LMI AEROSPACE INC

EDGAR

136 filing records in this dataset, filed from 1998-08-14 to 2017-06-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

83.8 million USD

2017 Q1 · USD

Exact inputs and evidence

Operating margin

-1.08%

2017 Q1 · %

Exact inputs and evidence
  • Operating Income: -907000 USD Source
  • Revenue: 83820000 USD Source

Operating cash flow

-16.4 million USD

2017 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16370000 USD Source

Free cash flow

-24.5 million USD

2017 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16370000 USD Source
  • Capital Expenditure: 8101000 USD Source
Cash and cash equivalents
723 thousand USD Source
Exact value

723000 USD

Long-term debt including current maturities
279 million U002 Source
Exact value

278722000 U002

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: 2017-06-28.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2016-12-31
  • Operating income: 9 of 11 periods available· newest 2016-12-31
  • Net income: 9 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2016-12-31
  • Total assets: 9 of 11 periods available· newest 2016-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2016-12-31
  • Current liabilities: 9 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: Multiple units; comparison withheld· newest 2012-12-31
  • 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

    -7.7%

    Prior period

    USD 375.1 million

    –

    Current period

    USD 346.18 million

    –

    Exact inputs and evidence

    346180000 − 375096000 = -28916000 USD

    375096000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    346180000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 32.87 million

    Prior period

    −USD 2.24 million

    –

    Current period

    −USD 35.11 million

    –

    Exact inputs and evidence

    -35107000 − -2241000 = -32866000 USD

    -2241000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -35107000 USD · 2016-01-01 – 2016-12-31

    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

    -55%

    Prior period

    USD 32.36 million

    –

    Current period

    USD 14.55 million

    –

    Exact inputs and evidence

    14551000 − 32362000 = -17811000 USD

    32362000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    14551000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -28.8%

    Prior period

    USD 16.6 million

    –

    Current period

    USD 11.81 million

    –

    Exact inputs and evidence

    11813000 − 16599000 = -4786000 USD

    16599000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    11813000 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 346.18 million 100% of revenue
  • Operating costs Derived USD 360.5 million 104% of revenue
  • Operating income −USD 14.32 million −4.1% of revenue
  • Tax, interest and other Derived USD 20.79 million 6% of revenue
  • Net income −USD 35.11 million −10% of revenue

Cash

  • Operating cash flow USD 14.55 million 4.2% of revenue
  • Capital expenditure USD 11.81 million 3.4% of revenue
  • Free cash flow Derived USD 2.74 million 0.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 87%
  • 2007 87%
  • 2008 89%
  • 2011 90%
  • 2012 91%
  • 2013 Operating loss: operating costs were 112% of revenue.
  • 2014 Operating loss: operating costs were 102% of revenue.
  • 2015 Net loss: net income was −0.6% of revenue.
  • 2016 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-31122993000 106770000 Derived 16223000 5548000 Derived 10675000 -511000 Derived
Source
2007 2007-01-01 – 2007-12-31168502000 147054000 Derived 21448000 8291000 Derived 13157000 -3404000 Derived
Source
2008 2008-01-01 – 2008-12-31239462000 213778000 Derived 25684000 10416000 Derived 15268000 938000 Derived
Source
2011 2011-01-01 – 2011-12-31254040000 229116000 Derived 24924000 8535000 Derived 16389000 5908000 Derived
Source
2012 2012-01-01 – 2012-12-31278629000 252574000 Derived 26055000 9568000 Derived 16487000 -9984000 Derived
Source
2013 2013-01-01 – 2013-12-31412557000 461677000 Derived -49120000 9365000 Derived -58485000 -32087000 Derived
Source
2014 2014-01-01 – 2014-12-31387817000 396675000 Derived -8858000 20104000 Derived -28962000 32427000 Derived
Source
2015 2015-01-01 – 2015-12-31375096000 354310000 Derived 20786000 23027000 Derived -2241000 15763000 Derived
Source
2016 2016-01-01 – 2016-12-31346180000 360498000 Derived -14318000 20789000 Derived -35107000 2738000 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 346.2M 2016
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.445.6M334.2M222.8M111.4M0.0200620122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue122993000
2007Revenue168502000
2008Revenue239462000
2011Revenue254040000
2012Revenue278629000
2013Revenue412557000
2014Revenue387817000
2015Revenue375096000
2016Revenue346180000

