GREAT PLAINS ETHANOL LLC

EDGAR

30 filing records in this dataset, filed from 2001-08-17 to 2008-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

96.9 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

5.64%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: 5467152 USD Source
  • Revenue: 96901219 USD Source

Operating cash flow

-1.42 million USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16194013 USD Source
  • Operating Cash Flow: -14778130 USD Source

Free cash flow

-9.21 million USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16194013 USD Source
  • Operating Cash Flow: -14778130 USD Source
  • Capital Expenditure: 29528723 USD Source
  • Capital Expenditure: 21730385 USD Source
Cash and cash equivalents
5.81 million USD Source
Exact value

5806889 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

21 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: 13738833 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: 13838850 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: 13738833 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: 3154803 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 3973937 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

-15.7 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: 18857802 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 13938515 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 14433772 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 18857802 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -14778130 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -16194013 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -14778130 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

73.2 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Capital expenditure: 39395374 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16738699 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 60389481 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 39395374 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 21730385 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 29528723 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 21730385 USD · 2008-01-01 – 2008-03-31 Source

Free cash flow

-88.9 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: 18857802 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 13938515 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 14433772 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 18857802 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -14778130 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -16194013 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -14778130 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 39395374 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16738699 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 60389481 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 39395374 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 21730385 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 29528723 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 21730385 USD · 2008-01-01 – 2008-03-31 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: 2008-08-14.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2007-12-31
  • Operating income: 5 of 11 periods available· newest 2007-12-31
  • Net income: 5 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2007-12-31
  • Total assets: 5 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2007-12-31
  • Current liabilities: 5 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2007-12-31
  • 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

    -5.3%

    Prior period

    USD 123.39 million

    –

    Current period

    USD 116.86 million

    –

    Exact inputs and evidence

    116860787 − 123391901 = -6531114 USD

    123391901 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    116860787 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -70.7%

    Prior period

    USD 47.16 million

    –

    Current period

    USD 13.84 million

    –

    Exact inputs and evidence

    13838850 − 47161828 = -33322978 USD

    47161828 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    13838850 USD · 2007-01-01 – 2007-12-31

    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

    -60.7%

    Prior period

    USD 36.7 million

    –

    Current period

    USD 14.43 million

    –

    Exact inputs and evidence

    14433772 − 36699052 = -22265280 USD

    36699052 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    14433772 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +675.1%

    Prior period

    USD 7.79 million

    –

    Current period

    USD 60.39 million

    –

    Exact inputs and evidence

    60389481 − 7791587 = 52597894 USD

    7791587 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    60389481 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 116.86 million 100% of revenue
  • Cost of revenue USD 96.63 million 83% of revenue
  • Operating expenses USD 6.78 million 5.8% of revenue
  • Operating income USD 13.44 million 12% of revenue
  • Tax, interest and other Derived −USD 394,007 −0.3% of revenue
  • Net income USD 13.84 million 12% of revenue

Cash

  • Operating cash flow USD 14.43 million 12% of revenue
  • Capital expenditure USD 60.39 million 52% of revenue
  • Free cash flow Derived −USD 45.96 million −39% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 12%86%
  • 2004 15%84%
  • 2005 17%81%
  • 2006 38%61%
  • 2007 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
2003 2003-01-01 – 2003-12-3152354635 45028197 Derived 7326438 1153192 Derived 6173246 -10010219 Derived
Source
2004 2004-01-01 – 2004-12-3188920352 74348107 Derived 14572245 833630 Derived 13738615 12585082 Derived
Source
2005 2005-01-01 – 2005-12-3184645519 68964913 Derived 15680606 1350209 Derived 14330397 12052968 Derived
Source
2006 2006-01-01 – 2006-12-31123391901 74720207 Derived 48671694 1509866 Derived 47161828 28907465 Derived
Source
2007 2007-01-01 – 2007-12-31116860787 103415944 Derived 13444843 -394007 Derived 13838850 -45955709 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 116.9M 2007
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.133.3M99.9M66.6M33.3M0.020032004200520062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue52354635
2004Revenue88920352
2005Revenue84645519
2006Revenue123391901
2007Revenue116860787

Revenue growth

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

-5.3% 2007
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.76%54%32%10%-11%20032004200520062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year69.8%
2005Year over year-4.8%
2006Year over year45.8%
2007Year over year-5.3%

