WILLAMETTE INDUSTRIES INC

EDGAR

34 filing records in this dataset, filed from 1994-03-21 to 2002-02-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.12 billion USD

2001-09-30 · USD

Exact inputs and evidence
  • Revenue: 1124786000 USD Source

Operating cash flow

154 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 491741000 USD Source
  • Operating Cash Flow: 337878000 USD Source

Free cash flow

24 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 491741000 USD Source
  • Operating Cash Flow: 337878000 USD Source
  • Capital Expenditure: 410875000 USD Source
  • Capital Expenditure: 280987000 USD Source
Cash and cash equivalents
26.3 million USD Source
Exact value

26253000 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.

Net income

289 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: 344887000 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: 258932000 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: 66647000 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: 70764000 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: 65755000 USD · 2001-07-01 – 2001-09-30 Source

Operating cash flow

672 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: 690473000 USD · 2000-01-01 – 2000-12-31 Source
  • Operating cash flow: 509810000 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: 150696000 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 337878000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 150696000 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 491741000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: 337878000 USD · 2001-01-01 – 2001-06-30 Source

Capital expenditure

544 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Capital expenditure: 379667000 USD · 2000-01-01 – 2000-12-31 Source
  • Capital expenditure: 246065000 USD · 2000-01-01 – 2000-09-30 Source
  • Capital expenditure: 112128000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 280987000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 112128000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 410875000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 280987000 USD · 2001-01-01 – 2001-06-30 Source

Free cash flow

128 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: 690473000 USD · 2000-01-01 – 2000-12-31 Source
  • Operating cash flow: 509810000 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: 150696000 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 337878000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 150696000 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 491741000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: 337878000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 379667000 USD · 2000-01-01 – 2000-12-31 Source
  • Capital expenditure: 246065000 USD · 2000-01-01 – 2000-09-30 Source
  • Capital expenditure: 112128000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 280987000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 112128000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 410875000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 280987000 USD · 2001-01-01 – 2001-06-30 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: 2002-02-28.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2000-12-31
  • Operating income: 8 of 11 periods available· newest 2000-12-31
  • Net income: 8 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2000-12-31
  • Total assets: 8 of 11 periods available· newest 2000-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2000-12-31
  • Current liabilities: 8 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2000-12-31
  • 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

    +8.9%

    Prior period

    USD 4.27 billion

    –

    Current period

    USD 4.65 billion

    –

    Exact inputs and evidence

    4651761000 − 4272957000 = 378804000 USD

    4272957000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    4651761000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +32.4%

    Prior period

    USD 260.48 million

    –

    Current period

    USD 344.89 million

    –

    Exact inputs and evidence

    344887000 − 260475000 = 84412000 USD

    260475000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    344887000 USD · 2000-01-01 – 2000-12-31

    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

    +14.5%

    Prior period

    USD 602.87 million

    –

    Current period

    USD 690.47 million

    –

    Exact inputs and evidence

    690473000 − 602866000 = 87607000 USD

    602866000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    690473000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +41.7%

    Prior period

    USD 267.86 million

    –

    Current period

    USD 379.67 million

    –

    Exact inputs and evidence

    379667000 − 267856000 = 111811000 USD

    267856000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    379667000 USD · 2000-01-01 – 2000-12-31

    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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 4.65 billion 100% of revenue
  • Operating costs Derived USD 4.02 billion 86% of revenue
  • Operating income USD 633.52 million 14% of revenue
  • Tax, interest and other Derived USD 288.63 million 6.2% of revenue
  • Net income USD 344.89 million 7.4% of revenue

