SHOPPERS FOOD WAREHOUSE CORP

EDGAR

21 filing records in this dataset, filed from 1997-12-15 to 2002-06-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

247 million USD

2002-04-27 · USD

Exact inputs and evidence

Operating margin

4.81%

2002-04-27 · %

Exact inputs and evidence
  • Operating Income: 11883000 USD Source
  • Revenue: 246800000 USD Source

Operating cash flow

11.1 million USD

2002-04-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 11050000 USD Source

Free cash flow

4.96 million USD

2002-04-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 11050000 USD Source
  • Capital Expenditure: 6091000 USD Source
Cash and cash equivalents
1.26 million USD Source
Exact value

1256000 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: 2002-06-11.

Financial data available through: 2002-01-26.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-01-26
  • Operating income: 9 of 11 periods available· newest 2002-01-26
  • Net income: 9 of 11 periods available· newest 2002-01-26
  • Operating cash flow: 6 of 11 periods available· newest 2002-01-26
  • Capital expenditure: 8 of 11 periods available· newest 2002-01-26
  • Total assets: 5 of 11 periods available· newest 2002-01-26
  • Total liabilities: 5 of 11 periods available· newest 2002-01-26
  • Current assets: 5 of 11 periods available· newest 2002-01-26
  • Current liabilities: 5 of 11 periods available· newest 2002-01-26
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-01-26
  • 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

    +8.9%

    Prior period

    USD 892.45 million

    –

    Current period

    USD 971.66 million

    –

    Exact inputs and evidence

    971663000 − 892450000 = 79213000 USD

    892450000 USD · 2000-01-28 – 2001-01-27

    Inspect prior input Prior source

    971663000 USD · 2001-01-27 – 2002-01-26

    Inspect current input Current source
    Share or cite

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

  • Net income

    +13%

    Prior period

    USD 8.77 million

    –

    Current period

    USD 9.91 million

    –

    Exact inputs and evidence

    9910000 − 8771000 = 1139000 USD

    8771000 USD · 2000-01-28 – 2001-01-27

    Inspect prior input Prior source

    9910000 USD · 2001-01-27 – 2002-01-26

    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

    +1,042.5%

    Prior period

    USD 4.84 million

    –

    Current period

    USD 55.34 million

    –

    Exact inputs and evidence

    55343000 − 4844000 = 50499000 USD

    4844000 USD · 2000-01-28 – 2001-01-27

    Inspect prior input Prior source

    55343000 USD · 2001-01-27 – 2002-01-26

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -32.1%

    Prior period

    USD 20.75 million

    –

    Current period

    USD 14.08 million

    –

    Exact inputs and evidence

    14084000 − 20751000 = -6667000 USD

    20751000 USD · 2000-01-28 – 2001-01-27

    Inspect prior input Prior source

    14084000 USD · 2001-01-27 – 2002-01-26

    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.

2002 2001-01-27 – 2002-01-26

  • Revenue USD 971.66 million 100% of revenue
  • Operating costs Derived USD 938.13 million 97% of revenue
  • Operating income USD 33.53 million 3.5% of revenue
  • Tax, interest and other Derived USD 23.62 million 2.4% of revenue
  • Net income USD 9.91 million 1% of revenue

