PLASTIPAK HOLDINGS INC

EDGAR

16 filing records in this dataset, filed from 2002-03-19 to 2005-09-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

328 million USD

2005-07-30 · USD

Exact inputs and evidence

Operating margin

4.29%

2005-07-30 · %

Exact inputs and evidence
  • Operating Income: 14070790 USD Source
  • Revenue: 327827527 USD Source
Cash and cash equivalents
10.2 million USD Source
Exact value

10199478 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-09-13.

Financial data available through: 2004-10-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-10-30
  • Operating income: 5 of 11 periods available· newest 2004-10-30
  • Net income: 5 of 11 periods available· newest 2004-10-30
  • Operating cash flow: 5 of 11 periods available· newest 2004-10-30
  • Capital expenditure: 5 of 11 periods available· newest 2004-10-30
  • Total assets: 3 of 11 periods available· newest 2004-10-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2004-10-30
  • Current liabilities: 3 of 11 periods available· newest 2004-10-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-10-30
  • 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

    +11.8%

    Prior period

    USD 897.83 million

    –

    Current period

    USD 1 billion

    –

    Exact inputs and evidence

    1004045186 − 897828780 = 106216406 USD

    897828780 USD · 2002-11-02 – 2003-11-01

    Inspect prior input Prior source

    1004045186 USD · 2003-10-31 – 2004-10-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +110.7%

    Prior period

    USD 4.36 million

    –

    Current period

    USD 9.19 million

    –

    Exact inputs and evidence

    9189969 − 4361056 = 4828913 USD

    4361056 USD · 2002-11-02 – 2003-11-01

    Inspect prior input Prior source

    9189969 USD · 2003-10-31 – 2004-10-30

    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

    +27.3%

    Prior period

    USD 75.44 million

    –

    Current period

    USD 96.06 million

    –

    Exact inputs and evidence

    96064864 − 75443279 = 20621585 USD

    75443279 USD · 2002-11-02 – 2003-11-01

    Inspect prior input Prior source

    96064864 USD · 2003-10-31 – 2004-10-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +9.8%

    Prior period

    USD 100.81 million

    –

    Current period

    USD 110.67 million

    –

    Exact inputs and evidence

    110671651 − 100813016 = 9858635 USD

    100813016 USD · 2002-11-02 – 2003-11-01

    Inspect prior input Prior source

    110671651 USD · 2003-10-31 – 2004-10-30

    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 2003-10-31 – 2004-10-30

  • Revenue USD 1 billion 100% of revenue
  • Operating costs Derived USD 954.34 million 95% of revenue
  • Operating income USD 49.71 million 5% of revenue
  • Tax, interest and other Derived USD 40.52 million 4% of revenue
  • Net income USD 9.19 million 0.9% of revenue

Cash

  • Operating cash flow USD 96.06 million 9.6% of revenue
  • Capital expenditure USD 110.67 million 11% of revenue
  • Free cash flow Derived −USD 14.61 million −1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 96%
  • 2001 96%
  • 2002 94%
  • 2003 95%
  • 2004 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-11-03 – 2000-11-02701872292 676649563 Derived 25222729 20304489 Derived 4918240 20919004 Derived
Source
2001 2000-11-03 – 2001-11-02809774598 773489922 Derived 36284676 29137300 Derived 7147376 -6629462 Derived
Source
2002 2001-11-03 – 2002-11-02812190068 765506783 Derived 46683285 38090475 Derived 8592810 -30288703 Derived
Source
2003 2002-11-02 – 2003-11-01897828780 852634683 Derived 45194097 40833041 Derived 4361056 -25369737 Derived
Source
2004 2003-10-31 – 2004-10-301004045186 954335436 Derived 49709750 40519781 Derived 9189969 -14606787 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 1B 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.1.1B813.3M542.2M271.1M0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue701872292
2001Revenue809774598
2002Revenue812190068
2003Revenue897828780
2004Revenue1004045186

Revenue growth

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

11.8% 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.16.6%12.5%8.3%4.2%0.0%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year15.4%
2002Year over year0.3%
2003Year over year10.5%
2004Year over year11.8%

