COMPASS MINERALS GROUP INC

EDGAR

19 filing records in this dataset, filed from 2002-05-15 to 2005-11-01. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

120 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

9.98%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: 12000000 USD Source
  • Revenue: 120300000 USD Source

Operating cash flow

-33.4 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 70500000 USD Source
  • Operating Cash Flow: 103900000 USD Source

Free cash flow

-42.7 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 70500000 USD Source
  • Operating Cash Flow: 103900000 USD Source
  • Capital Expenditure: 19100000 USD Source
  • Capital Expenditure: 9800000 USD Source
Cash and cash equivalents
23.8 million USD Source
Exact value

23800000 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

734 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Revenue: 695100000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 459100000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 267400000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 110400000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 120300000 USD · 2005-07-01 – 2005-09-30 Source

Net income

55.9 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Net income: 56500000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 32000000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 27100000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 3900000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: 400000 USD · 2005-07-01 – 2005-09-30 Source

Operating cash flow

84.8 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: 102500000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 88200000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 90900000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 103900000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 90900000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 70500000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 103900000 USD · 2005-01-01 – 2005-06-30 Source

Capital expenditure

29.6 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Capital expenditure: 26900000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 16400000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 4200000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 9800000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 4200000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 19100000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 9800000 USD · 2005-01-01 – 2005-06-30 Source

Free cash flow

55.2 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: 102500000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 88200000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 90900000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 103900000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 90900000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 70500000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 103900000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 26900000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 16400000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 4200000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 9800000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 4200000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 19100000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 9800000 USD · 2005-01-01 – 2005-06-30 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: 2005-11-01.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2004-12-31
  • Operating income: 4 of 11 periods available· newest 2004-12-31
  • Net income: 4 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2004-12-31
  • Total assets: 4 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2004-12-31
  • Current liabilities: 4 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2004-12-31
  • 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

    +15.7%

    Prior period

    USD 600.6 million

    –

    Current period

    USD 695.1 million

    –

    Exact inputs and evidence

    695100000 − 600600000 = 94500000 USD

    600600000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    695100000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +29.9%

    Prior period

    USD 43.5 million

    –

    Current period

    USD 56.5 million

    –

    Exact inputs and evidence

    56500000 − 43500000 = 13000000 USD

    43500000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    56500000 USD · 2004-01-01 – 2004-12-31

    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

    +44.4%

    Prior period

    USD 71 million

    –

    Current period

    USD 102.5 million

    –

    Exact inputs and evidence

    102500000 − 71000000 = 31500000 USD

    71000000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    102500000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +30.6%

    Prior period

    USD 20.6 million

    –

    Current period

    USD 26.9 million

    –

    Exact inputs and evidence

    26900000 − 20600000 = 6300000 USD

    20600000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    26900000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 695.1 million 100% of revenue
  • Operating costs Derived USD 568.8 million 82% of revenue
  • Operating income USD 126.3 million 18% of revenue
  • Tax, interest and other Derived USD 69.8 million 10% of revenue
  • Net income USD 56.5 million 8.1% of revenue

Cash

  • Operating cash flow USD 102.5 million 15% of revenue
  • Capital expenditure USD 26.9 million 3.9% of revenue
  • Free cash flow Derived USD 75.6 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 89%
  • 2002 9.3%85%
  • 2003 9.1%84%
  • 2004 10%82%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-31523200000 466100000 Derived 57100000 28500000 Derived 28600000 69500000 Derived
Source
2002 2002-01-01 – 2002-12-31502600000 424900000 Derived 77700000 46800000 Derived 30900000 62700000 Derived
Source
2003 2003-01-01 – 2003-12-31600600000 502200000 Derived 98400000 54900000 Derived 43500000 50400000 Derived
Source
2004 2004-01-01 – 2004-12-31695100000 568800000 Derived 126300000 69800000 Derived 56500000 75600000 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 695.1M 2004
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.750.7M563.0M375.4M187.7M0.02001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue523200000
2002Revenue502600000
2003Revenue600600000
2004Revenue695100000

Revenue growth

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

15.7% 2004
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.21.4%14.6%7.8%1.0%-5.8%2001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year-3.9%
2003Year over year19.5%
2004Year over year15.7%

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 18.2% 2004
Net margin 8.1% 2004
Free cash flow margin 10.9% 2004
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.19.6%14.7%9.8%4.9%0.0%2001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin10.9%
2002Operating margin15.5%
2003Operating margin16.4%
2004Operating margin18.2%
2001Net margin5.5%
2002Net margin6.1%
2003Net margin7.2%
2004Net margin8.1%
2001Free cash flow margin13.3%
2002Free cash flow margin12.5%
2003Free cash flow margin8.4%
2004Free cash flow margin10.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 102.5M 2004
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.121.5M91.1M60.8M30.4M0.02001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow112500000
2002Operating cash flow82200000
2003Operating cash flow71000000
2004Operating cash flow102500000

Free cash flow

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

USD 75.6M 2004
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.81.6M61.2M40.8M20.4M0.02001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow69500000
2002Free cash flow62700000
2003Free cash flow50400000
2004Free cash flow75600000

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
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.87× 2004
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.2.48×1.86×1.24×0.62×0.00×2001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities2.3×
2002Current assets / current liabilities1.99×
2003Current assets / current liabilities2.03×
2004Current assets / current liabilities1.87×

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
2001 2001-01-01 – 2001-12-31
USD 28.6 million
Exact value

Exact value: 28600000 USD

2001-01-01 – 2001-12-31: 28600000 USD Inspect Net Income Open source
Share or cite

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

USD 112.5 million
Exact value

Exact value: 112500000 USD

2001-01-01 – 2001-12-31: 112500000 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 43 million
Exact value

Exact value: 43000000 USD

2001-01-01 – 2001-12-31: 43000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 69.5 million
Calculation and evidence

112500000 − 43000000 USD

Exact free cash flow: 69500000 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
USD 30.9 million
Exact value

Exact value: 30900000 USD

2002-01-01 – 2002-12-31: 30900000 USD Inspect Net Income Open source
Share or cite

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

USD 82.2 million
Exact value

Exact value: 82200000 USD

2002-01-01 – 2002-12-31: 82200000 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 19.5 million
Exact value

Exact value: 19500000 USD

2002-01-01 – 2002-12-31: 19500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 62.7 million
Calculation and evidence

82200000 − 19500000 USD

Exact free cash flow: 62700000 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 43.5 million
Exact value

Exact value: 43500000 USD

2003-01-01 – 2003-12-31: 43500000 USD Inspect Net Income Open source
Share or cite

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

USD 71 million
Exact value

Exact value: 71000000 USD

2003-01-01 – 2003-12-31: 71000000 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 20.6 million
Exact value

Exact value: 20600000 USD

2003-01-01 – 2003-12-31: 20600000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 50.4 million
Calculation and evidence

71000000 − 20600000 USD

Exact free cash flow: 50400000 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 56.5 million
Exact value

Exact value: 56500000 USD

2004-01-01 – 2004-12-31: 56500000 USD Inspect Net Income Open source
Share or cite

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

USD 102.5 million
Exact value

Exact value: 102500000 USD

2004-01-01 – 2004-12-31: 102500000 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 26.9 million
Exact value

Exact value: 26900000 USD

2004-01-01 – 2004-12-31: 26900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 75.6 million
Calculation and evidence

102500000 − 26900000 USD

Exact free cash flow: 75600000 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001160726, 1160726, edgar:1160726

Also known as IMC INORGANIC CHEMICALS INC