VERTIS INC

EDGAR

26 filing records in this dataset, filed from 2002-11-13 to 2008-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

312 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

-1.36%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: -4237000 USD Source
  • Revenue: 311994000 USD Source

Operating cash flow

-31.9 million USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -42223000 USD Source
  • Operating Cash Flow: -10372000 USD Source

Free cash flow

-38.3 million USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -42223000 USD Source
  • Operating Cash Flow: -10372000 USD Source
  • Capital Expenditure: 13900000 USD Source
  • Capital Expenditure: 7407000 USD Source
Cash and cash equivalents
1.52 million USD Source
Exact value

1519000 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

1.32 billion USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Revenue: 319310000 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 1365154000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 982106000 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 303705000 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 311994000 USD · 2008-04-01 – 2008-06-30 Source

Net income

-364 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: -24892000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -326745000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -69819000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -40980000 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -40867000 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

-51 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: 2298000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 26225000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 17496000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 2298000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -10372000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -42223000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -10372000 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

45 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Capital expenditure: 51177000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 32796000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 63914000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 51177000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 7407000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 13900000 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 7407000 USD · 2008-01-01 – 2008-03-31 Source

Free cash flow

-96 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: 2298000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 26225000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 17496000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 2298000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -10372000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -42223000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -10372000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 51177000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 32796000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 63914000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 51177000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 7407000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 13900000 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 7407000 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: 8 of 11 periods available· newest 2007-12-31
  • Operating income: 8 of 11 periods available· newest 2007-12-31
  • Net income: 8 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: 7 of 11 periods available· newest 2007-12-31
  • Total liabilities: 7 of 11 periods available· newest 2007-12-31
  • Current assets: 7 of 11 periods available· newest 2007-12-31
  • Current liabilities: 7 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 8 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

    -7%

    Prior period

    USD 1.47 billion

    –

    Current period

    USD 1.37 billion

    –

    Exact inputs and evidence

    1365154000 − 1468661000 = -103507000 USD

    1468661000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1365154000 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

    −USD 300.55 million

    Prior period

    −USD 26.2 million

    –

    Current period

    −USD 326.75 million

    –

    Exact inputs and evidence

    -326745000 − -26195000 = -300550000 USD

    -26195000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -326745000 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

    +49.7%

    Prior period

    USD 11.69 million

    –

    Current period

    USD 17.5 million

    –

    Exact inputs and evidence

    17496000 − 11690000 = 5806000 USD

    11690000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    17496000 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

    +36.2%

    Prior period

    USD 46.94 million

    –

    Current period

    USD 63.91 million

    –

    Exact inputs and evidence

    63914000 − 46936000 = 16978000 USD

    46936000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    63914000 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 1.37 billion 100% of revenue
  • Operating costs Derived USD 1.55 billion 113% of revenue
  • Operating income −USD 183.78 million −13% of revenue
  • Tax, interest and other Derived USD 142.97 million 10% of revenue
  • Net income −USD 326.75 million −24% of revenue