Cash

  • Operating cash flow USD 55.34 million 5.7% of revenue
  • Capital expenditure USD 14.08 million 1.4% of revenue
  • Free cash flow Derived USD 41.26 million 4.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 97%
  • 1997 97%
  • 1998 97%
  • 1998 97%
  • 1999 97%
  • 1999 97%
  • 2000 97%
  • 2001 97%
  • 2002 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-01-31 – 1996-01-30835971000 810469000 Derived 25502000 6799000 Derived 18703000 Unavailable
Source
1997 1996-01-31 – 1997-01-30511025000 497006000 Derived 14019000 3564000 Derived 10455000 Unavailable
Source
1998 1997-02-01 – 1998-01-31249052000 242143000 Derived 6909000 5717000 Derived 1192000 12627000 Derived
Source
1998 1997-05-19 – 1998-05-18249052000 242143000 Derived 6909000 5717000 Derived 1192000 Unavailable
Source
1999 1998-01-31 – 1999-01-30505398000 489170000 Derived 16228000 11800000 Derived 4428000 Unavailable
Source
1999 1998-08-31 – 1999-08-30505398000 489170000 Derived 16228000 11800000 Derived 4428000 -6306000 Derived
Source
2000 1999-01-30 – 2000-01-29379975000 368512000 Derived 11463000 8980000 Derived 2483000 6083000 Derived
Source
2001 2000-01-28 – 2001-01-27892450000 862727000 Derived 29723000 20952000 Derived 8771000 -15907000 Derived
Source
2002 2001-01-27 – 2002-01-26971663000 938130000 Derived 33533000 23623000 Derived 9910000 41259000 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 971.7M 2002
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.1.0B787.0M524.7M262.3M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue835971000
1997Revenue511025000
1998Revenue249052000
1998Revenue249052000
1999Revenue505398000
1999Revenue505398000
2000Revenue379975000
2001Revenue892450000
2002Revenue971663000

Revenue growth

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

8.9% 2002
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.150%96%42%-12%-66%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-38.9%
1998Year over year-51.3%
1998Year over yearNo prior comparable period
1999Year over year102.9%
1999Year over yearNo prior comparable period
2000Year over year-24.8%
2001Year over year134.9%
2002Year over year8.9%

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 3.5% 2002
Net margin 1% 2002
Free cash flow margin 4.2% 2002
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.5.6%3.6%1.6%-0.3%-2.3%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin3.1%
1997Operating margin2.7%
1998Operating margin2.8%
1998Operating margin2.8%
1999Operating margin3.2%
1999Operating margin3.2%
2000Operating margin3%
2001Operating margin3.3%
2002Operating margin3.5%
1996Net margin2.2%
1997Net margin2%
1998Net margin0.5%
1998Net margin0.5%
1999Net margin0.9%
1999Net margin0.9%
2000Net margin0.7%
2001Net margin1%
2002Net margin1%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow margin5.1%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
1999Free cash flow margin-1.2%
2000Free cash flow margin1.6%
2001Free cash flow margin-1.8%
2002Free cash flow margin4.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 55.3M 2002
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.59.8M44.8M29.9M14.9M0.0199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flow15587000
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
1999Operating cash flow8602000
2000Operating cash flow8848000
2001Operating cash flow4844000
2002Operating cash flow55343000

Free cash flow

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

USD 41.3M 2002
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.45.8M29.3M12.7M-3.9M-20.5M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flow12627000
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailable
1999Free cash flow-6306000
2000Free cash flow6083000
2001Free cash flow-15907000
2002Free cash flow41259000

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.

59.5% 2002
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.106%79%53%26%0%1996-01-3019992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-01-30Liabilities / assetsNot reportedNo source recorded
1997-01-30Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets97.9%
1998-05-18Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets62.2%
1999-08-30Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets61%
2001Liabilities / assets61.9%
2002Liabilities / assets59.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.63× 2002
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.1.00×0.75×0.50×0.25×0.00×1996-01-3019992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-01-30Current assets / current liabilitiesNot reportedNo source recorded
1997-01-30Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities0.91×
1998-05-18Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities0.93×
1999-08-30Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.57×
2001Current assets / current liabilities0.58×
2002Current assets / current liabilities0.63×

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 1995-01-31 – 1996-01-30
USD 18.7 million
Exact value

Exact value: 18703000 USD

1995-01-31 – 1996-01-30: 18703000 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 7.36 million
Exact value

Exact value: 7355000 USD

1995-01-31 – 1996-01-30: 7355000 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.

