PACKAGING DYNAMICS CORP

EDGAR

19 filing records in this dataset, filed from 2002-08-09 to 2006-04-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

94.7 million USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

3.2%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: 3025000 USD Source
  • Revenue: 94657000 USD Source

Operating cash flow

7.98 million USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7982000 USD Source

Free cash flow

4.14 million USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7982000 USD Source
  • Capital Expenditure: 3844000 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

369 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Revenue: 89055000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 93015000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 360960000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 268854000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 94657000 USD · 2006-01-01 – 2006-03-31 Source

Net income

6.86 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Net income: 1769000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: 1910000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: 8325000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 5701000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 560000 USD · 2006-01-01 – 2006-03-31 Source

Operating cash flow

16.4 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: 7030000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 3379000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 6022000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 7030000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 11841000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 6022000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 7982000 USD · 2006-01-01 – 2006-03-31 Source

Capital expenditure

10.1 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Capital expenditure: 2501000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 755000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 3797000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 2501000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 6990000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 3797000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 3844000 USD · 2006-01-01 – 2006-03-31 Source

Free cash flow

6.37 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: 7030000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 3379000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 6022000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 7030000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 11841000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 6022000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 7982000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 2501000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 755000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 3797000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 2501000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 6990000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 3797000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 3844000 USD · 2006-01-01 – 2006-03-31 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: 2006-04-28.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2005-12-31
  • Net income: 6 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2005-12-31
  • Total assets: 5 of 11 periods available· newest 2005-12-31
  • Total liabilities: 5 of 11 periods available· newest 2005-12-31
  • Current assets: 5 of 11 periods available· newest 2005-12-31
  • Current liabilities: 5 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-12-31
  • 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

    +18.4%

    Prior period

    USD 304.97 million

    –

    Current period

    USD 360.96 million

    –

    Exact inputs and evidence

    360960000 − 304973000 = 55987000 USD

    304973000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    360960000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -5.2%

    Prior period

    USD 8.78 million

    –

    Current period

    USD 8.33 million

    –

    Exact inputs and evidence

    8325000 − 8778000 = -453000 USD

    8778000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    8325000 USD · 2005-01-01 – 2005-12-31

    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

    -31.7%

    Prior period

    USD 17.33 million

    –

    Current period

    USD 11.84 million

    –

    Exact inputs and evidence

    11841000 − 17327000 = -5486000 USD

    17327000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    11841000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +14.9%

    Prior period

    USD 6.08 million

    –

    Current period

    USD 6.99 million

    –

    Exact inputs and evidence

    6990000 − 6081000 = 909000 USD

    6081000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    6990000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 360.96 million 100% of revenue
  • Cost of revenue USD 312.41 million 87% of revenue
  • Operating expenses USD 26.06 million 7.2% of revenue
  • Operating income USD 22.49 million 6.2% of revenue
  • Tax, interest and other Derived USD 14.17 million 3.9% of revenue
  • Net income USD 8.33 million 2.3% of revenue

Cash

  • Operating cash flow USD 11.84 million 3.3% of revenue
  • Capital expenditure USD 6.99 million 1.9% of revenue
  • Free cash flow Derived USD 4.85 million 1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net loss: net income was −2.3% of revenue.
  • 2001 93%
  • 2002 95%
  • 2003 Net loss: net income was −6% of revenue.
  • 2004 93%
  • 2005 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-31228342000 222382000 Derived 5960000 11160000 Derived -5200000 10460000 Derived
Source
2001 2001-01-01 – 2001-12-31212900000 198958000 Derived 13942000 11598000 Derived 2344000 16071000 Derived
Source
2002 2002-01-01 – 2002-12-31237430000 225480000 Derived 11950000 11019000 Derived 931000 19238000 Derived
Source
2003 2003-01-01 – 2003-12-31243444000 225665000 Derived 17779000 32499000 Derived -14720000 8717000 Derived
Source
2004 2004-01-01 – 2004-12-31304973000 282451000 Derived 22522000 13744000 Derived 8778000 11246000 Derived
Source
2005 2005-01-01 – 2005-12-31360960000 338469000 Derived 22491000 14166000 Derived 8325000 4851000 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 361M 2005
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.389.8M292.4M194.9M97.5M0.0200020032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue228342000
2001Revenue212900000
2002Revenue237430000
2003Revenue243444000
2004Revenue304973000
2005Revenue360960000

Revenue growth

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

18.4% 2005
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.27.8%18.5%9.3%-0.0%-9.3%200020032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-6.8%
2002Year over year11.5%
2003Year over year2.5%
2004Year over year25.3%
2005Year over year18.4%

