PERRY-JUDDS INC

EDGAR

26 filing records in this dataset, filed from 1998-08-14 to 2004-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

65.3 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

3.8%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: 2483000 USD Source
  • Revenue: 65296000 USD Source

Operating cash flow

3.2 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2445000 USD Source
  • Operating Cash Flow: -756000 USD Source

Free cash flow

-6.19 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2445000 USD Source
  • Operating Cash Flow: -756000 USD Source
  • Capital Expenditure: 18713000 USD Source
  • Capital Expenditure: 9322000 USD Source
Cash and cash equivalents
670 thousand USD Source
Exact value

670000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

271 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 297914000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 218673000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 66396000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 60339000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 65296000 USD · 2004-07-01 – 2004-09-30 Source

Net income

-11.2 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -5242000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: 553000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -5213000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -1542000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 1373000 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

9.85 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: 18231000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 10825000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -3923000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -756000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -3923000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 2445000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -756000 USD · 2004-01-01 – 2004-06-30 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: 2004-11-15.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2003-12-31
  • Operating income: 8 of 11 periods available· newest 2003-12-31
  • Net income: 8 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2003-12-31
  • Total assets: 7 of 11 periods available· newest 2003-12-31
  • Total liabilities: 7 of 11 periods available· newest 2003-12-31
  • Current assets: 7 of 11 periods available· newest 2003-12-31
  • Current liabilities: 7 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2003-12-31
  • 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

    +2.4%

    Prior period

    USD 290.93 million

    –

    Current period

    USD 297.91 million

    –

    Exact inputs and evidence

    297914000 − 290928000 = 6986000 USD

    290928000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    297914000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -193.3%

    Prior period

    USD 5.62 million

    –

    Current period

    −USD 5.24 million

    –

    Exact inputs and evidence

    -5242000 − 5620000 = -10862000 USD

    5620000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -5242000 USD · 2003-01-01 – 2003-12-31

    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

    -54.3%

    Prior period

    USD 39.92 million

    –

    Current period

    USD 18.23 million

    –

    Exact inputs and evidence

    18231000 − 39924000 = -21693000 USD

    39924000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    18231000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -59.5%

    Prior period

    USD 22.42 million

    –

    Current period

    USD 9.09 million

    –

    Exact inputs and evidence

    9088000 − 22415000 = -13327000 USD

    22415000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    9088000 USD · 2003-01-01 – 2003-12-31

    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 2003-01-01 – 2003-12-31

  • Revenue USD 297.91 million 100% of revenue
  • Operating costs Derived USD 295.72 million 99% of revenue
  • Operating income USD 2.2 million 0.7% of revenue
  • Tax, interest and other Derived USD 7.44 million 2.5% of revenue
  • Net income −USD 5.24 million −1.8% of revenue

Cash

  • Operating cash flow USD 18.23 million 6.1% of revenue
  • Capital expenditure USD 9.09 million 3.1% of revenue
  • Free cash flow Derived USD 9.14 million 3.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net loss: net income was −0.8% of revenue.
  • 1997 Net loss: net income was −1.7% of revenue.
  • 1998 Net loss: net income was −0.8% of revenue.
  • 1999 Net loss: net income was −1.4% of revenue.
  • 2000 94%
  • 2001 94%
  • 2002 92%
  • 2003 Net loss: net income was −1.8% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31138511000 132003000 Derived 6508000 7592000 Derived -1084000 3209000 Derived
Source
1997 1997-01-01 – 1997-12-31153815000 146987000 Derived 6828000 9486000 Derived -2658000 -16155000 Derived
Source
1998 1998-01-01 – 1998-12-31309367000 295981000 Derived 13386000 15925000 Derived -2539000 -25962000 Derived
Source
1999 1999-01-01 – 1999-12-31315998000 305679000 Derived 10319000 14783000 Derived -4464000 -14762000 Derived
Source
2000 2000-01-01 – 2000-12-31342869000 321408000 Derived 21461000 21401000 Derived 60000 7081000 Derived
Source
2001 2001-01-01 – 2001-12-31321111000 300612000 Derived 20499000 17707000 Derived 2792000 -11204000 Derived
Source
2002 2002-01-01 – 2002-12-31290928000 269031000 Derived 21897000 16277000 Derived 5620000 17509000 Derived
Source
2003 2003-01-01 – 2003-12-31297914000 295716000 Derived 2198000 7440000 Derived -5242000 9143000 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 297.9M 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.370.3M277.7M185.1M92.6M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue138511000
1997Revenue153815000
1998Revenue309367000
1999Revenue315998000
2000Revenue342869000
2001Revenue321111000
2002Revenue290928000
2003Revenue297914000

Revenue growth

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

2.4% 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.110%78%46%14%-18%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year11%
1998Year over year101.1%
1999Year over year2.1%
2000Year over year8.5%
2001Year over year-6.3%
2002Year over year-9.4%
2003Year over year2.4%

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 0.7% 2003
Net margin -1.8% 2003
Free cash flow margin 3.1% 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.9.0%3.7%-1.5%-6.7%-11.9%199620002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin4.7%
1997Operating margin4.4%
1998Operating margin4.3%
1999Operating margin3.3%
2000Operating margin6.3%
2001Operating margin6.4%
2002Operating margin7.5%
2003Operating margin0.7%
1996Net margin-0.8%
1997Net margin-1.7%
1998Net margin-0.8%
1999Net margin-1.4%
2000Net margin0%
2001Net margin0.9%
2002Net margin1.9%
2003Net margin-1.8%
1996Free cash flow margin2.3%
1997Free cash flow margin-10.5%
1998Free cash flow margin-8.4%
1999Free cash flow margin-4.7%
2000Free cash flow margin2.1%
2001Free cash flow margin-3.5%
2002Free cash flow margin6%
2003Free cash flow margin3.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 18.2M 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.43.5M30.4M17.3M4.2M-9.0M199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow11651000
1997Operating cash flow-1288000
1998Operating cash flow-5336000
1999Operating cash flow8355000
2000Operating cash flow20869000
2001Operating cash flow15327000
2002Operating cash flow39924000
2003Operating cash flow18231000

