Remy International, Inc.

EDGAR

58 filing records in this dataset, filed from 1998-03-12 to 2015-10-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

282 million USD

2013 Q1 · USD

Exact inputs and evidence

Operating margin

5.02%

2013 Q1 · %

Exact inputs and evidence
  • Operating Income: 14148000 USD Source
  • Revenue: 281726000 USD Source

Operating cash flow

-16.3 million USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16331000 USD Source

Free cash flow

-22.1 million USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16331000 USD Source
  • Capital Expenditure: 5720000 USD Source
Cash and cash equivalents
98.2 million USD Source
Exact value

98186000 USD

Long-term debt including current maturities
335 million USD Source
Exact value

334759000 USD

Shares outstanding
31.8 million shares Source
Exact value

31803736 shares

Reported share-count change

-0.60% · -192 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 31995332 shares · 2014-09-30· Source
  • 31803736 shares · 2015-09-30· Source

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2015-10-30.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2012-12-31
  • Operating income: 7 of 11 periods available· newest 2014-12-31
  • Net income: 6 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2014-12-31
  • Total assets: 6 of 11 periods available· newest 2014-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2014-12-31
  • Current liabilities: 6 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2014-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2014-12-31

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.

  • Operating cash flow

    -28.5%

    Prior period

    USD 58.22 million

    –

    Current period

    USD 41.6 million

    –

    Exact inputs and evidence

    41603000 − 58221000 = -16618000 USD

    58221000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    41603000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1.6%

    Prior period

    USD 22.09 million

    –

    Current period

    USD 22.45 million

    –

    Exact inputs and evidence

    22448000 − 22090000 = 358000 USD

    22090000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    22448000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue, Net income.

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 2012-01-01 – 2012-12-31

  • Revenue USD 1.13 billion 100% of revenue
  • Cost of revenue USD 895.84 million 79% of revenue
  • Operating expenses USD 155.52 million 14% of revenue
  • Other operating costs Derived −USD 15.73 million −1.4% of revenue
  • Operating income USD 97.91 million 8.6% of revenue
  • Tax, interest and other Derived −USD 40.7 million −3.6% of revenue
  • Net income USD 138.61 million 12% of revenue

Cash

  • Operating cash flow USD 65.78 million 5.8% of revenue
  • Capital expenditure USD 24.47 million 2.2% of revenue
  • Free cash flow Derived USD 41.31 million 3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 92%
  • 2005 Operating loss: operating costs were 101% of revenue.
  • 2010 90%
  • 2011 90%
  • 2012 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-311051165000 964877000 Derived 86288000 29864000 Derived 56424000 Unavailable
Source
2005 2005-01-01 – 2005-12-311228950000 1239699000 Derived -10749000 86235000 Derived -96984000 Unavailable
Source
2010 2010-01-01 – 2010-12-311103799000 998129000 Derived 105670000 88752000 Derived 16918000 21772000 Derived
Source
2011 2011-01-01 – 2011-12-311194953000 1073909000 Derived 121044000 49158000 Derived 71886000 48380000 Derived
Source
2012 2012-01-01 – 2012-12-311133547000 1035634000 Derived 97913000 -40698000 Derived 138611000 41308000 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 1.1B 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.1.3B995.4M663.6M331.8M0.020042005201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue1051165000
2005Revenue1228950000
2010Revenue1103799000
2011Revenue1194953000
2012Revenue1133547000

Revenue growth

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

-5.1% 2012
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.18.7%12.3%5.9%-0.5%-6.9%20042005201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year16.9%
2010Year over yearNo prior comparable period
2011Year over year8.3%
2012Year over year-5.1%

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 8.6% 2012
Net margin 12.2% 2012
Free cash flow margin 3.6% 2012
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.13.8%8.0%2.2%-3.7%-9.5%20042005201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin8.2%
2005Operating margin-0.9%
2010Operating margin9.6%
2011Operating margin10.1%
2012Operating margin8.6%
2004Net margin5.4%
2005Net margin-7.9%
2010Net margin1.5%
2011Net margin6%
2012Net margin12.2%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2010Free cash flow margin2%
2011Free cash flow margin4%
2012Free cash flow margin3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 65.8M 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.75.1M56.3M37.6M18.8M0.020042005201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2010Operating cash flow40858000
2011Operating cash flow69547000
2012Operating cash flow65775000

