DIVERSEY, INC.

EDGAR

37 filing records in this dataset, filed from 2003-04-03 to 2011-08-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

876 million USD

2011-07-01 · USD

Exact inputs and evidence

Operating margin

10.07%

2011-07-01 · %

Exact inputs and evidence
  • Operating Income: 88228000 USD Source
  • Revenue: 876005000 USD Source

Operating cash flow

-33.7 million USD

2011-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -44071000 USD Source
  • Operating Cash Flow: -10394000 USD Source

Free cash flow

-57.7 million USD

2011-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -44071000 USD Source
  • Operating Cash Flow: -10394000 USD Source
  • Capital Expenditure: 38807000 USD Source
  • Capital Expenditure: 14755000 USD Source
Cash and cash equivalents
67 million USD Source
Exact value

67016000 USD

Long-term debt including current maturities
1.22 billion USD Source
Exact value

1220571000 USD

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: 2011-08-08.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2010-12-31
  • Operating income: 10 of 11 periods available· newest 2010-12-31
  • Net income: 10 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2010-12-31
  • Total assets: 10 of 11 periods available· newest 2010-12-31
  • Total liabilities: 10 of 11 periods available· newest 2010-12-31
  • Current assets: 10 of 11 periods available· newest 2010-12-31
  • Current liabilities: 10 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2010-12-31
  • Long-term debt including current maturities: 10 of 11 periods available· newest 2010-12-31
  • 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

    +0.5%

    Prior period

    USD 3.11 billion

    –

    Current period

    USD 3.13 billion

    –

    Exact inputs and evidence

    3127677000 − 3110881000 = 16796000 USD

    3110881000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    3127677000 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +717.9%

    Prior period

    USD 7.87 million

    –

    Current period

    USD 64.36 million

    –

    Exact inputs and evidence

    64360000 − 7869000 = 56491000 USD

    7869000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    64360000 USD · 2010-01-01 – 2010-12-31

    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

    +22.6%

    Prior period

    USD 122.77 million

    –

    Current period

    USD 150.52 million

    –

    Exact inputs and evidence

    150518000 − 122767000 = 27751000 USD

    122767000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    150518000 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +11.9%

    Prior period

    USD 68.69 million

    –

    Current period

    USD 76.84 million

    –

    Exact inputs and evidence

    76838000 − 68689000 = 8149000 USD

    68689000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    76838000 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 3.13 billion 100% of revenue
  • Cost of revenue USD 1.8 billion 58% of revenue
  • Operating expenses USD 1.07 billion 34% of revenue
  • Operating income USD 257.95 million 8.2% of revenue
  • Tax, interest and other Derived USD 193.59 million 6.2% of revenue
  • Net income USD 64.36 million 2.1% of revenue

Cash

  • Operating cash flow USD 150.52 million 4.8% of revenue
  • Capital expenditure USD 76.84 million 2.5% of revenue
  • Free cash flow Derived USD 73.68 million 2.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 94%
  • 2003 96%
  • 2004 95%
  • 2004 96%
  • 2005 Net loss: net income was −5.7% of revenue.
  • 2006 Operating loss: operating costs were 104% of revenue.
  • 2007 Net loss: net income was −2.8% of revenue.
  • 2008 Net loss: net income was −0.4% of revenue.
  • 2009 94%
  • 2010 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-06-30 – 2001-06-291132833000 1067864000 Derived 64969000 32362000 Derived 32607000 114083000 Derived
Source
2003 2002-01-04 – 2003-01-032147932000 2058714000 Derived 89218000 59650000 Derived 29568000 157038000 Derived
Source
2004 2003-01-03 – 2004-01-022903069000 2751170000 Derived 151899000 127758000 Derived 24141000 176838000 Derived
Source
2004 2004-01-01 – 2004-12-312849681000 2729685000 Derived 119996000 106330000 Derived 13666000 105249000 Derived
Source
2005 2004-12-31 – 2005-12-302948522000 2871053000 Derived 77469000 244066000 Derived -166597000 61789000 Derived
Source
2006 2005-12-30 – 2006-12-292839268000 2963596000 Derived -124328000 -242610000 Derived 118282000 -92073000 Derived
Source
2007 2006-12-29 – 2007-12-283041740000 2974630000 Derived 67110000 153741000 Derived -86631000 -69779000 Derived
Source
2008 2008-01-01 – 2008-12-313315877000 3182182000 Derived 133695000 145457000 Derived -11762000 -48818000 Derived
Source
2009 2009-01-01 – 2009-12-313110881000 2913270000 Derived 197611000 189742000 Derived 7869000 54078000 Derived
Source
2010 2010-01-01 – 2010-12-313127677000 2869724000 Derived 257953000 193593000 Derived 64360000 73680000 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 3.1B 2010
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.3.6B2.7B1.8B895.3M0.0200120062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue1132833000
2003Revenue2147932000
2004Revenue2903069000
2004Revenue2849681000
2005Revenue2948522000
2006Revenue2839268000
2007Revenue3041740000
2008Revenue3315877000
2009Revenue3110881000
2010Revenue3127677000