Free cash flow

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

USD 9.1M 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.21.0M8.4M-4.2M-16.8M-29.4M199620002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow3209000
1997Free cash flow-16155000
1998Free cash flow-25962000
1999Free cash flow-14762000
2000Free cash flow7081000
2001Free cash flow-11204000
2002Free cash flow17509000
2003Free cash flow9143000

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.

83.6% 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.99%74%50%25%0%1996-12-3120002003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets85.7%
1998Liabilities / assets86.6%
1999Liabilities / assets91.7%
2000Liabilities / assets89.8%
2001Liabilities / assets87.5%
2002Liabilities / assets82.8%
2003Liabilities / assets83.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.31× 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.3.06×2.30×1.53×0.77×0.00×1996-12-3120002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.9×
1998Current assets / current liabilities2.84×
1999Current assets / current liabilities1.51×
2000Current assets / current liabilities1.6×
2001Current assets / current liabilities1.82×
2002Current assets / current liabilities1.48×
2003Current assets / current liabilities1.31×

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 1996-01-01 – 1996-12-31
−USD 1.08 million
Exact value

Exact value: -1084000 USD

1996-01-01 – 1996-12-31: -1084000 USD Inspect Net Income Open source
Share or cite

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

USD 11.65 million
Exact value

Exact value: 11651000 USD

1996-01-01 – 1996-12-31: 11651000 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 8.44 million
Exact value

Exact value: 8442000 USD

1996-01-01 – 1996-12-31: 8442000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.21 million
Calculation and evidence

11651000 − 8442000 USD

Exact free cash flow: 3209000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 2.66 million
Exact value

Exact value: -2658000 USD

1997-01-01 – 1997-12-31: -2658000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.29 million
Exact value

Exact value: -1288000 USD

1997-01-01 – 1997-12-31: -1288000 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 14.87 million
Exact value

Exact value: 14867000 USD

1997-01-01 – 1997-12-31: 14867000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.16 million
Calculation and evidence

-1288000 − 14867000 USD

Exact free cash flow: -16155000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 2.54 million
Exact value

Exact value: -2539000 USD

1998-01-01 – 1998-12-31: -2539000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.34 million
Exact value

Exact value: -5336000 USD

1998-01-01 – 1998-12-31: -5336000 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 20.63 million
Exact value

Exact value: 20626000 USD

1998-01-01 – 1998-12-31: 20626000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.96 million
Calculation and evidence

-5336000 − 20626000 USD

Exact free cash flow: -25962000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 4.46 million
Exact value

Exact value: -4464000 USD

1999-01-01 – 1999-12-31: -4464000 USD Inspect Net Income Open source
Share or cite

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

USD 8.36 million
Exact value

Exact value: 8355000 USD

1999-01-01 – 1999-12-31: 8355000 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 23.12 million
Exact value

Exact value: 23117000 USD

1999-01-01 – 1999-12-31: 23117000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.76 million
Calculation and evidence

8355000 − 23117000 USD

Exact free cash flow: -14762000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 60,000
Exact value

Exact value: 60000 USD

2000-01-01 – 2000-12-31: 60000 USD Inspect Net Income Open source
Share or cite

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

USD 20.87 million
Exact value

Exact value: 20869000 USD

2000-01-01 – 2000-12-31: 20869000 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 13.79 million
Exact value

Exact value: 13788000 USD

2000-01-01 – 2000-12-31: 13788000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.08 million
Calculation and evidence

20869000 − 13788000 USD

Exact free cash flow: 7081000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 2.79 million
Exact value

Exact value: 2792000 USD

2001-01-01 – 2001-12-31: 2792000 USD Inspect Net Income Open source
Share or cite

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

USD 15.33 million
Exact value

Exact value: 15327000 USD

2001-01-01 – 2001-12-31: 15327000 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 26.53 million
Exact value

Exact value: 26531000 USD

2001-01-01 – 2001-12-31: 26531000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.2 million
Calculation and evidence

15327000 − 26531000 USD

Exact free cash flow: -11204000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 5.62 million
Exact value

Exact value: 5620000 USD

2002-01-01 – 2002-12-31: 5620000 USD Inspect Net Income Open source
Share or cite

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

USD 39.92 million
Exact value

Exact value: 39924000 USD

2002-01-01 – 2002-12-31: 39924000 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 22.42 million
Exact value

Exact value: 22415000 USD

2002-01-01 – 2002-12-31: 22415000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.51 million
Calculation and evidence

39924000 − 22415000 USD

Exact free cash flow: 17509000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 5.24 million
Exact value

Exact value: -5242000 USD

2003-01-01 – 2003-12-31: -5242000 USD Inspect Net Income Open source
Share or cite

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

USD 18.23 million
Exact value

Exact value: 18231000 USD

2003-01-01 – 2003-12-31: 18231000 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 9.09 million
Exact value

Exact value: 9088000 USD

2003-01-01 – 2003-12-31: 9088000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.14 million
Calculation and evidence

18231000 − 9088000 USD

Exact free cash flow: 9143000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001053722, 1053722, edgar:1053722