DEPUY INC

EDGAR

8 filing records in this dataset, filed from 1996-11-13 to 1998-08-14. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Institutional holders (Form 13F) are not yet shown here.

Latest quarter

Revenue

219 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

-31.79%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: -69685000 USD Source
  • Revenue: 219178000 USD Source

Operating cash flow

61.5 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66262000 USD Source
  • Operating Cash Flow: 4809000 USD Source

Free cash flow

55.6 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66262000 USD Source
  • Operating Cash Flow: 4809000 USD Source
  • Capital Expenditure: 12249000 USD Source
  • Capital Expenditure: 6388000 USD Source
Cash and cash equivalents
94.2 million USD Source
Exact value

94177000 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

804 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Revenue: 180538000 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 770188000 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 573124000 USD · 1997-01-01 – 1997-09-30 Source
  • Revenue: 207331000 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 219178000 USD · 1998-04-01 – 1998-06-30 Source

Net income

-18.2 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Net income: 28774000 USD · 1997-07-01 – 1997-09-30 Source
  • Net income: 122786000 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: 92535000 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: 18848000 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: -96048000 USD · 1998-04-01 – 1998-06-30 Source

Operating cash flow

128 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 109285000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 76688000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 138206000 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 109285000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 4809000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: 66262000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 4809000 USD · 1998-01-01 – 1998-03-31 Source

Capital expenditure

25 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Capital expenditure: 20443000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 12331000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 25052000 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 20443000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 6388000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 12249000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 6388000 USD · 1998-01-01 – 1998-03-31 Source

Free cash flow

103 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 109285000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 76688000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 138206000 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 109285000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 4809000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: 66262000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 4809000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 20443000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 12331000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 25052000 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 20443000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 6388000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 12249000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 6388000 USD · 1998-01-01 – 1998-03-31 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: 1998-08-14.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1997-12-31
  • Total assets: 4 of 11 periods available· newest 1997-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-12-31
  • 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

    +10.5%

    Prior period

    USD 697.27 million

    –

    Current period

    USD 770.19 million

    –

    Exact inputs and evidence

    770188000 − 697273000 = 72915000 USD

    697273000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    770188000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +15%

    Prior period

    USD 106.75 million

    –

    Current period

    USD 122.79 million

    –

    Exact inputs and evidence

    122786000 − 106748000 = 16038000 USD

    106748000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    122786000 USD · 1997-01-01 – 1997-12-31

    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

    +39.6%

    Prior period

    USD 98.97 million

    –

    Current period

    USD 138.21 million

    –

    Exact inputs and evidence

    138206000 − 98971000 = 39235000 USD

    98971000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    138206000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +0.7%

    Prior period

    USD 24.88 million

    –

    Current period

    USD 25.05 million

    –

    Exact inputs and evidence

    25052000 − 24882000 = 170000 USD

    24882000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    25052000 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 770.19 million 100% of revenue
  • Cost of revenue USD 229.03 million 30% of revenue
  • Operating expenses USD 324.99 million 42% of revenue
  • Other operating costs Derived USD 23.14 million 3% of revenue
  • Operating income USD 193.03 million 25% of revenue
  • Tax, interest and other Derived USD 70.24 million 9.1% of revenue
  • Net income USD 122.79 million 16% of revenue

Cash

  • Operating cash flow USD 138.21 million 18% of revenue
  • Capital expenditure USD 25.05 million 3.3% of revenue
  • Free cash flow Derived USD 113.15 million 15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 16%12%73%
  • 1995 15%12%73%
  • 1996 15%12%73%
  • 1997 16%9.1%75%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31551773000 400647000 Derived 151126000 64290000 Derived 86836000 Unavailable
Source
1995 1995-01-01 – 1995-12-31636561000 466238000 Derived 170323000 75394000 Derived 94929000 74748000 Derived
Source
1996 1996-01-01 – 1996-12-31697273000 509770000 Derived 187503000 80755000 Derived 106748000 74089000 Derived
Source
1997 1997-01-01 – 1997-12-31770188000 577158000 Derived 193030000 70244000 Derived 122786000 113154000 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 770.2M 1997
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.831.8M623.9M415.9M208.0M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue551773000
1995Revenue636561000
1996Revenue697273000
1997Revenue770188000

Revenue growth

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

10.5% 1997
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.16.6%12.4%8.3%4.1%0.0%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year15.4%
1996Year over year9.5%
1997Year over year10.5%

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 25.1% 1997
Net margin 15.9% 1997
Free cash flow margin 14.7% 1997
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.29.6%22.2%14.8%7.4%0.0%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin27.4%
1995Operating margin26.8%
1996Operating margin26.9%
1997Operating margin25.1%
1994Net margin15.7%
1995Net margin14.9%
1996Net margin15.3%
1997Net margin15.9%
1994Free cash flow marginNot reported
1995Free cash flow margin11.7%
1996Free cash flow margin10.6%
1997Free cash flow margin14.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 138.2M 1997
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.149.3M111.9M74.6M37.3M0.01994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow90346000
1996Operating cash flow98971000
1997Operating cash flow138206000

Free cash flow

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

USD 113.2M 1997
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.122.2M91.7M61.1M30.6M0.01994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flow74748000
1996Free cash flow74089000
1997Free cash flow113154000

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
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.99× 1997
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.3.32×2.49×1.66×0.83×0.00×1994-12-31199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities2.04×
1996Current assets / current liabilities3.08×
1997Current assets / current liabilities2.99×

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 86.84 million
Exact value

Exact value: 86836000 USD

1994-01-01 – 1994-12-31: 86836000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 14.02 million
Exact value

Exact value: 14015000 USD

1994-01-01 – 1994-12-31: 14015000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1995 1995-01-01 – 1995-12-31
USD 94.93 million
Exact value

Exact value: 94929000 USD

1995-01-01 – 1995-12-31: 94929000 USD Inspect Net Income Open source
Share or cite

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

USD 90.35 million
Exact value

Exact value: 90346000 USD

1995-01-01 – 1995-12-31: 90346000 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 15.6 million
Exact value

Exact value: 15598000 USD

1995-01-01 – 1995-12-31: 15598000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 74.75 million
Calculation and evidence

90346000 − 15598000 USD

Exact free cash flow: 74748000 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 106.75 million
Exact value

Exact value: 106748000 USD

1996-01-01 – 1996-12-31: 106748000 USD Inspect Net Income Open source
Share or cite

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

USD 98.97 million
Exact value

Exact value: 98971000 USD

1996-01-01 – 1996-12-31: 98971000 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 24.88 million
Exact value

Exact value: 24882000 USD

1996-01-01 – 1996-12-31: 24882000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 74.09 million
Calculation and evidence

98971000 − 24882000 USD

Exact free cash flow: 74089000 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 122.79 million
Exact value

Exact value: 122786000 USD

1997-01-01 – 1997-12-31: 122786000 USD Inspect Net Income Open source
Share or cite

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

USD 138.21 million
Exact value

Exact value: 138206000 USD

1997-01-01 – 1997-12-31: 138206000 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 25.05 million
Exact value

Exact value: 25052000 USD

1997-01-01 – 1997-12-31: 25052000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 113.15 million
Calculation and evidence

138206000 − 25052000 USD

Exact free cash flow: 113154000 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.

8 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001019900, 1019900, edgar:1019900