TROPICAL SPORTSWEAR INTERNATIONAL CORP

EDGAR

32 filing records in this dataset, filed from 1997-12-23 to 2004-08-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

-19 million

2004-07-03 ·

Exact inputs and evidence

Operating margin

44.59%

2004-07-03 · %

Exact inputs and evidence
  • Operating Income: -586000 USD Source
  • Operating Income: 7889000 USD Source
  • Revenue: 74818000 USD Source
  • Revenue: 93823000 USD Source
Cash and cash equivalents
4.49 million USD Source
Exact value

4485000 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: 2004-08-19.

Financial data available through: 2003-09-27.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2003-09-27
  • Operating income: 8 of 11 periods available· newest 2003-09-27
  • Net income: 8 of 11 periods available· newest 2003-09-27
  • Operating cash flow: 8 of 11 periods available· newest 2003-09-27
  • Capital expenditure: 8 of 11 periods available· newest 2003-09-27
  • Total assets: 6 of 11 periods available· newest 2003-09-27
  • Total liabilities: 4 of 11 periods available· newest 2003-09-27
  • Current assets: 6 of 11 periods available· newest 2003-09-27
  • Current liabilities: 6 of 11 periods available· newest 2003-09-27
  • Cash and cash equivalents: 6 of 11 periods available· newest 2003-09-27
  • 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

    -16.6%

    Prior period

    USD 463.88 million

    –

    Current period

    USD 386.72 million

    –

    Exact inputs and evidence

    386723000 − 463877000 = -77154000 USD

    463877000 USD · 2001-09-29 – 2002-09-28

    Inspect prior input Prior source

    386723000 USD · 2002-09-28 – 2003-09-27

    Inspect current input Current source
    Share or cite

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

  • Net income

    -5,763.6%

    Prior period

    USD 2.32 million

    –

    Current period

    −USD 131.45 million

    –

    Exact inputs and evidence

    -131452000 − 2321000 = -133773000 USD

    2321000 USD · 2001-09-29 – 2002-09-28

    Inspect prior input Prior source

    -131452000 USD · 2002-09-28 – 2003-09-27

    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

    -339%

    Prior period

    USD 17.75 million

    –

    Current period

    −USD 42.42 million

    –

    Exact inputs and evidence

    -42420000 − 17750000 = -60170000 USD

    17750000 USD · 2001-09-29 – 2002-09-28

    Inspect prior input Prior source

    -42420000 USD · 2002-09-28 – 2003-09-27

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +49.2%

    Prior period

    USD 11.01 million

    –

    Current period

    USD 16.43 million

    –

    Exact inputs and evidence

    16429000 − 11008000 = 5421000 USD

    11008000 USD · 2001-09-28 – 2002-09-27

    Inspect prior input Prior source

    16429000 USD · 2002-09-28 – 2003-09-27

    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.

2003 2002-09-28 – 2003-09-27

  • Revenue USD 386.72 million 100% of revenue
  • Operating costs Derived USD 496.38 million 128% of revenue
  • Operating income −USD 109.66 million −28% of revenue
  • Tax, interest and other Derived USD 21.79 million 5.6% of revenue
  • Net income −USD 131.45 million −34% of revenue

Cash

  • Operating cash flow −USD 42.42 million −11% of revenue
  • Capital expenditure USD 16.43 million 4.2% of revenue
  • Free cash flow Derived −USD 58.85 million −15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 91%
  • 1997 89%
  • 1998 90%
  • 1999 92%
  • 2000 90%
  • 2001 92%
  • 2002 97%
  • 2003 Operating loss: operating costs were 128% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-10-04 – 1996-10-03117355000 106321000 Derived 11034000 5863000 Derived 5171000 2432000 Derived
Source
1997 1996-10-04 – 1997-10-03151692000 135080000 Derived 16612000 8343000 Derived 8269000 1789000 Derived
Source
1998 1997-10-04 – 1998-10-03263976000 238291000 Derived 25685000 14883000 Derived 10802000 -8483000 Derived
Source
1999 1998-10-03 – 1999-10-02420691000 387279000 Derived 33412000 25161000 Derived 8251000 3066000 Derived
Source
2000 1999-10-01 – 2000-09-30472985000 425188000 Derived 47797000 30294000 Derived 17503000 26925000 Derived
Source
2001 2000-09-30 – 2001-09-29436436000 403163000 Derived 33273000 22043000 Derived 11230000 11673000 Derived
Source
2002 2001-09-29 – 2002-09-28463877000 448757000 Derived 15120000 12799000 Derived 2321000 Unavailable
Source
2003 2002-09-28 – 2003-09-27386723000 496383000 Derived -109660000 21792000 Derived -131452000 -58849000 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 386.7M 2003
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.510.8M383.1M255.4M127.7M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue117355000
1997Revenue151692000
1998Revenue263976000
1999Revenue420691000
2000Revenue472985000
2001Revenue436436000
2002Revenue463877000
2003Revenue386723000