Cash

  • Operating cash flow USD 17.5 million 1.3% of revenue
  • Capital expenditure USD 63.91 million 4.7% of revenue
  • Free cash flow Derived −USD 46.42 million −3.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net loss: net income was −1.3% of revenue.
  • 2001 Net loss: net income was −3% of revenue.
  • 2002 Net loss: net income was −7.2% of revenue.
  • 2003 Net loss: net income was −6.6% of revenue.
  • 2004 Net loss: net income was −0.8% of revenue.
  • 2005 Net loss: net income was −12% of revenue.
  • 2006 Net loss: net income was −1.8% of revenue.
  • 2007 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-311986422000 1863141000 Derived 123281000 148493000 Derived -25212000 -70317000 Derived
Source
2001 2001-01-01 – 2001-12-311851058000 1780447000 Derived 70611000 125474000 Derived -54863000 62710000 Derived
Source
2002 2002-01-01 – 2002-12-311675231000 1551767000 Derived 123464000 243610000 Derived -120146000 55561000 Derived
Source
2003 2003-01-01 – 2003-12-311448475000 1366336000 Derived 82139000 178064000 Derived -95925000 51750000 Derived
Source
2004 2004-01-01 – 2004-12-311474359000 1364841000 Derived 109518000 120651000 Derived -11133000 3814000 Derived
Source
2005 2005-01-01 – 2005-12-311470088000 1369925000 Derived 100163000 273393000 Derived -173230000 -34472000 Derived
Source
2006 2006-01-01 – 2006-12-311468661000 1378097000 Derived 90564000 116759000 Derived -26195000 -35246000 Derived
Source
2007 2007-01-01 – 2007-12-311365154000 1548931000 Derived -183777000 142968000 Derived -326745000 -46418000 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 1.4B 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.2.1B1.6B1.1B536.3M0.0200020042007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1986422000
2001Revenue1851058000
2002Revenue1675231000
2003Revenue1448475000
2004Revenue1474359000
2005Revenue1470088000
2006Revenue1468661000
2007Revenue1365154000

Revenue growth

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

-7% 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.3.0%-1.4%-5.9%-10.3%-14.8%200020042007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-6.8%
2002Year over year-9.5%
2003Year over year-13.5%
2004Year over year1.8%
2005Year over year-0.3%
2006Year over year-0.1%
2007Year over year-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 -13.5% 2007
Net margin -23.9% 2007
Free cash flow margin -3.4% 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.9.9%0.8%-8.3%-17.3%-26.4%200020042007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin6.2%
2001Operating margin3.8%
2002Operating margin7.4%
2003Operating margin5.7%
2004Operating margin7.4%
2005Operating margin6.8%
2006Operating margin6.2%
2007Operating margin-13.5%
2000Net margin-1.3%
2001Net margin-3%
2002Net margin-7.2%
2003Net margin-6.6%
2004Net margin-0.8%
2005Net margin-11.8%
2006Net margin-1.8%
2007Net margin-23.9%
2000Free cash flow margin-3.5%
2001Free cash flow margin3.4%
2002Free cash flow margin3.3%
2003Free cash flow margin3.6%
2004Free cash flow margin0.3%
2005Free cash flow margin-2.3%
2006Free cash flow margin-2.4%
2007Free cash flow margin-3.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 17.5M 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.140.8M105.6M70.4M35.2M0.0200020042007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow69502000
2001Operating cash flow130370000
2002Operating cash flow96719000
2003Operating cash flow89046000
2004Operating cash flow47545000
2005Operating cash flow5693000
2006Operating cash flow11690000
2007Operating cash flow17496000

Free cash flow

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

USD -46.4M 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.73.4M34.8M-3.8M-42.4M-81.0M200020042007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-70317000
2001Free cash flow62710000
2002Free cash flow55561000
2003Free cash flow51750000
2004Free cash flow3814000
2005Free cash flow-34472000
2006Free cash flow-35246000
2007Free cash flow-46418000

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.

265.7% 2007
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.287%215%143%72%0%2000-12-3120042007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets111.1%
2002Liabilities / assets122%
2003Liabilities / assets129.8%
2004Liabilities / assets133.2%
2005Liabilities / assets160.3%
2006Liabilities / assets165.1%
2007Liabilities / assets265.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.43× 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.1.00×0.75×0.50×0.25×0.00×2000-12-3120042007
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 liabilities0.88×
2002Current assets / current liabilities0.92×
2003Current assets / current liabilities0.81×
2004Current assets / current liabilities0.78×
2005Current assets / current liabilities0.76×
2006Current assets / current liabilities0.85×
2007Current assets / current liabilities0.43×

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
2000 2000-01-01 – 2000-12-31
−USD 25.21 million
Exact value

Exact value: -25212000 USD

2000-01-01 – 2000-12-31: -25212000 USD Inspect Net Income Open source
Share or cite

