ZIPCAR INC

EDGAR

12 filing records in this dataset, filed from 2010-06-01 to 2014-12-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

70.7 million USD

2012 Q4 · USD

Exact inputs and evidence

Operating margin

4.48%

2012 Q4 · %

Exact inputs and evidence
  • Operating Income: 6098000 USD Source
  • Operating Income: 2930000 USD Source
  • Revenue: 278868000 USD Source
  • Revenue: 208174000 USD Source

Operating cash flow

19.8 million USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 70725000 USD Source
  • Operating Cash Flow: 50929000 USD Source

Free cash flow

12.2 million USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 70725000 USD Source
  • Operating Cash Flow: 50929000 USD Source
  • Capital Expenditure: 108789000 USD Source
  • Capital Expenditure: 101219000 USD Source
Cash and cash equivalents
45.3 million USD Source
Exact value

45255000 USD

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

77000000 USD

Shares outstanding
40.1 million shares Source
Exact value

40121660 shares

Reported share-count change

1.17% · 466 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
  • 39655840 shares · 2011-12-31· Source
  • 40121660 shares · 2012-12-31· 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: 2014-12-19.

Financial data available through: 2012-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 2 of 11 periods available· newest 2012-12-31
  • Total liabilities: 2 of 11 periods available· newest 2012-12-31
  • Current assets: 2 of 11 periods available· newest 2012-12-31
  • Current liabilities: 2 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2012-12-31

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.

  • Revenue

    +15.4%

    Prior period

    USD 241.65 million

    –

    Current period

    USD 278.87 million

    –

    Exact inputs and evidence

    278868000 − 241649000 = 37219000 USD

    241649000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    278868000 USD · 2012-01-01 – 2012-12-31

    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 21.83 million

    Prior period

    −USD 7.15 million

    –

    Current period

    USD 14.68 million

    –

    Exact inputs and evidence

    14676000 − -7152000 = 21828000 USD

    -7152000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    14676000 USD · 2012-01-01 – 2012-12-31

    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

    +102.4%

    Prior period

    USD 34.95 million

    –

    Current period

    USD 70.73 million

    –

    Exact inputs and evidence

    70725000 − 34951000 = 35774000 USD

    34951000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    70725000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +79.8%

    Prior period

    USD 60.52 million

    –

    Current period

    USD 108.79 million

    –

    Exact inputs and evidence

    108789000 − 60520000 = 48269000 USD

    60520000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    108789000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 278.87 million 100% of revenue
  • Operating costs Derived USD 272.77 million 98% of revenue
  • Operating income USD 6.1 million 2.2% of revenue
  • Tax, interest and other Derived −USD 8.58 million −3.1% of revenue
  • Net income USD 14.68 million 5.3% of revenue

Cash

  • Operating cash flow USD 70.73 million 25% of revenue
  • Capital expenditure USD 108.79 million 39% of revenue
  • Free cash flow Derived −USD 38.06 million −14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 104% of revenue.
  • 2011 Operating loss: operating costs were 101% of revenue.
  • 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
2010 2010-01-01 – 2010-12-31186101000 193504000 Derived -7403000 6722000 Derived -14125000 -29166000 Derived
Source
2011 2011-01-01 – 2011-12-31241649000 243602000 Derived -1953000 5199000 Derived -7152000 -25569000 Derived
Source
2012 2012-01-01 – 2012-12-31278868000 272770000 Derived 6098000 -8578000 Derived 14676000 -38064000 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 278.9M 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.301.2M225.9M150.6M75.3M0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue186101000
2011Revenue241649000
2012Revenue278868000

Revenue growth

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

15.4% 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.32.2%24.2%16.1%8.1%0.0%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year29.8%
2012Year over year15.4%

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 2.2% 2012
Net margin 5.3% 2012
Free cash flow margin -13.6% 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.6.9%0.9%-5.2%-11.3%-17.3%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-4%
2011Operating margin-0.8%
2012Operating margin2.2%
2010Net margin-7.6%
2011Net margin-3%
2012Net margin5.3%
2010Free cash flow margin-15.7%
2011Free cash flow margin-10.6%
2012Free cash flow margin-13.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 70.7M 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.76.4M57.3M38.2M19.1M0.0201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow13210000
2011Operating cash flow34951000
2012Operating cash flow70725000

Free cash flow

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

USD -38.1M 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.3.0M-8.0M-19.0M-30.1M-41.1M201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-29166000
2011Free cash flow-25569000
2012Free cash flow-38064000

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.

40.4% 2012
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.44%33%22%11%0%2010-12-3120112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets35.6%
2012Liabilities / assets40.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.38× 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.2.05×1.54×1.03×0.51×0.00×2010-12-3120112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.9×
2012Current assets / current liabilities1.38×

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
2010 2010-01-01 – 2010-12-31
−USD 14.13 million
Exact value

Exact value: -14125000 USD

2010-01-01 – 2010-12-31: -14125000 USD Inspect Net Income Open source
Share or cite

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

USD 13.21 million
Exact value

Exact value: 13210000 USD

2010-01-01 – 2010-12-31: 13210000 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 42.38 million
Exact value

Exact value: 42376000 USD

2010-01-01 – 2010-12-31: 42376000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.17 million
Calculation and evidence

13210000 − 42376000 USD

Exact free cash flow: -29166000 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 7.15 million
Exact value

Exact value: -7152000 USD

2011-01-01 – 2011-12-31: -7152000 USD Inspect Net Income Open source
Share or cite

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

USD 34.95 million
Exact value

Exact value: 34951000 USD

2011-01-01 – 2011-12-31: 34951000 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 60.52 million
Exact value

Exact value: 60520000 USD

2011-01-01 – 2011-12-31: 60520000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.57 million
Calculation and evidence

34951000 − 60520000 USD

Exact free cash flow: -25569000 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 14.68 million
Exact value

Exact value: 14676000 USD

2012-01-01 – 2012-12-31: 14676000 USD Inspect Net Income Open source
Share or cite

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

USD 70.73 million
Exact value

Exact value: 70725000 USD

2012-01-01 – 2012-12-31: 70725000 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 108.79 million
Exact value

Exact value: 108789000 USD

2012-01-01 – 2012-12-31: 108789000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.06 million
Calculation and evidence

70725000 − 108789000 USD

Exact free cash flow: -38064000 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.

12 filings · 940 latest values · 940 originally reported values

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

Identifiers: 0001131457, 1131457, ZIP, edgar:1131457

Also known as ZIPCAR INC