PANOLAM INDUSTRIES INTERNATIONAL INC

EDGAR

9 filing records in this dataset, filed from 2007-12-10 to 2009-11-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

63.9 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

-9.81%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: -6263000 USD Source
  • Revenue: 63861000 USD Source

Operating cash flow

7.04 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9278000 USD Source
  • Operating Cash Flow: 2237000 USD Source

Free cash flow

6.04 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9278000 USD Source
  • Operating Cash Flow: 2237000 USD Source
  • Capital Expenditure: 1492000 USD Source
  • Capital Expenditure: 489000 USD Source
Cash and cash equivalents
51.6 million USD Source
Exact value

51636000 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

265 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 366709000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 296905000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 63911000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 67018000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 63861000 USD · 2009-07-01 – 2009-09-30 Source

Net income

-149 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -121656000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -2112000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -10042000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -7380000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -11620000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

4.41 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: 15503000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: 20375000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 467000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 2237000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 467000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 9278000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 2237000 USD · 2009-01-01 – 2009-06-30 Source

Capital expenditure

1.77 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Capital expenditure: 3407000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 3126000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 204000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 489000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 204000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1492000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 489000 USD · 2009-01-01 – 2009-06-30 Source

Free cash flow

2.63 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: 15503000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: 20375000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 467000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 2237000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 467000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 9278000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 2237000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 3407000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 3126000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 204000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 489000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 204000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1492000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 489000 USD · 2009-01-01 – 2009-06-30 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: 2009-11-16.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2008-12-31
  • Operating income: 3 of 11 periods available· newest 2008-12-31
  • Net income: 3 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2008-12-31
  • Total assets: 3 of 11 periods available· newest 2008-12-31
  • Total liabilities: 3 of 11 periods available· newest 2008-12-31
  • Current assets: 3 of 11 periods available· newest 2008-12-31
  • Current liabilities: 3 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2008-12-31
  • 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

    -13.6%

    Prior period

    USD 424.4 million

    –

    Current period

    USD 366.71 million

    –

    Exact inputs and evidence

    366709000 − 424397000 = -57688000 USD

    424397000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    366709000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -1,561.5%

    Prior period

    USD 8.32 million

    –

    Current period

    −USD 121.66 million

    –

    Exact inputs and evidence

    -121656000 − 8324000 = -129980000 USD

    8324000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -121656000 USD · 2008-01-01 – 2008-12-31

    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

    -44.8%

    Prior period

    USD 28.09 million

    –

    Current period

    USD 15.5 million

    –

    Exact inputs and evidence

    15503000 − 28085000 = -12582000 USD

    28085000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    15503000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -61.5%

    Prior period

    USD 8.84 million

    –

    Current period

    USD 3.41 million

    –

    Exact inputs and evidence

    3407000 − 8838000 = -5431000 USD

    8838000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    3407000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 366.71 million 100% of revenue
  • Operating costs Derived USD 480.74 million 131% of revenue
  • Operating income −USD 114.03 million −31% of revenue
  • Tax, interest and other Derived USD 7.63 million 2.1% of revenue
  • Net income −USD 121.66 million −33% of revenue

Cash

  • Operating cash flow USD 15.5 million 4.2% of revenue
  • Capital expenditure USD 3.41 million 0.9% of revenue
  • Free cash flow Derived USD 12.1 million 3.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 89%
  • 2007 91%
  • 2008 Operating loss: operating costs were 131% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-31460078000 410277000 Derived 49801000 38908000 Derived 10893000 29689000 Derived
Source
2007 2007-01-01 – 2007-12-31424397000 384800000 Derived 39597000 31273000 Derived 8324000 19247000 Derived
Source
2008 2008-01-01 – 2008-12-31366709000 480737000 Derived -114028000 7628000 Derived -121656000 12096000 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 366.7M 2008
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.496.9M372.7M248.4M124.2M0.0200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue460078000
2007Revenue424397000
2008Revenue366709000

Revenue growth

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

-13.6% 2008
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.1.1%-2.9%-6.8%-10.7%-14.7%200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year-7.8%
2008Year over year-13.6%

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 -31.1% 2008
Net margin -33.2% 2008
Free cash flow margin 3.3% 2008
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.14%2%-11%-24%-37%200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin10.8%
2007Operating margin9.3%
2008Operating margin-31.1%
2006Net margin2.4%
2007Net margin2%
2008Net margin-33.2%
2006Free cash flow margin6.5%
2007Free cash flow margin4.5%
2008Free cash flow margin3.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 15.5M 2008
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.45.7M34.3M22.8M11.4M0.0200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow42308000
2007Operating cash flow28085000
2008Operating cash flow15503000

Free cash flow

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

USD 12.1M 2008
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.32.1M24.0M16.0M8.0M0.0200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow29689000
2007Free cash flow19247000
2008Free cash flow12096000

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.

106.8% 2008
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.115%86%58%29%0%200620072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006Liabilities / assets84.4%
2007Liabilities / assets79.5%
2008Liabilities / assets106.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.35× 2008
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.2.98×2.24×1.49×0.75×0.00×200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities2.3×
2007Current assets / current liabilities2.76×
2008Current assets / current liabilities0.35×

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 10.89 million
Exact value

Exact value: 10893000 USD

2006-01-01 – 2006-12-31: 10893000 USD Inspect Net Income Open source
Share or cite

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

USD 42.31 million
Exact value

Exact value: 42308000 USD

2006-01-01 – 2006-12-31: 42308000 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 12.62 million
Exact value

Exact value: 12619000 USD

2006-01-01 – 2006-12-31: 12619000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29.69 million
Calculation and evidence

42308000 − 12619000 USD

Exact free cash flow: 29689000 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 8.32 million
Exact value

Exact value: 8324000 USD

2007-01-01 – 2007-12-31: 8324000 USD Inspect Net Income Open source
Share or cite

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

USD 28.09 million
Exact value

Exact value: 28085000 USD

2007-01-01 – 2007-12-31: 28085000 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 8.84 million
Exact value

Exact value: 8838000 USD

2007-01-01 – 2007-12-31: 8838000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.25 million
Calculation and evidence

28085000 − 8838000 USD

Exact free cash flow: 19247000 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 121.66 million
Exact value

Exact value: -121656000 USD

2008-01-01 – 2008-12-31: -121656000 USD Inspect Net Income Open source
Share or cite

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

USD 15.5 million
Exact value

Exact value: 15503000 USD

2008-01-01 – 2008-12-31: 15503000 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 3.41 million
Exact value

Exact value: 3407000 USD

2008-01-01 – 2008-12-31: 3407000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.1 million
Calculation and evidence

15503000 − 3407000 USD

Exact free cash flow: 12096000 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001086385, 1086385, edgar:1086385