Cash

  • Operating cash flow USD 690.47 million 15% of revenue
  • Capital expenditure USD 379.67 million 8.2% of revenue
  • Free cash flow Derived USD 310.81 million 6.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 90%
  • 1994 88%
  • 1995 13%9.8%77%
  • 1996 88%
  • 1997 94%
  • 1998 93%
  • 1999 87%
  • 2000 86%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-312622237000 2365861000 Derived 256376000 119344000 Derived 137032000 -62840000 Derived
Source
1994 1994-01-01 – 1994-12-313007949000 2641136000 Derived 366813000 189190000 Derived 177623000 56644000 Derived
Source
1995 1995-01-01 – 1995-12-313873575000 2979519000 Derived 894056000 379252000 Derived 514804000 305200000 Derived
Source
1996 1996-01-01 – 1996-12-313425173000 3030144000 Derived 395029000 202943000 Derived 192086000 204520000 Derived
Source
1997 1997-01-01 – 1997-12-313501376000 3275211000 Derived 226165000 153202000 Derived 72963000 -116970000 Derived
Source
1998 1998-01-01 – 1998-12-313880249000 3615476000 Derived 264773000 175790000 Derived 88983000 17670000 Derived
Source
1999 1999-01-01 – 1999-12-314272957000 3734398000 Derived 538559000 278084000 Derived 260475000 335010000 Derived
Source
2000 2000-01-01 – 2000-12-314651761000 4018241000 Derived 633520000 288633000 Derived 344887000 310806000 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 4.7B 2000
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.5.0B3.8B2.5B1.3B0.0199319972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue2622237000
1994Revenue3007949000
1995Revenue3873575000
1996Revenue3425173000
1997Revenue3501376000
1998Revenue3880249000
1999Revenue4272957000
2000Revenue4651761000

Revenue growth

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

8.9% 2000
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.32%20%9%-3%-15%199319972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year14.7%
1995Year over year28.8%
1996Year over year-11.6%
1997Year over year2.2%
1998Year over year10.8%
1999Year over year10.1%
2000Year 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 13.6% 2000
Net margin 7.4% 2000
Free cash flow margin 6.7% 2000
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.25.2%17.5%9.9%2.2%-5.5%199319972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin9.8%
1994Operating margin12.2%
1995Operating margin23.1%
1996Operating margin11.5%
1997Operating margin6.5%
1998Operating margin6.8%
1999Operating margin12.6%
2000Operating margin13.6%
1993Net margin5.2%
1994Net margin5.9%
1995Net margin13.3%
1996Net margin5.6%
1997Net margin2.1%
1998Net margin2.3%
1999Net margin6.1%
2000Net margin7.4%
1993Free cash flow margin-2.4%
1994Free cash flow margin1.9%
1995Free cash flow margin7.9%
1996Free cash flow margin6%
1997Free cash flow margin-3.3%
1998Free cash flow margin0.5%
1999Free cash flow margin7.8%
2000Free cash flow margin6.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 690.5M 2000
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.774.6M580.9M387.3M193.6M0.0199319972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow298648000
1994Operating cash flow396922000
1995Operating cash flow717185000
1996Operating cash flow659264000
1997Operating cash flow389378000
1998Operating cash flow435442000
1999Operating cash flow602866000
2000Operating cash flow690473000

Free cash flow

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

USD 310.8M 2000
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.371.2M240.1M109.0M-22.1M-153.1M199319972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-62840000
1994Free cash flow56644000
1995Free cash flow305200000
1996Free cash flow204520000
1997Free cash flow-116970000
1998Free cash flow17670000
1999Free cash flow335010000
2000Free cash flow310806000

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
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.66× 2000
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.2.22×1.67×1.11×0.56×0.00×199319972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993Current assets / current liabilities1.42×
1994Current assets / current liabilities1.3×
1995Current assets / current liabilities1.86×
1996Current assets / current liabilities1.51×
1997Current assets / current liabilities1.67×
1998Current assets / current liabilities1.86×
1999Current assets / current liabilities2.06×
2000Current assets / current liabilities1.66×

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
1993 1993-01-01 – 1993-12-31
USD 137.03 million
Exact value

Exact value: 137032000 USD

1993-01-01 – 1993-12-31: 137032000 USD Inspect Net Income Open source
Share or cite

