DELTIC TIMBER CORP

EDGAR

104 filing records in this dataset, filed from 1997-03-31 to 2017-11-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

61.7 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

10.15%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: 6261000 USD Source
  • Revenue: 61656000 USD Source

Operating cash flow

8.4 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 23278000 USD Source
  • Operating Cash Flow: 14875000 USD Source
Cash and cash equivalents
5.93 million USD Source
Exact value

5928000 USD

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

238850000 USD

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.

Capital expenditure

32.8 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Capital expenditure: 20332000 USD · 2014-01-01 – 2014-12-31 Source
  • Capital expenditure: 12573000 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 5720000 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 8310000 USD · 2015-04-01 – 2015-06-30 Source
  • Capital expenditure: 11027000 USD · 2015-07-01 – 2015-09-30 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: 2017-11-02.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-12-31
  • Operating income: 7 of 11 periods available· newest 2016-12-31
  • Net income: 7 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2014-12-31
  • Total assets: 8 of 11 periods available· newest 2016-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2016-12-31
  • Current liabilities: 7 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2016-12-31
  • 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

    +13.2%

    Prior period

    USD 193.85 million

    –

    Current period

    USD 219.36 million

    –

    Exact inputs and evidence

    219363000 − 193851000 = 25512000 USD

    193851000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    219363000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +248.3%

    Prior period

    USD 2.65 million

    –

    Current period

    USD 9.25 million

    –

    Exact inputs and evidence

    9245000 − 2654000 = 6591000 USD

    2654000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    9245000 USD · 2016-01-01 – 2016-12-31

    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

    +47%

    Prior period

    USD 29.66 million

    –

    Current period

    USD 43.59 million

    –

    Exact inputs and evidence

    43593000 − 29661000 = 13932000 USD

    29661000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    43593000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 219.36 million 100% of revenue
  • Operating costs Derived USD 197.72 million 90% of revenue
  • Operating income USD 21.64 million 9.9% of revenue
  • Tax, interest and other Derived USD 12.4 million 5.7% of revenue
  • Net income USD 9.25 million 4.2% of revenue

Cash

  • Operating cash flow USD 43.59 million 20% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 87%
  • 2011 94%
  • 2012 88%
  • 2013 13%82%
  • 2014 85%
  • 2015 94%
  • 2016 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31141623000 123714000 Derived 17909000 5512000 Derived 12397000 13330000 Derived
Source
2011 2011-01-01 – 2011-12-31121847000 114388000 Derived 7459000 4800000 Derived 2659000 -1058000 Derived
Source
2012 2012-01-01 – 2012-12-31140908000 123776000 Derived 17132000 7897000 Derived 9235000 14575000 Derived
Source
2013 2013-01-01 – 2013-12-31199702000 164039000 Derived 35663000 9471000 Derived 26192000 17493000 Derived
Source
2014 2014-01-01 – 2014-12-31227355000 192959000 Derived 34396000 14734000 Derived 19662000 11195000 Derived
Source
2015 2015-01-01 – 2015-12-31193851000 182833000 Derived 11018000 8364000 Derived 2654000 Unavailable
Source
2016 2016-01-01 – 2016-12-31219363000 197723000 Derived 21640000 12395000 Derived 9245000 Unavailable
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 219.4M 2016
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.245.5M184.2M122.8M61.4M0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue141623000
2011Revenue121847000
2012Revenue140908000
2013Revenue199702000
2014Revenue227355000
2015Revenue193851000
2016Revenue219363000

Revenue growth

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

13.2% 2016
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.46%30%13%-3%-19%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year-14%
2012Year over year15.6%
2013Year over year41.7%
2014Year over year13.8%
2015Year over year-14.7%
2016Year over year13.2%

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 9.9% 2016
Net margin 4.2% 2016
Free cash flow margin 4.9% 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.19.4%13.9%8.5%3.1%-2.4%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin12.6%
2011Operating margin6.1%
2012Operating margin12.2%
2013Operating margin17.9%
2014Operating margin15.1%
2015Operating margin5.7%
2016Operating margin9.9%
2010Net margin8.8%
2011Net margin2.2%
2012Net margin6.6%
2013Net margin13.1%
2014Net margin8.6%
2015Net margin1.4%
2016Net margin4.2%
2010Free cash flow margin9.4%
2011Free cash flow margin-0.9%
2012Free cash flow margin10.3%
2013Free cash flow margin8.8%
2014Free cash flow margin4.9%
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 43.6M 2016
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.47.1M35.3M23.5M11.8M0.0201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow28898000
2011Operating cash flow14639000
2012Operating cash flow24082000
2013Operating cash flow42142000
2014Operating cash flow31527000
2015Operating cash flow29661000
2016Operating cash flow43593000

