CARPENTER W R NORTH AMERICA INC

EDGAR

23 filing records in this dataset, filed from 1997-11-12 to 2002-05-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

12.1 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

-10.17%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: -1228000 USD Source
  • Revenue: 12072000 USD Source
Cash and cash equivalents
2 million USD Source
Exact value

2002000 USD

Long-term debt including current maturities
Not available
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: 2002-05-22.

Financial data available through: 2001-07-01.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-07-01
  • Operating income: 6 of 11 periods available· newest 2001-07-01
  • Net income: 6 of 11 periods available· newest 2001-07-01
  • Operating cash flow: 6 of 11 periods available· newest 2001-07-01
  • Capital expenditure: 6 of 11 periods available· newest 2001-07-01
  • Total assets: 4 of 11 periods available· newest 2001-07-01
  • Total liabilities: 4 of 11 periods available· newest 2001-07-01
  • Current assets: 4 of 11 periods available· newest 2001-07-01
  • Current liabilities: 4 of 11 periods available· newest 2001-07-01
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-07-01
  • 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

    -27.2%

    Prior period

    USD 175.47 million

    –

    Current period

    USD 127.66 million

    –

    Exact inputs and evidence

    127657000 − 175471000 = -47814000 USD

    175471000 USD · 1999-06-26 – 2000-06-25

    Inspect prior input Prior source

    127657000 USD · 2000-07-02 – 2001-07-01

    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 91.76 million

    Prior period

    −USD 13.33 million

    –

    Current period

    −USD 105.09 million

    –

    Exact inputs and evidence

    -105092000 − -13333000 = -91759000 USD

    -13333000 USD · 1999-06-26 – 2000-06-25

    Inspect prior input Prior source

    -105092000 USD · 2000-07-02 – 2001-07-01

    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 19.96 million

    Prior period

    −USD 36.17 million

    –

    Current period

    −USD 16.21 million

    –

    Exact inputs and evidence

    -16206000 − -36170000 = 19964000 USD

    -36170000 USD · 1999-06-26 – 2000-06-25

    Inspect prior input Prior source

    -16206000 USD · 2000-07-02 – 2001-07-01

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -66.2%

    Prior period

    USD 26.67 million

    –

    Current period

    USD 9.02 million

    –

    Exact inputs and evidence

    9023000 − 26670000 = -17647000 USD

    26670000 USD · 1999-06-26 – 2000-06-25

    Inspect prior input Prior source

    9023000 USD · 2000-07-02 – 2001-07-01

    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.

2001 2000-07-02 – 2001-07-01

  • Revenue USD 127.66 million 100% of revenue
  • Cost of revenue USD 146.37 million 115% of revenue
  • Operating expenses USD 62.78 million 49% of revenue
  • Operating income −USD 81.49 million −64% of revenue
  • Tax, interest and other Derived USD 23.6 million 18% of revenue
  • Net income −USD 105.09 million −82% of revenue

Cash

  • Operating cash flow −USD 16.21 million −13% of revenue
  • Capital expenditure USD 9.02 million 7.1% of revenue
  • Free cash flow Derived −USD 25.23 million −20% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 85%
  • 1997 86%
  • 1998 88%
  • 1999 96%
  • 2000 Operating loss: operating costs were 104% of revenue.
  • 2001 Operating loss: operating costs were 164% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-06-29 – 1996-06-28117903000 99642000 Derived 18261000 9493000 Derived 8768000 845000 Derived
Source
1997 1996-06-29 – 1997-06-28139904000 119828000 Derived 20076000 10114000 Derived 9962000 -6904000 Derived
Source
1998 1997-06-29 – 1998-06-28170797000 150505000 Derived 20292000 12633000 Derived 7659000 -22406000 Derived
Source
1999 1998-06-28 – 1999-06-27123087000 117998000 Derived 5089000 4886000 Derived 203000 -72519000 Derived
Source
2000 1999-06-26 – 2000-06-25175471000 182930000 Derived -7459000 5874000 Derived -13333000 -62840000 Derived
Source
2001 2000-07-02 – 2001-07-01127657000 209150000 Derived -81493000 23599000 Derived -105092000 -25229000 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 127.7M 2001
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.189.5M142.1M94.8M47.4M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue117903000
1997Revenue139904000
1998Revenue170797000
1999Revenue123087000
2000Revenue175471000
2001Revenue127657000

Revenue growth

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

-27.2% 2001
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.48%28%7%-13%-34%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year18.7%
1998Year over year22.1%
1999Year over year-27.9%
2000Year over year42.6%
2001Year over year-27.2%