Revenue growth

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

-7.7% 2016
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.53%36%20%4%-12%200620122016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year37%
2008Year over year42.1%
2011Year over yearNo prior comparable period
2012Year over year9.7%
2013Year over year48.1%
2014Year over year-6%
2015Year over year-3.3%
2016Year over year-7.7%

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 -4.1% 2016
Net margin -10.1% 2016
Free cash flow margin 0.8% 2016
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.15.4%7.4%-0.5%-8.4%-16.4%200620122016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin13.2%
2007Operating margin12.7%
2008Operating margin10.7%
2011Operating margin9.8%
2012Operating margin9.4%
2013Operating margin-11.9%
2014Operating margin-2.3%
2015Operating margin5.5%
2016Operating margin-4.1%
2006Net margin8.7%
2007Net margin7.8%
2008Net margin6.4%
2011Net margin6.5%
2012Net margin5.9%
2013Net margin-14.2%
2014Net margin-7.5%
2015Net margin-0.6%
2016Net margin-10.1%
2006Free cash flow margin-0.4%
2007Free cash flow margin-2%
2008Free cash flow margin0.4%
2011Free cash flow margin2.3%
2012Free cash flow margin-3.6%
2013Free cash flow margin-7.8%
2014Free cash flow margin8.4%
2015Free cash flow margin4.2%
2016Free cash flow margin0.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 14.6M 2016
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.53.7M37.0M20.4M3.7M-12.9M200620122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow6160000
2007Operating cash flow3166000
2008Operating cash flow8993000
2011Operating cash flow16175000
2012Operating cash flow8799000
2013Operating cash flow-8349000
2014Operating cash flow49117000
2015Operating cash flow32362000
2016Operating cash flow14551000

Free cash flow

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

USD 2.7M 2016
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.37.6M18.9M170.0K-18.5M-37.2M200620122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow-511000
2007Free cash flow-3404000
2008Free cash flow938000
2011Free cash flow5908000
2012Free cash flow-9984000
2013Free cash flow-32087000
2014Free cash flow32427000
2015Free cash flow15763000
2016Free cash flow2738000

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
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.13× 2016
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.6.10×4.58×3.05×1.53×0.00×200620122016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities5.65×
2007Current assets / current liabilities3.38×
2008Current assets / current liabilities4.14×
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities2.89×
2013Current assets / current liabilities4.45×
2014Current assets / current liabilities3.72×
2015Current assets / current liabilities3.91×
2016Current assets / current liabilities3.13×

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
2006 2006-01-01 – 2006-12-31
USD 10.68 million
Exact value

Exact value: 10675000 USD

2006-01-01 – 2006-12-31: 10675000 USD Inspect Net Income Open source
Share or cite

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

USD 6.16 million
Exact value

Exact value: 6160000 USD

2006-01-01 – 2006-12-31: 6160000 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 6.67 million
Exact value

Exact value: 6671000 USD

2006-01-01 – 2006-12-31: 6671000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 511,000
Calculation and evidence

6160000 − 6671000 USD

Exact free cash flow: -511000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 13.16 million
Exact value

Exact value: 13157000 USD

2007-01-01 – 2007-12-31: 13157000 USD Inspect Net Income Open source
Share or cite

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

USD 3.17 million
Exact value

Exact value: 3166000 USD

2007-01-01 – 2007-12-31: 3166000 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 6.57 million
Exact value

Exact value: 6570000 USD

2007-01-01 – 2007-12-31: 6570000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.4 million
Calculation and evidence

