VALSPAR CORP

EDGAR

98 filing records in this dataset, filed from 1994-03-14 to 2017-05-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.1 billion USD

2017-04-28 · USD

Exact inputs and evidence
  • Revenue: 1095833000 USD Source

Operating margin

11.68%

2017-04-28 · %

Exact inputs and evidence
  • Operating Income: 128038000 USD Source
  • Revenue: 1095833000 USD Source

Operating cash flow

71.9 million USD

2017-04-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 54732000 USD Source
  • Operating Cash Flow: -17149000 USD Source

Free cash flow

47.6 million USD

2017-04-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 54732000 USD Source
  • Operating Cash Flow: -17149000 USD Source
  • Capital Expenditure: 52992000 USD Source
  • Capital Expenditure: 28697000 USD Source
Cash and cash equivalents
341 million USD Source
Exact value

340878000 USD

Long-term debt including current maturities
1.54 billion USD Source
Exact value

1543704000 USD

Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2017-05-31.

Financial data available through: 2016-10-28.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2016-10-28
  • Operating income: 5 of 11 periods available· newest 2016-10-28
  • Net income: 5 of 11 periods available· newest 2016-10-28
  • Operating cash flow: 5 of 11 periods available· newest 2016-10-28
  • Capital expenditure: 5 of 11 periods available· newest 2016-10-28
  • Total assets: 5 of 11 periods available· newest 2016-10-28
  • Total liabilities: 5 of 11 periods available· newest 2016-10-28
  • Current assets: 5 of 11 periods available· newest 2016-10-28
  • Current liabilities: 5 of 11 periods available· newest 2016-10-28
  • Cash and cash equivalents: 6 of 11 periods available· newest 2016-10-28
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2016-10-28
  • 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

    -4.6%

    Prior period

    USD 4.39 billion

    –

    Current period

    USD 4.19 billion

    –

    Exact inputs and evidence

    4190552000 − 4392622000 = -202070000 USD

    4392622000 USD · 2014-11-01 – 2015-10-30

    Inspect prior input Prior source

    4190552000 USD · 2015-10-31 – 2016-10-28

    Inspect current input Current source
    Share or cite

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

  • Net income

    -11.6%

    Prior period

    USD 399.51 million

    –

    Current period

    USD 353.04 million

    –

    Exact inputs and evidence

    353040000 − 399506000 = -46466000 USD

    399506000 USD · 2014-11-01 – 2015-10-30

    Inspect prior input Prior source

    353040000 USD · 2015-10-31 – 2016-10-28

    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

    +26%

    Prior period

    USD 383.2 million

    –

    Current period

    USD 482.71 million

    –

    Exact inputs and evidence

    482712000 − 383200000 = 99512000 USD

    383200000 USD · 2014-11-01 – 2015-10-30

    Inspect prior input Prior source

    482712000 USD · 2015-10-31 – 2016-10-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +24%

    Prior period

    USD 97.13 million

    –

    Current period

    USD 120.42 million

    –

    Exact inputs and evidence

    120420000 − 97126000 = 23294000 USD

    97126000 USD · 2014-11-01 – 2015-10-30

    Inspect prior input Prior source

    120420000 USD · 2015-10-31 – 2016-10-28

    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.

2016 2015-10-31 – 2016-10-28

  • Revenue USD 4.19 billion 100% of revenue
  • Cost of revenue USD 2.65 billion 63% of revenue
  • Operating expenses USD 1.01 billion 24% of revenue
  • Operating income USD 529.04 million 13% of revenue
  • Tax, interest and other Derived USD 176 million 4.2% of revenue
  • Net income USD 353.04 million 8.4% of revenue

Cash

  • Operating cash flow USD 482.71 million 12% of revenue
  • Capital expenditure USD 120.42 million 2.9% of revenue
  • Free cash flow Derived USD 362.29 million 8.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 88%
  • 2013 88%
  • 2014 88%
  • 2015 9.1%85%
  • 2016 87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2011-10-29 – 2012-10-264020851000 3538581000 Derived 482270000 189773000 Derived 292497000 259505000 Derived
Source
2013 2012-10-27 – 2013-10-254194977000 3702553000 Derived 492424000 203169000 Derived 289255000 281755000 Derived
Source
2014 2013-10-26 – 2014-10-314625624000 4065715000 Derived 559909000 214508000 Derived 345401000 225833000 Derived
Source
2015 2014-11-01 – 2015-10-304392622000 3744635000 Derived 647987000 248481000 Derived 399506000 286074000 Derived
Source
2016 2015-10-31 – 2016-10-284190552000 3661513000 Derived 529039000 175999000 Derived 353040000 362292000 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 4.2B 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.5.0B3.7B2.5B1.2B0.020122013201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue4020851000
2013Revenue4194977000
2014Revenue4625624000
2015Revenue4392622000
2016Revenue4190552000

