P F CHANGS CHINA BISTRO INC

EDGAR

57 filing records in this dataset, filed from 1999-03-24 to 2012-05-01. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

319 million USD

2012-04-01 · USD

Exact inputs and evidence

Operating margin

1.78%

2012-04-01 · %

Exact inputs and evidence
  • Operating Income: 5670000 USD Source
  • Revenue: 318908000 USD Source

Operating cash flow

21.8 million USD

2012-04-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 21831000 USD Source
Cash and cash equivalents
55.7 million USD Source
Exact value

55685000 USD

Long-term debt including current maturities
Not available
Shares outstanding
21.2 million shares Source
Exact value

21234403 shares

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2012-05-01.

Financial data available through: 2012-01-01.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2012-01-01
  • Operating income: 10 of 11 periods available· newest 2012-01-01
  • Net income: 10 of 11 periods available· newest 2012-01-01
  • Operating cash flow: 10 of 11 periods available· newest 2012-01-01
  • Capital expenditure: 9 of 11 periods available· newest 2011-01-02
  • Total assets: 10 of 11 periods available· newest 2012-01-01
  • Total liabilities: 3 of 11 periods available· newest 2012-01-01
  • Current assets: 10 of 11 periods available· newest 2012-01-01
  • Current liabilities: 10 of 11 periods available· newest 2012-01-01
  • Cash and cash equivalents: 10 of 11 periods available· newest 2012-01-01
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-01-01

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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, 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.

2012 2011-01-03 – 2012-01-01

  • Revenue USD 1.24 billion 100% of revenue
  • Operating costs Derived USD 1.2 billion 97% of revenue
  • Operating income USD 41.03 million 3.3% of revenue
  • Tax, interest and other Derived USD 10.95 million 0.9% of revenue
  • Net income USD 30.08 million 2.4% of revenue

Cash

  • Operating cash flow USD 102.56 million 8.3% 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
  • 2005 93%
  • 2006 93%
  • 2006 95%
  • 2007 96%
  • 2008 96%
  • 2010 95%
  • 2010 95%
  • 2011 95%
  • 2011 95%
  • 2012 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-01-03 – 2005-01-02706941000 660765000 Derived 46176000 20122000 Derived 26054000 25417000 Derived
Source
2006 2005-01-02 – 2006-01-01706941000 660765000 Derived 46176000 20122000 Derived 26054000 25417000 Derived
Source
2006 2006-01-01 – 2006-12-311084193000 1030881000 Derived 53312000 21249000 Derived 32063000 -13633000 Derived
Source
2007 2006-12-31 – 2007-12-301198124000 1145619000 Derived 52505000 25079000 Derived 27426000 52575000 Derived
Source
2008 2007-12-29 – 2008-12-281198124000 1145619000 Derived 52505000 25079000 Derived 27426000 52575000 Derived
Source
2010 2008-12-29 – 2010-01-031228179000 1162966000 Derived 65213000 22016000 Derived 43197000 Unavailable
Source
2010 2009-01-04 – 2010-01-031228179000 1162966000 Derived 65213000 22016000 Derived 43197000 110554000 Derived
Source
2011 2010-01-03 – 2011-01-021242799000 1177759000 Derived 65040000 18432000 Derived 46608000 85131000 Derived
Source
2011 2010-01-04 – 2011-01-021242799000 1177759000 Derived 65040000 18432000 Derived 46608000 Unavailable
Source
2012 2011-01-03 – 2012-01-011238755000 1197728000 Derived 41027000 10950000 Derived 30077000 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 1.2B 2012
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.1.3B1.0B668.9M334.5M0.0200220062012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue539917000
2003Revenue559245000
2005Revenue706941000
2006Revenue706941000
2006Revenue1084193000
2007Revenue1198124000
2008Revenue1198124000
2012Revenue1238755000

Revenue growth

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

0% 2008
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.58%43%29%14%0%200220062012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year3.6%
2005Year over year26.4%
2006Year over year0%
2006Year over year53.4%
2007Year over year10.5%
2008Year over year0%
2012Year over yearNo prior comparable period

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 3.3% 2012
Net margin 2.4% 2012
Free cash flow margin 4.4% 2008
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.9.0%6.3%3.5%0.7%-2.0%200220062012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin8.3%
2003Operating margin8.2%
2005Operating margin6.5%
2006Operating margin6.5%
2006Operating margin4.9%
2007Operating margin4.4%
2008Operating margin4.4%
2012Operating margin3.3%
2002Net margin4.6%
2003Net margin4.5%
2005Net margin3.7%
2006Net margin3.7%
2006Net margin3%
2007Net margin2.3%
2008Net margin2.3%
2012Net margin2.4%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2005Free cash flow margin3.6%
2006Free cash flow margin3.6%
2006Free cash flow margin-1.3%
2007Free cash flow margin4.4%
2008Free cash flow margin4.4%
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 102.6M 2012
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.150.9M113.2M75.5M37.7M0.0200220062012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2005Operating cash flow109505000
2006Operating cash flow109505000
2006Operating cash flow137920000
2007Operating cash flow139753000
2008Operating cash flow139753000
2012Operating cash flow102563000

Free cash flow

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

USD 52.6M 2008
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.57.9M38.7M19.5M270.7K-18.9M200220062012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2005Free cash flow25417000
2006Free cash flow25417000
2006Free cash flow-13633000
2007Free cash flow52575000
2008Free cash flow52575000
2012Free 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.