3166000 − 6570000 USD

Exact free cash flow: -3404000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 15.27 million
Exact value

Exact value: 15268000 USD

2008-01-01 – 2008-12-31: 15268000 USD Inspect Net Income Open source
Share or cite

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

USD 8.99 million
Exact value

Exact value: 8993000 USD

2008-01-01 – 2008-12-31: 8993000 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 8.06 million
Exact value

Exact value: 8055000 USD

2008-01-01 – 2008-12-31: 8055000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 938,000
Calculation and evidence

8993000 − 8055000 USD

Exact free cash flow: 938000 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 16.39 million
Exact value

Exact value: 16389000 USD

2011-01-01 – 2011-12-31: 16389000 USD Inspect Net Income Open source
Share or cite

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

USD 16.18 million
Exact value

Exact value: 16175000 USD

2011-01-01 – 2011-12-31: 16175000 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 10.27 million
Exact value

Exact value: 10267000 USD

2011-01-01 – 2011-12-31: 10267000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.91 million
Calculation and evidence

16175000 − 10267000 USD

Exact free cash flow: 5908000 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 16.49 million
Exact value

Exact value: 16487000 USD

2012-01-01 – 2012-12-31: 16487000 USD Inspect Net Income Open source
Share or cite

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

USD 8.8 million
Exact value

Exact value: 8799000 USD

2012-01-01 – 2012-12-31: 8799000 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 18.78 million
Exact value

Exact value: 18783000 USD

2012-01-01 – 2012-12-31: 18783000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.98 million
Calculation and evidence

8799000 − 18783000 USD

Exact free cash flow: -9984000 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 58.49 million
Exact value

Exact value: -58485000 USD

2013-01-01 – 2013-12-31: -58485000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.35 million
Exact value

Exact value: -8349000 USD

2013-01-01 – 2013-12-31: -8349000 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 23.74 million
Exact value

Exact value: 23738000 USD

2013-01-01 – 2013-12-31: 23738000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.09 million
Calculation and evidence

-8349000 − 23738000 USD

Exact free cash flow: -32087000 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
−USD 28.96 million
Exact value

Exact value: -28962000 USD

2014-01-01 – 2014-12-31: -28962000 USD Inspect Net Income Open source
Share or cite

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

USD 49.12 million
Exact value

Exact value: 49117000 USD

2014-01-01 – 2014-12-31: 49117000 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 16.69 million
Exact value

Exact value: 16690000 USD

2014-01-01 – 2014-12-31: 16690000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 32.43 million
Calculation and evidence

49117000 − 16690000 USD

Exact free cash flow: 32427000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 2.24 million
Exact value

Exact value: -2241000 USD

2015-01-01 – 2015-12-31: -2241000 USD Inspect Net Income Open source
Share or cite

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

USD 32.36 million
Exact value

Exact value: 32362000 USD

2015-01-01 – 2015-12-31: 32362000 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 16.6 million
Exact value

Exact value: 16599000 USD

2015-01-01 – 2015-12-31: 16599000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.76 million
Calculation and evidence

32362000 − 16599000 USD

Exact free cash flow: 15763000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 35.11 million
Exact value

Exact value: -35107000 USD

2016-01-01 – 2016-12-31: -35107000 USD Inspect Net Income Open source
Share or cite

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

USD 14.55 million
Exact value

Exact value: 14551000 USD

2016-01-01 – 2016-12-31: 14551000 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 11.81 million
Exact value

Exact value: 11813000 USD

2016-01-01 – 2016-12-31: 11813000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.74 million
Calculation and evidence

14551000 − 11813000 USD

Exact free cash flow: 2738000 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.

136 filings · 3,285 latest values · 3,285 originally reported values

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

Identifiers: 0001059562, 1059562, edgar:1059562

Also known as LEONARDS METAL INC, LMI AEROSPACE INC, LMI AEROSPACE INC