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 6.2% 2005
Net margin 2.3% 2005
Free cash flow margin 1.3% 2005
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.9.2%5.1%1.0%-3.1%-7.2%200020032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin2.6%
2001Operating margin6.5%
2002Operating margin5%
2003Operating margin7.3%
2004Operating margin7.4%
2005Operating margin6.2%
2000Net margin-2.3%
2001Net margin1.1%
2002Net margin0.4%
2003Net margin-6%
2004Net margin2.9%
2005Net margin2.3%
2000Free cash flow margin4.6%
2001Free cash flow margin7.5%
2002Free cash flow margin8.1%
2003Free cash flow margin3.6%
2004Free cash flow margin3.7%
2005Free cash flow margin1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 11.8M 2005
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.23.2M17.4M11.6M5.8M0.0200020032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow12728000
2001Operating cash flow17493000
2002Operating cash flow21503000
2003Operating cash flow14989000
2004Operating cash flow17327000
2005Operating cash flow11841000

Free cash flow

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

USD 4.9M 2005
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.20.8M15.6M10.4M5.2M0.0200020032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow10460000
2001Free cash flow16071000
2002Free cash flow19238000
2003Free cash flow8717000
2004Free cash flow11246000
2005Free cash flow4851000

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.

75% 2005
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.85%64%43%21%0%2000-12-3120032005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets78.8%
2002Liabilities / assets72.5%
2003Liabilities / assets78%
2004Liabilities / assets78.2%
2005Liabilities / assets75%

Current assets to current liabilities

Current assets divided by current liabilities.

1.44× 2005
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.2.02×1.52×1.01×0.51×0.00×2000-12-3120032005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities1.87×
2002Current assets / current liabilities1.43×
2003Current assets / current liabilities1.44×
2004Current assets / current liabilities1.67×
2005Current assets / current liabilities1.44×

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
−USD 5.2 million
Exact value

Exact value: -5200000 USD

2000-01-01 – 2000-12-31: -5200000 USD Inspect Net Income Open source
Share or cite

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

USD 12.73 million
Exact value

Exact value: 12728000 USD

2000-01-01 – 2000-12-31: 12728000 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 2.27 million
Exact value

Exact value: 2268000 USD

2000-01-01 – 2000-12-31: 2268000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.46 million
Calculation and evidence

12728000 − 2268000 USD

Exact free cash flow: 10460000 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
USD 2.34 million
Exact value

Exact value: 2344000 USD

2001-01-01 – 2001-12-31: 2344000 USD Inspect Net Income Open source
Share or cite

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

USD 17.49 million
Exact value

Exact value: 17493000 USD

2001-01-01 – 2001-12-31: 17493000 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 1.42 million
Exact value

Exact value: 1422000 USD

2001-01-01 – 2001-12-31: 1422000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.07 million
Calculation and evidence

17493000 − 1422000 USD

Exact free cash flow: 16071000 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 931,000
Exact value

Exact value: 931000 USD

2002-01-01 – 2002-12-31: 931000 USD Inspect Net Income Open source
Share or cite

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

USD 21.5 million
Exact value

Exact value: 21503000 USD

2002-01-01 – 2002-12-31: 21503000 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 2.27 million
Exact value

Exact value: 2265000 USD

2002-01-01 – 2002-12-31: 2265000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.24 million
Calculation and evidence

21503000 − 2265000 USD

Exact free cash flow: 19238000 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 14.72 million
Exact value

Exact value: -14720000 USD

2003-01-01 – 2003-12-31: -14720000 USD Inspect Net Income Open source
Share or cite

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

USD 14.99 million
Exact value

Exact value: 14989000 USD

2003-01-01 – 2003-12-31: 14989000 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 6.27 million
Exact value

Exact value: 6272000 USD

2003-01-01 – 2003-12-31: 6272000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.72 million
Calculation and evidence

14989000 − 6272000 USD

Exact free cash flow: 8717000 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 8.78 million
Exact value

Exact value: 8778000 USD

2004-01-01 – 2004-12-31: 8778000 USD Inspect Net Income Open source
Share or cite

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

USD 17.33 million
Exact value

Exact value: 17327000 USD

2004-01-01 – 2004-12-31: 17327000 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 6.08 million
Exact value

Exact value: 6081000 USD

2004-01-01 – 2004-12-31: 6081000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.25 million
Calculation and evidence

17327000 − 6081000 USD

Exact free cash flow: 11246000 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 8.33 million
Exact value

Exact value: 8325000 USD

2005-01-01 – 2005-12-31: 8325000 USD Inspect Net Income Open source
Share or cite

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

USD 11.84 million
Exact value

Exact value: 11841000 USD

2005-01-01 – 2005-12-31: 11841000 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 6.99 million
Exact value

Exact value: 6990000 USD

2005-01-01 – 2005-12-31: 6990000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.85 million
Calculation and evidence

11841000 − 6990000 USD

Exact free cash flow: 4851000 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: 0001171159, 1171159, edgar:1171159