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 -63.8% 2001
Net margin -82.3% 2001
Free cash flow margin -19.8% 2001
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.23%-5%-33%-62%-90%199619992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin15.5%
1997Operating margin14.3%
1998Operating margin11.9%
1999Operating margin4.1%
2000Operating margin-4.3%
2001Operating margin-63.8%
1996Net margin7.4%
1997Net margin7.1%
1998Net margin4.5%
1999Net margin0.2%
2000Net margin-7.6%
2001Net margin-82.3%
1996Free cash flow margin0.7%
1997Free cash flow margin-4.9%
1998Free cash flow margin-13.1%
1999Free cash flow margin-58.9%
2000Free cash flow margin-35.8%
2001Free cash flow margin-19.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -16.2M 2001
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.16.3M2.2M-11.9M-26.0M-40.1M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow12394000
1997Operating cash flow5452000
1998Operating cash flow5018000
1999Operating cash flow-7454000
2000Operating cash flow-36170000
2001Operating cash flow-16206000

Free cash flow

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

USD -25.2M 2001
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.6.7M-14.6M-35.8M-57.1M-78.4M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow845000
1997Free cash flow-6904000
1998Free cash flow-22406000
1999Free cash flow-72519000
2000Free cash flow-62840000
2001Free cash flow-25229000

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.

216.8% 2001
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.234%176%117%59%0%1996-06-2819992001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-06-28Liabilities / assetsNot reportedNo source recorded
1997-06-28Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets82.4%
1999Liabilities / assets87.3%
2000Liabilities / assets94.2%
2001Liabilities / assets216.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.49× 2001
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.3.73×2.80×1.87×0.93×0.00×1996-06-2819992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-06-28Current assets / current liabilitiesNot reportedNo source recorded
1997-06-28Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities3.46×
1999Current assets / current liabilities2.24×
2000Current assets / current liabilities1.56×
2001Current assets / current liabilities0.49×

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
1996 1995-06-29 – 1996-06-28
USD 8.77 million
Exact value

Exact value: 8768000 USD

1995-06-29 – 1996-06-28: 8768000 USD Inspect Net Income Open source
Share or cite

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

USD 12.39 million
Exact value

Exact value: 12394000 USD

1995-06-29 – 1996-06-28: 12394000 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 11.55 million
Exact value

Exact value: 11549000 USD

1995-06-29 – 1996-06-28: 11549000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 845,000
Calculation and evidence

12394000 − 11549000 USD

Exact free cash flow: 845000 USD

Share or cite

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

1997 1996-06-29 – 1997-06-28
USD 9.96 million
Exact value

Exact value: 9962000 USD

1996-06-29 – 1997-06-28: 9962000 USD Inspect Net Income Open source
Share or cite

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

USD 5.45 million
Exact value

Exact value: 5452000 USD

1996-06-29 – 1997-06-28: 5452000 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 12.36 million
Exact value

Exact value: 12356000 USD

1996-06-29 – 1997-06-28: 12356000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.9 million
Calculation and evidence

5452000 − 12356000 USD

Exact free cash flow: -6904000 USD

Share or cite

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

1998 1997-06-29 – 1998-06-28
USD 7.66 million
Exact value

Exact value: 7659000 USD

1997-06-29 – 1998-06-28: 7659000 USD Inspect Net Income Open source
Share or cite

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

USD 5.02 million
Exact value

Exact value: 5018000 USD

1997-06-29 – 1998-06-28: 5018000 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 27.42 million
Exact value

Exact value: 27424000 USD

1997-06-29 – 1998-06-28: 27424000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.41 million
Calculation and evidence

5018000 − 27424000 USD

Exact free cash flow: -22406000 USD

Share or cite

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

1999 1998-06-28 – 1999-06-27
USD 203,000
Exact value

Exact value: 203000 USD

1998-06-28 – 1999-06-27: 203000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.45 million
Exact value

Exact value: -7454000 USD

1998-06-28 – 1999-06-27: -7454000 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 65.07 million
Exact value

Exact value: 65065000 USD

1998-06-28 – 1999-06-27: 65065000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 72.52 million
Calculation and evidence

-7454000 − 65065000 USD

Exact free cash flow: -72519000 USD

Share or cite

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

2000 1999-06-26 – 2000-06-25
−USD 13.33 million
Exact value

Exact value: -13333000 USD

1999-06-26 – 2000-06-25: -13333000 USD Inspect Net Income Open source
Share or cite

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

−USD 36.17 million
Exact value

Exact value: -36170000 USD

1999-06-26 – 2000-06-25: -36170000 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 26.67 million
Exact value

Exact value: 26670000 USD

1999-06-26 – 2000-06-25: 26670000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 62.84 million
Calculation and evidence

-36170000 − 26670000 USD

Exact free cash flow: -62840000 USD

Share or cite

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

2001 2000-07-02 – 2001-07-01
−USD 105.09 million
Exact value

Exact value: -105092000 USD

2000-07-02 – 2001-07-01: -105092000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.21 million
Exact value

Exact value: -16206000 USD

2000-07-02 – 2001-07-01: -16206000 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 9.02 million
Exact value

Exact value: 9023000 USD

2000-07-02 – 2001-07-01: 9023000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.23 million
Calculation and evidence

-16206000 − 9023000 USD

Exact free cash flow: -25229000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001041645, 1041645, edgar:1041645