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

USD 298.65 million
Exact value

Exact value: 298648000 USD

1993-01-01 – 1993-12-31: 298648000 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 361.49 million
Exact value

Exact value: 361488000 USD

1993-01-01 – 1993-12-31: 361488000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 62.84 million
Calculation and evidence

298648000 − 361488000 USD

Exact free cash flow: -62840000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 177.62 million
Exact value

Exact value: 177623000 USD

1994-01-01 – 1994-12-31: 177623000 USD Inspect Net Income Open source
Share or cite

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

USD 396.92 million
Exact value

Exact value: 396922000 USD

1994-01-01 – 1994-12-31: 396922000 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 340.28 million
Exact value

Exact value: 340278000 USD

1994-01-01 – 1994-12-31: 340278000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56.64 million
Calculation and evidence

396922000 − 340278000 USD

Exact free cash flow: 56644000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 514.8 million
Exact value

Exact value: 514804000 USD

1995-01-01 – 1995-12-31: 514804000 USD Inspect Net Income Open source
Share or cite

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

USD 717.19 million
Exact value

Exact value: 717185000 USD

1995-01-01 – 1995-12-31: 717185000 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 411.99 million
Exact value

Exact value: 411985000 USD

1995-01-01 – 1995-12-31: 411985000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 305.2 million
Calculation and evidence

717185000 − 411985000 USD

Exact free cash flow: 305200000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 192.09 million
Exact value

Exact value: 192086000 USD

1996-01-01 – 1996-12-31: 192086000 USD Inspect Net Income Open source
Share or cite

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

USD 659.26 million
Exact value

Exact value: 659264000 USD

1996-01-01 – 1996-12-31: 659264000 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 454.74 million
Exact value

Exact value: 454744000 USD

1996-01-01 – 1996-12-31: 454744000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 204.52 million
Calculation and evidence

659264000 − 454744000 USD

Exact free cash flow: 204520000 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 72.96 million
Exact value

Exact value: 72963000 USD

1997-01-01 – 1997-12-31: 72963000 USD Inspect Net Income Open source
Share or cite

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

USD 389.38 million
Exact value

Exact value: 389378000 USD

1997-01-01 – 1997-12-31: 389378000 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 506.35 million
Exact value

Exact value: 506348000 USD

1997-01-01 – 1997-12-31: 506348000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 116.97 million
Calculation and evidence

389378000 − 506348000 USD

Exact free cash flow: -116970000 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 88.98 million
Exact value

Exact value: 88983000 USD

1998-01-01 – 1998-12-31: 88983000 USD Inspect Net Income Open source
Share or cite

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

USD 435.44 million
Exact value

Exact value: 435442000 USD

1998-01-01 – 1998-12-31: 435442000 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 417.77 million
Exact value

Exact value: 417772000 USD

1998-01-01 – 1998-12-31: 417772000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.67 million
Calculation and evidence

435442000 − 417772000 USD

Exact free cash flow: 17670000 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 260.48 million
Exact value

Exact value: 260475000 USD

1999-01-01 – 1999-12-31: 260475000 USD Inspect Net Income Open source
Share or cite

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

USD 602.87 million
Exact value

Exact value: 602866000 USD

1999-01-01 – 1999-12-31: 602866000 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 267.86 million
Exact value

Exact value: 267856000 USD

1999-01-01 – 1999-12-31: 267856000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 335.01 million
Calculation and evidence

602866000 − 267856000 USD

Exact free cash flow: 335010000 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 344.89 million
Exact value

Exact value: 344887000 USD

2000-01-01 – 2000-12-31: 344887000 USD Inspect Net Income Open source
Share or cite

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

USD 690.47 million
Exact value

Exact value: 690473000 USD

2000-01-01 – 2000-12-31: 690473000 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 379.67 million
Exact value

Exact value: 379667000 USD

2000-01-01 – 2000-12-31: 379667000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 310.81 million
Calculation and evidence

690473000 − 379667000 USD

Exact free cash flow: 310806000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000107189, 107189, edgar:107189