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 5% 2004
Net margin 0.9% 2004
Free cash flow margin -1.5% 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.6.5%3.8%1.0%-1.7%-4.5%20002001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin3.6%
2001Operating margin4.5%
2002Operating margin5.7%
2003Operating margin5%
2004Operating margin5%
2000Net margin0.7%
2001Net margin0.9%
2002Net margin1.1%
2003Net margin0.5%
2004Net margin0.9%
2000Free cash flow margin3%
2001Free cash flow margin-0.8%
2002Free cash flow margin-3.7%
2003Free cash flow margin-2.8%
2004Free cash flow margin-1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 96.1M 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.103.8M77.8M51.9M25.9M0.020002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow75613079
2001Operating cash flow43839595
2002Operating cash flow51859592
2003Operating cash flow75443279
2004Operating cash flow96064864

Free cash flow

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

USD -14.6M 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.25.0M10.2M-4.7M-19.5M-34.4M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow20919004
2001Free cash flow-6629462
2002Free cash flow-30288703
2003Free cash flow-25369737
2004Free cash flow-14606787

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
2000-11-02Liabilities / assetsNot reportedNo source recorded
2001-11-02Liabilities / assetsNot reportedNo source recorded
2002-11-02Liabilities / assetsNot reported
2003-11-01Liabilities / assetsNot reported
2004-10-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.14× 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.1.87×1.40×0.93×0.47×0.00×2000-11-022001-11-02200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-11-02Current assets / current liabilitiesNot reportedNo source recorded
2001-11-02Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.73×
2003Current assets / current liabilities1.36×
2004Current assets / current liabilities1.14×

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 1999-11-03 – 2000-11-02
USD 4.92 million
Exact value

Exact value: 4918240 USD

1999-11-03 – 2000-11-02: 4918240 USD Inspect Net Income Open source
Share or cite

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

USD 75.61 million
Exact value

Exact value: 75613079 USD

1999-11-03 – 2000-11-02: 75613079 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 54.69 million
Exact value

Exact value: 54694075 USD

1999-11-03 – 2000-11-02: 54694075 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.92 million
Calculation and evidence

75613079 − 54694075 USD

Exact free cash flow: 20919004 USD

Share or cite

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

2001 2000-11-03 – 2001-11-02
USD 7.15 million
Exact value

Exact value: 7147376 USD

2000-11-03 – 2001-11-02: 7147376 USD Inspect Net Income Open source
Share or cite

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

USD 43.84 million
Exact value

Exact value: 43839595 USD

2000-11-03 – 2001-11-02: 43839595 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 50.47 million
Exact value

Exact value: 50469057 USD

2000-11-03 – 2001-11-02: 50469057 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.63 million
Calculation and evidence

43839595 − 50469057 USD

Exact free cash flow: -6629462 USD

Share or cite

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

2002 2001-11-03 – 2002-11-02
USD 8.59 million
Exact value

Exact value: 8592810 USD

2001-11-03 – 2002-11-02: 8592810 USD Inspect Net Income Open source
Share or cite

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

USD 51.86 million
Exact value

Exact value: 51859592 USD

2001-11-03 – 2002-11-02: 51859592 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 82.15 million
Exact value

Exact value: 82148295 USD

2001-11-03 – 2002-11-02: 82148295 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 30.29 million
Calculation and evidence

51859592 − 82148295 USD

Exact free cash flow: -30288703 USD

Share or cite

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

2003 2002-11-02 – 2003-11-01
USD 4.36 million
Exact value

Exact value: 4361056 USD

2002-11-02 – 2003-11-01: 4361056 USD Inspect Net Income Open source
Share or cite

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

USD 75.44 million
Exact value

Exact value: 75443279 USD

2002-11-02 – 2003-11-01: 75443279 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 100.81 million
Exact value

Exact value: 100813016 USD

2002-11-02 – 2003-11-01: 100813016 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.37 million
Calculation and evidence

75443279 − 100813016 USD

Exact free cash flow: -25369737 USD

Share or cite

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

2004 2003-10-31 – 2004-10-30
USD 9.19 million
Exact value

Exact value: 9189969 USD

2003-10-31 – 2004-10-30: 9189969 USD Inspect Net Income Open source
Share or cite

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

USD 96.06 million
Exact value

Exact value: 96064864 USD

2003-10-31 – 2004-10-30: 96064864 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 110.67 million
Exact value

Exact value: 110671651 USD

2003-10-31 – 2004-10-30: 110671651 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.61 million
Calculation and evidence

96064864 − 110671651 USD

Exact free cash flow: -14606787 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001161738, 1161738, edgar:1161738