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

USD 69.5 million
Exact value

Exact value: 69502000 USD

2000-01-01 – 2000-12-31: 69502000 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 139.82 million
Exact value

Exact value: 139819000 USD

2000-01-01 – 2000-12-31: 139819000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 70.32 million
Calculation and evidence

69502000 − 139819000 USD

Exact free cash flow: -70317000 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 54.86 million
Exact value

Exact value: -54863000 USD

2001-01-01 – 2001-12-31: -54863000 USD Inspect Net Income Open source
Share or cite

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

USD 130.37 million
Exact value

Exact value: 130370000 USD

2001-01-01 – 2001-12-31: 130370000 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 67.66 million
Exact value

Exact value: 67660000 USD

2001-01-01 – 2001-12-31: 67660000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 62.71 million
Calculation and evidence

130370000 − 67660000 USD

Exact free cash flow: 62710000 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 120.15 million
Exact value

Exact value: -120146000 USD

2002-01-01 – 2002-12-31: -120146000 USD Inspect Net Income Open source
Share or cite

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

USD 96.72 million
Exact value

Exact value: 96719000 USD

2002-01-01 – 2002-12-31: 96719000 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 41.16 million
Exact value

Exact value: 41158000 USD

2002-01-01 – 2002-12-31: 41158000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 55.56 million
Calculation and evidence

96719000 − 41158000 USD

Exact free cash flow: 55561000 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 95.93 million
Exact value

Exact value: -95925000 USD

2003-01-01 – 2003-12-31: -95925000 USD Inspect Net Income Open source
Share or cite

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

USD 89.05 million
Exact value

Exact value: 89046000 USD

2003-01-01 – 2003-12-31: 89046000 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 37.3 million
Exact value

Exact value: 37296000 USD

2003-01-01 – 2003-12-31: 37296000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51.75 million
Calculation and evidence

89046000 − 37296000 USD

Exact free cash flow: 51750000 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 11.13 million
Exact value

Exact value: -11133000 USD

2004-01-01 – 2004-12-31: -11133000 USD Inspect Net Income Open source
Share or cite

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

USD 47.55 million
Exact value

Exact value: 47545000 USD

2004-01-01 – 2004-12-31: 47545000 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 43.73 million
Exact value

Exact value: 43731000 USD

2004-01-01 – 2004-12-31: 43731000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.81 million
Calculation and evidence

47545000 − 43731000 USD

Exact free cash flow: 3814000 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 173.23 million
Exact value

Exact value: -173230000 USD

2005-01-01 – 2005-12-31: -173230000 USD Inspect Net Income Open source
Share or cite

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

USD 5.69 million
Exact value

Exact value: 5693000 USD

2005-01-01 – 2005-12-31: 5693000 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 40.17 million
Exact value

Exact value: 40165000 USD

2005-01-01 – 2005-12-31: 40165000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.47 million
Calculation and evidence

5693000 − 40165000 USD

Exact free cash flow: -34472000 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 26.2 million
Exact value

Exact value: -26195000 USD

2006-01-01 – 2006-12-31: -26195000 USD Inspect Net Income Open source
Share or cite

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

USD 11.69 million
Exact value

Exact value: 11690000 USD

2006-01-01 – 2006-12-31: 11690000 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 46.94 million
Exact value

Exact value: 46936000 USD

2006-01-01 – 2006-12-31: 46936000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.25 million
Calculation and evidence

11690000 − 46936000 USD

Exact free cash flow: -35246000 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 326.75 million
Exact value

Exact value: -326745000 USD

2007-01-01 – 2007-12-31: -326745000 USD Inspect Net Income Open source
Share or cite

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

USD 17.5 million
Exact value

Exact value: 17496000 USD

2007-01-01 – 2007-12-31: 17496000 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 63.91 million
Exact value

Exact value: 63914000 USD

2007-01-01 – 2007-12-31: 63914000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 46.42 million
Calculation and evidence

17496000 − 63914000 USD

Exact free cash flow: -46418000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001178717, 1178717, edgar:1178717