Revenue growth

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

-16.6% 2003
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.81%55%29%2%-24%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year29.3%
1998Year over year74%
1999Year over year59.4%
2000Year over year12.4%
2001Year over year-7.7%
2002Year over year6.3%
2003Year over year-16.6%

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 -28.4% 2003
Net margin -34% 2003
Free cash flow margin -15.2% 2003
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%2%-12%-25%-38%199620002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin9.4%
1997Operating margin11%
1998Operating margin9.7%
1999Operating margin7.9%
2000Operating margin10.1%
2001Operating margin7.6%
2002Operating margin3.3%
2003Operating margin-28.4%
1996Net margin4.4%
1997Net margin5.5%
1998Net margin4.1%
1999Net margin2%
2000Net margin3.7%
2001Net margin2.6%
2002Net margin0.5%
2003Net margin-34%
1996Free cash flow margin2.1%
1997Free cash flow margin1.2%
1998Free cash flow margin-3.2%
1999Free cash flow margin0.7%
2000Free cash flow margin5.7%
2001Free cash flow margin2.7%
2002Free cash flow marginNot reported
2003Free cash flow margin-15.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -42.4M 2003
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.44.7M21.3M-2.1M-25.5M-48.9M199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow12551000
1997Operating cash flow6951000
1998Operating cash flow-1602000
1999Operating cash flow18160000
2000Operating cash flow38291000
2001Operating cash flow19555000
2002Operating cash flow17750000
2003Operating cash flow-42420000

Free cash flow

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

USD -58.8M 2003
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.33.8M8.9M-16.0M-40.8M-65.7M199620002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow2432000
1997Free cash flow1789000
1998Free cash flow-8483000
1999Free cash flow3066000
2000Free cash flow26925000
2001Free cash flow11673000
2002Free cash flowUnavailable
2003Free cash flow-58849000

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.

89.4% 2003
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.97%72%48%24%0%1996-10-0320002003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-10-03Liabilities / assetsNot reportedNo source recorded
1997-10-03Liabilities / assetsNot reportedNo source recorded
1998-10-03Liabilities / assetsNot reported
1999-10-02Liabilities / assetsNot reported
2000Liabilities / assets74.3%
2001Liabilities / assets72.1%
2002Liabilities / assets53.5%
2003Liabilities / assets89.4%

Current assets to current liabilities

Current assets divided by current liabilities.

2.1× 2003
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.3.98×2.99×1.99×1.00×0.00×1996-10-0320002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-10-03Current assets / current liabilitiesNot reportedNo source recorded
1997-10-03Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities2.62×
1999Current assets / current liabilities3.18×
2000Current assets / current liabilities2.66×
2001Current assets / current liabilities3.03×
2002Current assets / current liabilities3.69×
2003Current assets / current liabilities2.1×

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 1995-10-04 – 1996-10-03
USD 5.17 million
Exact value

Exact value: 5171000 USD

1995-10-04 – 1996-10-03: 5171000 USD Inspect Net Income Open source
Share or cite

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

USD 12.55 million
Exact value

Exact value: 12551000 USD

1995-10-04 – 1996-10-03: 12551000 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 10.12 million
Exact value

Exact value: 10119000 USD

1995-10-04 – 1996-10-03: 10119000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.43 million
Calculation and evidence