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 11.5% 2007
Net margin 11.8% 2007
Free cash flow margin -39.3% 2007
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.46%23%0%-23%-46%20032004200520062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin14%
2004Operating margin16.4%
2005Operating margin18.5%
2006Operating margin39.4%
2007Operating margin11.5%
2003Net margin11.8%
2004Net margin15.5%
2005Net margin16.9%
2006Net margin38.2%
2007Net margin11.8%
2003Free cash flow margin-19.1%
2004Free cash flow margin14.2%
2005Free cash flow margin14.2%
2006Free cash flow margin23.4%
2007Free cash flow margin-39.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 14.4M 2007
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.39.6M29.7M19.8M9.9M0.020032004200520062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow2898607
2004Operating cash flow15211601
2005Operating cash flow17798541
2006Operating cash flow36699052
2007Operating cash flow14433772

Free cash flow

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

USD -46M 2007
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.34.9M13.2M-8.5M-30.2M-51.9M20032004200520062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-10010219
2004Free cash flow12585082
2005Free cash flow12052968
2006Free cash flow28907465
2007Free cash flow-45955709

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
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.89× 2007
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.3.16×2.37×1.58×0.79×0.00×20032004200520062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities1.33×
2004Current assets / current liabilities1.22×
2005Current assets / current liabilities1.42×
2006Current assets / current liabilities2.92×
2007Current assets / current liabilities1.89×

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
2000 2000-01-01 – 2000-12-31
Unavailable Not reported for this period.
−USD 702
Exact value

Exact value: -702 USD

2000-01-01 – 2000-12-31: -702 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 0
Exact value

Exact value: 0 USD

2000-01-01 – 2000-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 702
Calculation and evidence

-702 − 0 USD

Exact free cash flow: -702 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
Unavailable Not reported for this period.
−USD 507,106
Exact value

Exact value: -507106 USD

2001-01-01 – 2001-12-31: -507106 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 291,346
Exact value

Exact value: 291346 USD

2001-01-01 – 2001-12-31: 291346 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 798,452
Calculation and evidence

-507106 − 291346 USD

Exact free cash flow: -798452 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
Unavailable Not reported for this period.
−USD 71,418
Exact value

Exact value: -71418 USD

2002-01-01 – 2002-12-31: -71418 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 33.45 million
Exact value

Exact value: 33450127 USD

2002-01-01 – 2002-12-31: 33450127 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.52 million
Calculation and evidence

-71418 − 33450127 USD

Exact free cash flow: -33521545 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 6.17 million
Exact value

Exact value: 6173246 USD

2003-01-01 – 2003-12-31: 6173246 USD Inspect Net Income Open source
Share or cite

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

USD 2.9 million
Exact value

Exact value: 2898607 USD

2003-01-01 – 2003-12-31: 2898607 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 12.91 million
Exact value

Exact value: 12908826 USD

2003-01-01 – 2003-12-31: 12908826 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.01 million
Calculation and evidence

2898607 − 12908826 USD

Exact free cash flow: -10010219 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 13.74 million
Exact value

Exact value: 13738615 USD

2004-01-01 – 2004-12-31: 13738615 USD Inspect Net Income Open source
Share or cite

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

USD 15.21 million
Exact value

Exact value: 15211601 USD

2004-01-01 – 2004-12-31: 15211601 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 2.63 million
Exact value

Exact value: 2626519 USD

2004-01-01 – 2004-12-31: 2626519 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.59 million
Calculation and evidence

15211601 − 2626519 USD

Exact free cash flow: 12585082 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 14.33 million
Exact value

Exact value: 14330397 USD

2005-01-01 – 2005-12-31: 14330397 USD Inspect Net Income Open source
Share or cite

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

USD 17.8 million
Exact value

Exact value: 17798541 USD

2005-01-01 – 2005-12-31: 17798541 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 5.75 million
Exact value

Exact value: 5745573 USD

2005-01-01 – 2005-12-31: 5745573 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.05 million
Calculation and evidence

17798541 − 5745573 USD

Exact free cash flow: 12052968 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 47.16 million
Exact value

Exact value: 47161828 USD

2006-01-01 – 2006-12-31: 47161828 USD Inspect Net Income Open source
Share or cite

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

USD 36.7 million
Exact value

Exact value: 36699052 USD

2006-01-01 – 2006-12-31: 36699052 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 7.79 million
Exact value

Exact value: 7791587 USD

2006-01-01 – 2006-12-31: 7791587 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.91 million
Calculation and evidence

36699052 − 7791587 USD

Exact free cash flow: 28907465 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 13.84 million
Exact value

Exact value: 13838850 USD

2007-01-01 – 2007-12-31: 13838850 USD Inspect Net Income Open source
Share or cite

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

USD 14.43 million
Exact value

Exact value: 14433772 USD

2007-01-01 – 2007-12-31: 14433772 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 60.39 million
Exact value

Exact value: 60389481 USD

2007-01-01 – 2007-12-31: 60389481 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 45.96 million
Calculation and evidence

14433772 − 60389481 USD

Exact free cash flow: -45955709 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001135568, 1135568, edgar:1135568