1997 1996-01-31 – 1997-01-30
USD 10.46 million
Exact value

Exact value: 10455000 USD

1996-01-31 – 1997-01-30: 10455000 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 5.28 million
Exact value

Exact value: 5280000 USD

1996-01-31 – 1997-01-30: 5280000 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.

1998 1997-02-01 – 1998-01-31
USD 1.19 million
Exact value

Exact value: 1192000 USD

1997-02-01 – 1998-01-31: 1192000 USD Inspect Net Income Open source
Share or cite

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

USD 15.59 million
Exact value

Exact value: 15587000 USD

1997-02-01 – 1998-01-31: 15587000 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 2.96 million
Exact value

Exact value: 2960000 USD

1997-02-01 – 1998-01-31: 2960000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.63 million
Calculation and evidence

15587000 − 2960000 USD

Exact free cash flow: 12627000 USD

Share or cite

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

1998 1997-05-19 – 1998-05-18
USD 1.19 million
Exact value

Exact value: 1192000 USD

1997-05-19 – 1998-05-18: 1192000 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.
Unavailable Not reported for this period.
Unavailable

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

1999 1998-01-30 – 1999-01-29
Unavailable Not reported for this period.
USD 10.8 million
Exact value

Exact value: 10800000 USD

1998-01-30 – 1999-01-29: 10800000 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.

1999 1998-01-31 – 1999-01-30
USD 4.43 million
Exact value

Exact value: 4428000 USD

1998-01-31 – 1999-01-30: 4428000 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 14.91 million
Exact value

Exact value: 14908000 USD

1998-01-31 – 1999-01-30: 14908000 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.

1999 1998-08-31 – 1999-08-30
USD 4.43 million
Exact value

Exact value: 4428000 USD

1998-08-31 – 1999-08-30: 4428000 USD Inspect Net Income Open source
Share or cite

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

USD 8.6 million
Exact value

Exact value: 8602000 USD

1998-08-31 – 1999-08-30: 8602000 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 14.91 million
Exact value

Exact value: 14908000 USD

1998-08-31 – 1999-08-30: 14908000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.31 million
Calculation and evidence

8602000 − 14908000 USD

Exact free cash flow: -6306000 USD

Share or cite

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

2000 1999-01-30 – 2000-01-29
USD 2.48 million
Exact value

Exact value: 2483000 USD

1999-01-30 – 2000-01-29: 2483000 USD Inspect Net Income Open source
Share or cite

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

USD 8.85 million
Exact value

Exact value: 8848000 USD

1999-01-30 – 2000-01-29: 8848000 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 2.77 million
Exact value

Exact value: 2765000 USD

1999-01-30 – 2000-01-29: 2765000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.08 million
Calculation and evidence

8848000 − 2765000 USD

Exact free cash flow: 6083000 USD

Share or cite

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

2001 2000-01-28 – 2001-01-27
USD 8.77 million
Exact value

Exact value: 8771000 USD

2000-01-28 – 2001-01-27: 8771000 USD Inspect Net Income Open source
Share or cite

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

USD 4.84 million
Exact value

Exact value: 4844000 USD

2000-01-28 – 2001-01-27: 4844000 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 20.75 million
Exact value

Exact value: 20751000 USD

2000-01-28 – 2001-01-27: 20751000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.91 million
Calculation and evidence

4844000 − 20751000 USD

Exact free cash flow: -15907000 USD

Share or cite

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

2002 2001-01-27 – 2002-01-26
USD 9.91 million
Exact value

Exact value: 9910000 USD

2001-01-27 – 2002-01-26: 9910000 USD Inspect Net Income Open source
Share or cite

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

USD 55.34 million
Exact value

Exact value: 55343000 USD

2001-01-27 – 2002-01-26: 55343000 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 14.08 million
Exact value

Exact value: 14084000 USD

2001-01-27 – 2002-01-26: 14084000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.26 million
Calculation and evidence

55343000 − 14084000 USD

Exact free cash flow: 41259000 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001043065, 1043065, edgar:1043065