12551000 − 10119000 USD

Exact free cash flow: 2432000 USD

Share or cite

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

1997 1996-10-04 – 1997-10-03
USD 8.27 million
Exact value

Exact value: 8269000 USD

1996-10-04 – 1997-10-03: 8269000 USD Inspect Net Income Open source
Share or cite

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

USD 6.95 million
Exact value

Exact value: 6951000 USD

1996-10-04 – 1997-10-03: 6951000 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 5.16 million
Exact value

Exact value: 5162000 USD

1996-10-04 – 1997-10-03: 5162000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.79 million
Calculation and evidence

6951000 − 5162000 USD

Exact free cash flow: 1789000 USD

Share or cite

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

1998 1997-10-04 – 1998-10-03
USD 10.8 million
Exact value

Exact value: 10802000 USD

1997-10-04 – 1998-10-03: 10802000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.6 million
Exact value

Exact value: -1602000 USD

1997-10-04 – 1998-10-03: -1602000 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 6.88 million
Exact value

Exact value: 6881000 USD

1997-10-04 – 1998-10-03: 6881000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.48 million
Calculation and evidence

-1602000 − 6881000 USD

Exact free cash flow: -8483000 USD

Share or cite

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

1999 1998-10-03 – 1999-10-02
USD 8.25 million
Exact value

Exact value: 8251000 USD

1998-10-03 – 1999-10-02: 8251000 USD Inspect Net Income Open source
Share or cite

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

USD 18.16 million
Exact value

Exact value: 18160000 USD

1998-10-03 – 1999-10-02: 18160000 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 15.09 million
Exact value

Exact value: 15094000 USD

1998-10-03 – 1999-10-02: 15094000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.07 million
Calculation and evidence

18160000 − 15094000 USD

Exact free cash flow: 3066000 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
USD 17.5 million
Exact value

Exact value: 17503000 USD

1999-10-01 – 2000-09-30: 17503000 USD Inspect Net Income Open source
Share or cite

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

USD 38.29 million
Exact value

Exact value: 38291000 USD

1999-10-01 – 2000-09-30: 38291000 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 11.37 million
Exact value

Exact value: 11366000 USD

1999-10-01 – 2000-09-30: 11366000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.93 million
Calculation and evidence

38291000 − 11366000 USD

Exact free cash flow: 26925000 USD

Share or cite

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

2001 2000-09-30 – 2001-09-29
USD 11.23 million
Exact value

Exact value: 11230000 USD

2000-09-30 – 2001-09-29: 11230000 USD Inspect Net Income Open source
Share or cite

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

USD 19.56 million
Exact value

Exact value: 19555000 USD

2000-09-30 – 2001-09-29: 19555000 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 7.88 million
Exact value

Exact value: 7882000 USD

2000-09-30 – 2001-09-29: 7882000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.67 million
Calculation and evidence

19555000 − 7882000 USD

Exact free cash flow: 11673000 USD

Share or cite

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

2002 2001-09-28 – 2002-09-27
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 11.01 million
Exact value

Exact value: 11008000 USD

2001-09-28 – 2002-09-27: 11008000 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.

2002 2001-09-29 – 2002-09-28
USD 2.32 million
Exact value

Exact value: 2321000 USD

2001-09-29 – 2002-09-28: 2321000 USD Inspect Net Income Open source
Share or cite

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

USD 17.75 million
Exact value

Exact value: 17750000 USD

2001-09-29 – 2002-09-28: 17750000 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.

2003 2002-09-28 – 2003-09-27
−USD 131.45 million
Exact value

Exact value: -131452000 USD

2002-09-28 – 2003-09-27: -131452000 USD Inspect Net Income Open source
Share or cite

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

−USD 42.42 million
Exact value

Exact value: -42420000 USD

2002-09-28 – 2003-09-27: -42420000 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 16.43 million
Exact value

Exact value: 16429000 USD

2002-09-28 – 2003-09-27: 16429000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 58.85 million
Calculation and evidence

-42420000 − 16429000 USD

Exact free cash flow: -58849000 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001044324, 1044324, edgar:1044324