Free cash flow

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

USD 11.2M 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.19.0M13.6M8.2M2.8M-2.5M201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow13330000
2011Free cash flow-1058000
2012Free cash flow14575000
2013Free cash flow17493000
2014Free cash flow11195000
2015Free cash flowUnavailable
2016Free cash flowUnavailable

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
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.51× 2016
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.1.95×1.46×0.98×0.49×0.00×2010-12-3120132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.28×
2012Current assets / current liabilities1.43×
2013Current assets / current liabilities1.25×
2014Current assets / current liabilities1.81×
2015Current assets / current liabilities0.53×
2016Current assets / current liabilities1.51×

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
2010 2010-01-01 – 2010-12-31
USD 12.4 million
Exact value

Exact value: 12397000 USD

2010-01-01 – 2010-12-31: 12397000 USD Inspect Net Income Open source
Share or cite

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

USD 28.9 million
Exact value

Exact value: 28898000 USD

2010-01-01 – 2010-12-31: 28898000 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 15.57 million
Exact value

Exact value: 15568000 USD

2010-01-01 – 2010-12-31: 15568000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.33 million
Calculation and evidence

28898000 − 15568000 USD

Exact free cash flow: 13330000 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 2.66 million
Exact value

Exact value: 2659000 USD

2011-01-01 – 2011-12-31: 2659000 USD Inspect Net Income Open source
Share or cite

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

USD 14.64 million
Exact value

Exact value: 14639000 USD

2011-01-01 – 2011-12-31: 14639000 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 15.7 million
Exact value

Exact value: 15697000 USD

2011-01-01 – 2011-12-31: 15697000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.06 million
Calculation and evidence

14639000 − 15697000 USD

Exact free cash flow: -1058000 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 9.24 million
Exact value

Exact value: 9235000 USD

2012-01-01 – 2012-12-31: 9235000 USD Inspect Net Income Open source
Share or cite

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

USD 24.08 million
Exact value

Exact value: 24082000 USD

2012-01-01 – 2012-12-31: 24082000 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 9.51 million
Exact value

Exact value: 9507000 USD

2012-01-01 – 2012-12-31: 9507000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.58 million
Calculation and evidence

24082000 − 9507000 USD

Exact free cash flow: 14575000 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 26.19 million
Exact value

Exact value: 26192000 USD

2013-01-01 – 2013-12-31: 26192000 USD Inspect Net Income Open source
Share or cite

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

USD 42.14 million
Exact value

Exact value: 42142000 USD

2013-01-01 – 2013-12-31: 42142000 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 24.65 million
Exact value

Exact value: 24649000 USD

2013-01-01 – 2013-12-31: 24649000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.49 million
Calculation and evidence

42142000 − 24649000 USD

Exact free cash flow: 17493000 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 19.66 million
Exact value

Exact value: 19662000 USD

2014-01-01 – 2014-12-31: 19662000 USD Inspect Net Income Open source
Share or cite

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

USD 31.53 million
Exact value

Exact value: 31527000 USD

2014-01-01 – 2014-12-31: 31527000 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 20.33 million
Exact value

Exact value: 20332000 USD

2014-01-01 – 2014-12-31: 20332000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.2 million
Calculation and evidence

31527000 − 20332000 USD

Exact free cash flow: 11195000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 2.65 million
Exact value

Exact value: 2654000 USD

2015-01-01 – 2015-12-31: 2654000 USD Inspect Net Income Open source
Share or cite

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

USD 29.66 million
Exact value

Exact value: 29661000 USD

2015-01-01 – 2015-12-31: 29661000 USD Inspect Operating Cash Flow 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.
Unavailable

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

2016 2016-01-01 – 2016-12-31
USD 9.25 million
Exact value

Exact value: 9245000 USD

2016-01-01 – 2016-12-31: 9245000 USD Inspect Net Income Open source
Share or cite

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

USD 43.59 million
Exact value

Exact value: 43593000 USD

2016-01-01 – 2016-12-31: 43593000 USD Inspect Operating Cash Flow 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.
Unavailable

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

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.

104 filings · 3,933 latest values · 3,933 originally reported values

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

Identifiers: 0001022469, 1022469, DEL, edgar:1022469

Also known as DELTIC TIMBER CORP