Revenue growth

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

0.5% 2010
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.38%26%14%2%-9%200120062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over year35.2%
2004Year over year-1.8%
2005Year over year3.5%
2006Year over year-3.7%
2007Year over year7.1%
2008Year over year9%
2009Year over year-6.2%
2010Year over year0.5%

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 8.2% 2010
Net margin 2.1% 2010
Free cash flow margin 2.4% 2010
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.11.3%6.8%2.2%-2.3%-6.9%200120062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin5.7%
2003Operating margin4.2%
2004Operating margin5.2%
2004Operating margin4.2%
2005Operating margin2.6%
2006Operating margin-4.4%
2007Operating margin2.2%
2008Operating margin4%
2009Operating margin6.4%
2010Operating margin8.2%
2001Net margin2.9%
2003Net margin1.4%
2004Net margin0.8%
2004Net margin0.5%
2005Net margin-5.7%
2006Net margin4.2%
2007Net margin-2.8%
2008Net margin-0.4%
2009Net margin0.3%
2010Net margin2.1%
2001Free cash flow margin10.1%
2003Free cash flow margin7.3%
2004Free cash flow margin6.1%
2004Free cash flow margin3.7%
2005Free cash flow margin2.1%
2006Free cash flow margin-3.2%
2007Free cash flow margin-2.3%
2008Free cash flow margin-1.5%
2009Free cash flow margin1.7%
2010Free cash flow margin2.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 150.5M 2010
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.298.3M216.4M134.6M52.8M-29.1M200120062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow141588000
2003Operating cash flow231020000
2004Operating cash flow275678000
2004Operating cash flow198776000
2005Operating cash flow135170000
2006Operating cash flow-6492000
2007Operating cash flow33296000
2008Operating cash flow49197000
2009Operating cash flow122767000
2010Operating cash flow150518000

Free cash flow

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

USD 73.7M 2010
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.198.4M120.4M42.4M-35.6M-113.6M200120062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow114083000
2003Free cash flow157038000
2004Free cash flow176838000
2004Free cash flow105249000
2005Free cash flow61789000
2006Free cash flow-92073000
2007Free cash flow-69779000
2008Free cash flow-48818000
2009Free cash flow54078000
2010Free cash flow73680000

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.

76.4% 2010
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.86%65%43%22%0%200120062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets75.2%
2003Liabilities / assets75.4%
2004Liabilities / assets72.9%
2004Liabilities / assets71%
2005Liabilities / assets78%
2006Liabilities / assets71.4%
2007Liabilities / assets72.1%
2008Liabilities / assets77.7%
2009Liabilities / assets79.9%
2010Liabilities / assets76.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.43× 2010
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.1.65×1.23×0.82×0.41×0.00×200120062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities1×
2003Current assets / current liabilities1.19×
2004Current assets / current liabilities1.11×
2004Current assets / current liabilities1.06×
2005Current assets / current liabilities1.35×
2006Current assets / current liabilities1.27×
2007Current assets / current liabilities1.28×
2008Current assets / current liabilities1.29×
2009Current assets / current liabilities1.52×
2010Current assets / current liabilities1.43×

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 2000-06-30 – 2001-06-29
USD 32.61 million
Exact value

Exact value: 32607000 USD

2000-06-30 – 2001-06-29: 32607000 USD Inspect Net Income Open source
Share or cite

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

USD 141.59 million
Exact value

Exact value: 141588000 USD

2000-06-30 – 2001-06-29: 141588000 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 27.51 million
Exact value

Exact value: 27505000 USD

2000-06-30 – 2001-06-29: 27505000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 114.08 million
Calculation and evidence

141588000 − 27505000 USD

Exact free cash flow: 114083000 USD

Share or cite

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

2003 2002-01-04 – 2003-01-03
USD 29.57 million
Exact value

Exact value: 29568000 USD

2002-01-04 – 2003-01-03: 29568000 USD Inspect Net Income Open source
Share or cite

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

USD 231.02 million
Exact value

Exact value: 231020000 USD

2002-01-04 – 2003-01-03: 231020000 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 73.98 million
Exact value

Exact value: 73982000 USD

2002-01-04 – 2003-01-03: 73982000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 157.04 million
Calculation and evidence