Revenue growth

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

-4.6% 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.11.5%7.1%2.6%-1.8%-6.3%20122013201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year4.3%
2014Year over year10.3%
2015Year over year-5%
2016Year over year-4.6%

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 12.6% 2016
Net margin 8.4% 2016
Free cash flow margin 8.6% 2016
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.15.9%11.9%8.0%4.0%0.0%20122013201420152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin12%
2013Operating margin11.7%
2014Operating margin12.1%
2015Operating margin14.8%
2016Operating margin12.6%
2012Net margin7.3%
2013Net margin6.9%
2014Net margin7.5%
2015Net margin9.1%
2016Net margin8.4%
2012Free cash flow margin6.5%
2013Free cash flow margin6.7%
2014Free cash flow margin4.9%
2015Free cash flow margin6.5%
2016Free cash flow margin8.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 482.7M 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.521.3M391.0M260.7M130.3M0.020122013201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow348868000
2013Operating cash flow398504000
2014Operating cash flow347104000
2015Operating cash flow383200000
2016Operating cash flow482712000

Free cash flow

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

USD 362.3M 2016
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.391.3M293.5M195.6M97.8M0.020122013201420152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow259505000
2013Free cash flow281755000
2014Free cash flow225833000
2015Free cash flow286074000
2016Free cash flow362292000

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.

74.1% 2016
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.87%65%43%22%0%2012-10-262013201420152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-10-26Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets72.1%
2014Liabilities / assets74.9%
2015Liabilities / assets80.2%
2016Liabilities / assets74.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.26× 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.1.36×1.02×0.68×0.34×0.00×2012-10-262013201420152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-10-26Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities1.07×
2014Current assets / current liabilities0.93×
2015Current assets / current liabilities1.19×
2016Current assets / current liabilities1.26×

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
2012 2011-10-29 – 2012-10-26
USD 292.5 million
Exact value

Exact value: 292497000 USD

2011-10-29 – 2012-10-26: 292497000 USD Inspect Net Income Open source
Share or cite

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

USD 348.87 million
Exact value

Exact value: 348868000 USD

2011-10-29 – 2012-10-26: 348868000 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 89.36 million
Exact value

Exact value: 89363000 USD

2011-10-29 – 2012-10-26: 89363000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 259.51 million
Calculation and evidence

348868000 − 89363000 USD

Exact free cash flow: 259505000 USD

Share or cite

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

2013 2012-10-27 – 2013-10-25
USD 289.26 million
Exact value

Exact value: 289255000 USD

2012-10-27 – 2013-10-25: 289255000 USD Inspect Net Income Open source
Share or cite

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

USD 398.5 million
Exact value

Exact value: 398504000 USD

2012-10-27 – 2013-10-25: 398504000 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 116.75 million
Exact value

Exact value: 116749000 USD

2012-10-27 – 2013-10-25: 116749000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 281.76 million
Calculation and evidence

398504000 − 116749000 USD

Exact free cash flow: 281755000 USD

Share or cite

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

2014 2013-10-26 – 2014-10-31
USD 345.4 million
Exact value

Exact value: 345401000 USD

2013-10-26 – 2014-10-31: 345401000 USD Inspect Net Income Open source
Share or cite

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

USD 347.1 million
Exact value

Exact value: 347104000 USD

2013-10-26 – 2014-10-31: 347104000 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 121.27 million
Exact value

Exact value: 121271000 USD

2013-10-26 – 2014-10-31: 121271000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 225.83 million
Calculation and evidence

347104000 − 121271000 USD

Exact free cash flow: 225833000 USD

Share or cite

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

2015 2014-11-01 – 2015-10-30
USD 399.51 million
Exact value

Exact value: 399506000 USD

2014-11-01 – 2015-10-30: 399506000 USD Inspect Net Income Open source
Share or cite

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

USD 383.2 million
Exact value

Exact value: 383200000 USD

2014-11-01 – 2015-10-30: 383200000 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 97.13 million
Exact value

Exact value: 97126000 USD

2014-11-01 – 2015-10-30: 97126000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 286.07 million
Calculation and evidence

383200000 − 97126000 USD

Exact free cash flow: 286074000 USD

Share or cite

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

2016 2015-10-31 – 2016-10-28
USD 353.04 million
Exact value

Exact value: 353040000 USD

2015-10-31 – 2016-10-28: 353040000 USD Inspect Net Income Open source
Share or cite

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

USD 482.71 million
Exact value

Exact value: 482712000 USD

2015-10-31 – 2016-10-28: 482712000 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 120.42 million
Exact value

Exact value: 120420000 USD

2015-10-31 – 2016-10-28: 120420000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 362.29 million
Calculation and evidence

482712000 − 120420000 USD

Exact free cash flow: 362292000 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.

98 filings · 3,764 latest values · 3,764 originally reported values

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

Identifiers: 0000102741, 102741, edgar:102741, val

Also known as VALSPAR CORP