45.7% 2012
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.49%37%25%12%0%2002-12-292006-12-312012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-29Liabilities / assetsNot reported
2003-12-28Liabilities / assetsNot reported
2005-01-02Liabilities / assetsNot reported
2006-01-01Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-30Liabilities / assetsNot reported
2008-12-28Liabilities / assetsNot reported
2012Liabilities / assets45.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.82× 2012
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.1.60×1.20×0.80×0.40×0.00×200220062012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities1.48×
2003Current assets / current liabilities1.1×
2005Current assets / current liabilities1.33×
2006Current assets / current liabilities1.15×
2006Current assets / current liabilities0.62×
2007Current assets / current liabilities0.51×
2008Current assets / current liabilities0.76×
2012Current assets / current liabilities0.82×

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
2005 2004-01-03 – 2005-01-02
USD 26.05 million
Exact value

Exact value: 26054000 USD

2004-01-03 – 2005-01-02: 26054000 USD Inspect Net Income Open source
Share or cite

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

USD 109.51 million
Exact value

Exact value: 109505000 USD

2004-01-03 – 2005-01-02: 109505000 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 84.09 million
Exact value

Exact value: 84088000 USD

2004-01-03 – 2005-01-02: 84088000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.42 million
Calculation and evidence

109505000 − 84088000 USD

Exact free cash flow: 25417000 USD

Share or cite

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

2006 2005-01-02 – 2006-01-01
USD 26.05 million
Exact value

Exact value: 26054000 USD

2005-01-02 – 2006-01-01: 26054000 USD Inspect Net Income Open source
Share or cite

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

USD 109.51 million
Exact value

Exact value: 109505000 USD

2005-01-02 – 2006-01-01: 109505000 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 84.09 million
Exact value

Exact value: 84088000 USD

2005-01-02 – 2006-01-01: 84088000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.42 million
Calculation and evidence

109505000 − 84088000 USD

Exact free cash flow: 25417000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 32.06 million
Exact value

Exact value: 32063000 USD

2006-01-01 – 2006-12-31: 32063000 USD Inspect Net Income Open source
Share or cite

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

USD 137.92 million
Exact value

Exact value: 137920000 USD

2006-01-01 – 2006-12-31: 137920000 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 151.55 million
Exact value

Exact value: 151553000 USD

2006-01-01 – 2006-12-31: 151553000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.63 million
Calculation and evidence

137920000 − 151553000 USD

Exact free cash flow: -13633000 USD

Share or cite

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

2007 2006-12-31 – 2007-12-30
USD 27.43 million
Exact value

Exact value: 27426000 USD

2006-12-31 – 2007-12-30: 27426000 USD Inspect Net Income Open source
Share or cite

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

USD 139.75 million
Exact value

Exact value: 139753000 USD

2006-12-31 – 2007-12-30: 139753000 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 87.18 million
Exact value

Exact value: 87178000 USD

2006-12-31 – 2007-12-30: 87178000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 52.58 million
Calculation and evidence

139753000 − 87178000 USD

Exact free cash flow: 52575000 USD

Share or cite

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

2008 2007-12-29 – 2008-12-28
USD 27.43 million
Exact value

Exact value: 27426000 USD

2007-12-29 – 2008-12-28: 27426000 USD Inspect Net Income Open source
Share or cite

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

USD 139.75 million
Exact value

Exact value: 139753000 USD

2007-12-29 – 2008-12-28: 139753000 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 87.18 million
Exact value

Exact value: 87178000 USD

2007-12-29 – 2008-12-28: 87178000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 52.58 million
Calculation and evidence

139753000 − 87178000 USD

Exact free cash flow: 52575000 USD

Share or cite

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

2010 2008-12-29 – 2010-01-03
USD 43.2 million
Exact value

Exact value: 43197000 USD

2008-12-29 – 2010-01-03: 43197000 USD Inspect Net Income Open source
Share or cite

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

USD 160.42 million
Exact value

Exact value: 160419000 USD

2008-12-29 – 2010-01-03: 160419000 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.

2010 2009-01-04 – 2010-01-03
USD 43.2 million
Exact value

Exact value: 43197000 USD

2009-01-04 – 2010-01-03: 43197000 USD Inspect Net Income Open source
Share or cite

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

USD 160.42 million
Exact value

Exact value: 160419000 USD

2009-01-04 – 2010-01-03: 160419000 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 49.87 million
Exact value

Exact value: 49865000 USD

2009-01-04 – 2010-01-03: 49865000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 110.55 million
Calculation and evidence

160419000 − 49865000 USD

Exact free cash flow: 110554000 USD

Share or cite

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

2011 2010-01-03 – 2011-01-02
USD 46.61 million
Exact value

Exact value: 46608000 USD

2010-01-03 – 2011-01-02: 46608000 USD Inspect Net Income Open source
Share or cite

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

USD 122.22 million
Exact value

Exact value: 122222000 USD

2010-01-03 – 2011-01-02: 122222000 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 37.09 million
Exact value

Exact value: 37091000 USD

2010-01-03 – 2011-01-02: 37091000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 85.13 million
Calculation and evidence

122222000 − 37091000 USD

Exact free cash flow: 85131000 USD

Share or cite

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

2011 2010-01-04 – 2011-01-02
USD 46.61 million
Exact value

Exact value: 46608000 USD

2010-01-04 – 2011-01-02: 46608000 USD Inspect Net Income Open source
Share or cite

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

USD 122.22 million
Exact value

Exact value: 122222000 USD

2010-01-04 – 2011-01-02: 122222000 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.

2012 2011-01-03 – 2012-01-01
USD 30.08 million
Exact value

Exact value: 30077000 USD

2011-01-03 – 2012-01-01: 30077000 USD Inspect Net Income Open source
Share or cite

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

USD 102.56 million
Exact value

Exact value: 102563000 USD

2011-01-03 – 2012-01-01: 102563000 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.

57 filings · 512 latest values · 512 originally reported values

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

Identifiers: 0001039889, 1039889, edgar:1039889

Also known as P F CHANGS CHINA BISTRO INC