231020000 − 73982000 USD

Exact free cash flow: 157038000 USD

Share or cite

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

2004 2003-01-03 – 2004-01-02
USD 24.14 million
Exact value

Exact value: 24141000 USD

2003-01-03 – 2004-01-02: 24141000 USD Inspect Net Income Open source
Share or cite

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

USD 275.68 million
Exact value

Exact value: 275678000 USD

2003-01-03 – 2004-01-02: 275678000 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 98.84 million
Exact value

Exact value: 98840000 USD

2003-01-03 – 2004-01-02: 98840000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 176.84 million
Calculation and evidence

275678000 − 98840000 USD

Exact free cash flow: 176838000 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 13.67 million
Exact value

Exact value: 13666000 USD

2004-01-01 – 2004-12-31: 13666000 USD Inspect Net Income Open source
Share or cite

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

USD 198.78 million
Exact value

Exact value: 198776000 USD

2004-01-01 – 2004-12-31: 198776000 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 93.53 million
Exact value

Exact value: 93527000 USD

2004-01-01 – 2004-12-31: 93527000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 105.25 million
Calculation and evidence

198776000 − 93527000 USD

Exact free cash flow: 105249000 USD

Share or cite

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

2005 2004-12-31 – 2005-12-30
−USD 166.6 million
Exact value

Exact value: -166597000 USD

2004-12-31 – 2005-12-30: -166597000 USD Inspect Net Income Open source
Share or cite

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

USD 135.17 million
Exact value

Exact value: 135170000 USD

2004-12-31 – 2005-12-30: 135170000 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 73.38 million
Exact value

Exact value: 73381000 USD

2004-12-31 – 2005-12-30: 73381000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 61.79 million
Calculation and evidence

135170000 − 73381000 USD

Exact free cash flow: 61789000 USD

Share or cite

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

2006 2005-12-30 – 2006-12-29
USD 118.28 million
Exact value

Exact value: 118282000 USD

2005-12-30 – 2006-12-29: 118282000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.49 million
Exact value

Exact value: -6492000 USD

2005-12-30 – 2006-12-29: -6492000 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 85.58 million
Exact value

Exact value: 85581000 USD

2005-12-30 – 2006-12-29: 85581000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 92.07 million
Calculation and evidence

-6492000 − 85581000 USD

Exact free cash flow: -92073000 USD

Share or cite

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

2007 2006-12-29 – 2007-12-28
−USD 86.63 million
Exact value

Exact value: -86631000 USD

2006-12-29 – 2007-12-28: -86631000 USD Inspect Net Income Open source
Share or cite

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

USD 33.3 million
Exact value

Exact value: 33296000 USD

2006-12-29 – 2007-12-28: 33296000 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 103.08 million
Exact value

Exact value: 103075000 USD

2006-12-29 – 2007-12-28: 103075000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 69.78 million
Calculation and evidence

33296000 − 103075000 USD

Exact free cash flow: -69779000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 11.76 million
Exact value

Exact value: -11762000 USD

2008-01-01 – 2008-12-31: -11762000 USD Inspect Net Income Open source
Share or cite

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

USD 49.2 million
Exact value

Exact value: 49197000 USD

2008-01-01 – 2008-12-31: 49197000 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 98.02 million
Exact value

Exact value: 98015000 USD

2008-01-01 – 2008-12-31: 98015000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.82 million
Calculation and evidence

49197000 − 98015000 USD

Exact free cash flow: -48818000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 7.87 million
Exact value

Exact value: 7869000 USD

2009-01-01 – 2009-12-31: 7869000 USD Inspect Net Income Open source
Share or cite

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

USD 122.77 million
Exact value

Exact value: 122767000 USD

2009-01-01 – 2009-12-31: 122767000 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 68.69 million
Exact value

Exact value: 68689000 USD

2009-01-01 – 2009-12-31: 68689000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 54.08 million
Calculation and evidence

122767000 − 68689000 USD

Exact free cash flow: 54078000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 64.36 million
Exact value

Exact value: 64360000 USD

2010-01-01 – 2010-12-31: 64360000 USD Inspect Net Income Open source
Share or cite

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

USD 150.52 million
Exact value

Exact value: 150518000 USD

2010-01-01 – 2010-12-31: 150518000 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 76.84 million
Exact value

Exact value: 76838000 USD

2010-01-01 – 2010-12-31: 76838000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 73.68 million
Calculation and evidence

150518000 − 76838000 USD

Exact free cash flow: 73680000 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001175757, 1175757, edgar:1175757

Also known as DIVERSEY INC, JOHNSONDIVERSEY INC