Free cash flow

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

USD 41.3M 2012
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.52.3M39.2M26.1M13.1M0.020042005201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2010Free cash flow21772000
2011Free cash flow48380000
2012Free cash flow41308000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.82× 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.1.97×1.48×0.98×0.49×0.00×200420052010-12-3120112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.58×
2005Current assets / current liabilities1.36×
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.43×
2012Current assets / current liabilities1.82×

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
2004 2004-01-01 – 2004-12-31
USD 56.42 million
Exact value

Exact value: 56424000 USD

2004-01-01 – 2004-12-31: 56424000 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 25.35 million
Exact value

Exact value: 25347000 USD

2004-01-01 – 2004-12-31: 25347000 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.

2005 2005-01-01 – 2005-12-31
−USD 96.98 million
Exact value

Exact value: -96984000 USD

2005-01-01 – 2005-12-31: -96984000 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 41.38 million
Exact value

Exact value: 41382000 USD

2005-01-01 – 2005-12-31: 41382000 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.

2010 2010-01-01 – 2010-12-31
USD 16.92 million
Exact value

Exact value: 16918000 USD

2010-01-01 – 2010-12-31: 16918000 USD Inspect Net Income Open source
Share or cite

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

USD 40.86 million
Exact value

Exact value: 40858000 USD

2010-01-01 – 2010-12-31: 40858000 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 19.09 million
Exact value

Exact value: 19086000 USD

2010-01-01 – 2010-12-31: 19086000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.77 million
Calculation and evidence

40858000 − 19086000 USD

Exact free cash flow: 21772000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 71.89 million
Exact value

Exact value: 71886000 USD

2011-01-01 – 2011-12-31: 71886000 USD Inspect Net Income Open source
Share or cite

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

USD 69.55 million
Exact value

Exact value: 69547000 USD

2011-01-01 – 2011-12-31: 69547000 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 21.17 million
Exact value

Exact value: 21167000 USD

2011-01-01 – 2011-12-31: 21167000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 48.38 million
Calculation and evidence

69547000 − 21167000 USD

Exact free cash flow: 48380000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 138.61 million
Exact value

Exact value: 138611000 USD

2012-01-01 – 2012-12-31: 138611000 USD Inspect Net Income Open source
Share or cite

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

USD 65.78 million
Exact value

Exact value: 65775000 USD

2012-01-01 – 2012-12-31: 65775000 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 24.47 million
Exact value

Exact value: 24467000 USD

2012-01-01 – 2012-12-31: 24467000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.31 million
Calculation and evidence

65775000 − 24467000 USD

Exact free cash flow: 41308000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 39.7 million
Exact value

Exact value: 39695000 USD

2013-01-01 – 2013-12-31: 39695000 USD Inspect Net Income Open source
Share or cite

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

USD 58.22 million
Exact value

Exact value: 58221000 USD

2013-01-01 – 2013-12-31: 58221000 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 22.09 million
Exact value

Exact value: 22090000 USD

2013-01-01 – 2013-12-31: 22090000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.13 million
Calculation and evidence

58221000 − 22090000 USD

Exact free cash flow: 36131000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
Unavailable Not reported for this period.
USD 41.6 million
Exact value

Exact value: 41603000 USD

2014-01-01 – 2014-12-31: 41603000 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 22.45 million
Exact value

Exact value: 22448000 USD

2014-01-01 – 2014-12-31: 22448000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.16 million
Calculation and evidence

41603000 − 22448000 USD

Exact free cash flow: 19155000 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.

58 filings · 1,214 latest values · 1,214 originally reported values

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

Identifiers: 0001046859, 1046859, REMY, edgar:1046859

Also known as DELCO REMY INTERNATIONAL INC, REMY INTERNATIONAL, INC., Remy International, Inc.