1997-12-31: -7980000 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 5.08 million
Exact value

Exact value: 5078000 USD

1997-01-01 – 1997-12-31: 5078000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.06 million
Calculation and evidence

-7980000 − 5078000 USD

Exact free cash flow: -13058000 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 15.34 million
Exact value

Exact value: -15337000 USD

1998-01-01 – 1998-12-31: -15337000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.11 million
Exact value

Exact value: -3106000 USD

1998-01-01 – 1998-12-31: -3106000 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 3.88 million
Exact value

Exact value: 3879000 USD

1998-01-01 – 1998-12-31: 3879000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.99 million
Calculation and evidence

-3106000 − 3879000 USD

Exact free cash flow: -6985000 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 6.04 million
Exact value

Exact value: 6035000 USD

1999-01-01 – 1999-12-31: 6035000 USD Inspect Net Income Open source
Share or cite

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

USD 1.99 million
Exact value

Exact value: 1989000 USD

1999-01-01 – 1999-12-31: 1989000 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 3.52 million
Exact value

Exact value: 3518000 USD

1999-01-01 – 1999-12-31: 3518000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.53 million
Calculation and evidence

1989000 − 3518000 USD

Exact free cash flow: -1529000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 12.74 million
Exact value

Exact value: 12737000 USD

2000-01-01 – 2000-12-31: 12737000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.88 million
Exact value

Exact value: -3883000 USD

2000-01-01 – 2000-12-31: -3883000 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 4.41 million
Exact value

Exact value: 4414000 USD

2000-01-01 – 2000-12-31: 4414000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.3 million
Calculation and evidence

-3883000 − 4414000 USD

Exact free cash flow: -8297000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 23.38 million
Exact value

Exact value: -23381000 USD

2001-01-01 – 2001-12-31: -23381000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.28 million
Exact value

Exact value: -4278000 USD

2001-01-01 – 2001-12-31: -4278000 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 4.32 million
Exact value

Exact value: 4322000 USD

2001-01-01 – 2001-12-31: 4322000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.6 million
Calculation and evidence

-4278000 − 4322000 USD

Exact free cash flow: -8600000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 16.77 million
Exact value

Exact value: 16773000 USD

2002-01-01 – 2002-12-31: 16773000 USD Inspect Net Income Open source
Share or cite

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

USD 58.52 million
Exact value

Exact value: 58524000 USD

2002-01-01 – 2002-12-31: 58524000 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: 2105000 USD

2002-01-01 – 2002-12-31: 2105000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56.42 million
Calculation and evidence

58524000 − 2105000 USD

Exact free cash flow: 56419000 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001017710, 1017710, edgar:1017710