EXOPACK HOLDING CORP

EDGAR

31 filing records in this dataset, filed from 2007-04-02 to 2013-08-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

220 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

4.9%

2011 Q3 · %

Exact inputs and evidence
  • Operating Income: 10757000 USD Source
  • Revenue: 219644000 USD Source

Operating cash flow

7.18 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8236000 USD Source
  • Operating Cash Flow: -15418000 USD Source

Free cash flow

-2.7 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8236000 USD Source
  • Operating Cash Flow: -15418000 USD Source
  • Capital Expenditure: 34779000 USD Source
  • Capital Expenditure: 24900000 USD Source
Cash and cash equivalents
1.31 million USD Source
Exact value

1311000 USD

Long-term debt including current maturities
Not available
Shares outstanding
1 shares Source
Exact value

1 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 1 shares · 2012-06-30· Source
  • 1 shares · 2013-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

880 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 785086000 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 569207000 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 224481000 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 219767000 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 219644000 USD · 2011-07-01 – 2011-09-30 Source

Net income

-21 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Net income: -7425000 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -25088000 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -17377000 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -2034000 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -3797000 USD · 2013-04-01 – 2013-06-30 Source

Operating cash flow

31.7 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Operating cash flow: 14285000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 5290000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 19411000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 14285000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 5286000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 17582000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 5286000 USD · 2013-01-01 – 2013-03-31 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: 2013-08-08.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2010-12-31
  • Operating income: 7 of 11 periods available· newest 2012-12-31
  • Net income: 7 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2009-12-31
  • Total assets: 7 of 11 periods available· newest 2012-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2012-12-31
  • Current liabilities: 7 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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.

  • Net income

    −USD 6.43 million

    Prior period

    −USD 18.66 million

    –

    Current period

    −USD 25.09 million

    –

    Exact inputs and evidence

    -25088000 − -18659000 = -6429000 USD

    -18659000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -25088000 USD · 2012-01-01 – 2012-12-31

    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

    +833.2%

    Prior period

    USD 2.08 million

    –

    Current period

    USD 19.41 million

    –

    Exact inputs and evidence

    19411000 − 2080000 = 17331000 USD

    2080000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    19411000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue, Capital expenditure.

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 785.09 million 100% of revenue
  • Operating costs Derived USD 750.66 million 96% of revenue
  • Operating income USD 34.43 million 4.4% of revenue
  • Tax, interest and other Derived USD 37.2 million 4.7% of revenue
  • Net income −USD 2.77 million −0.4% of revenue

Cash

  • Operating cash flow USD 29.6 million 3.8% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Net loss: net income was −0.7% of revenue.
  • 2007 Net loss: net income was −0.6% of revenue.
  • 2008 Net loss: net income was −0.8% of revenue.
  • 2009 Net loss: net income was −0.9% of revenue.
  • 2010 Net loss: net income was −0.4% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-31655423000 631370000 Derived 24053000 28944000 Derived -4891000 Unavailable
Source
2007 2007-01-01 – 2007-12-31676073000 653183000 Derived 22890000 26795000 Derived -3905000 -10435000 Derived
Source
2008 2008-01-01 – 2008-12-31781732000 756703000 Derived 25029000 31147000 Derived -6118000 -6190000 Derived
Source
2009 2009-01-01 – 2009-12-31673733000 652658000 Derived 21075000 27010000 Derived -5935000 -443000 Derived
Source
2010 2010-01-01 – 2010-12-31785086000 750659000 Derived 34427000 37201000 Derived -2774000 Unavailable
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 785.1M 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.847.9M635.9M423.9M212.0M0.020062007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue655423000
2007Revenue676073000
2008Revenue781732000
2009Revenue673733000
2010Revenue785086000

Revenue growth

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

16.5% 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.19.0%10.2%1.4%-7.4%-16.2%20062007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year3.2%
2008Year over year15.6%
2009Year over year-13.8%
2010Year over year16.5%

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 4.4% 2010
Net margin -0.4% 2010
Free cash flow margin -0.1% 2009
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.4.9%3.1%1.4%-0.3%-2.0%20062007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin3.7%
2007Operating margin3.4%
2008Operating margin3.2%
2009Operating margin3.1%
2010Operating margin4.4%
2006Net margin-0.7%
2007Net margin-0.6%
2008Net margin-0.8%
2009Net margin-0.9%
2010Net margin-0.4%
2006Free cash flow marginNot reported
2007Free cash flow margin-1.5%
2008Free cash flow margin-0.8%
2009Free cash flow margin-0.1%
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 29.6M 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.32.0M24.0M16.0M8.0M0.020062007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow9671000
2007Operating cash flow12809000
2008Operating cash flow12959000
2009Operating cash flow25978000
2010Operating cash flow29595000

Free cash flow

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

USD -443K 2009
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.834.8K-2.2M-5.2M-8.2M-11.3M20062007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailable
2007Free cash flow-10435000
2008Free cash flow-6190000
2009Free cash flow-443000
2010Free cash flowUnavailable

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
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.11× 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.1.57×1.18×0.79×0.39×0.00×20062007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities1.46×
2007Current assets / current liabilities1.03×
2008Current assets / current liabilities1.03×
2009Current assets / current liabilities1.01×
2010Current assets / current liabilities1.11×

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
2006 2006-01-01 – 2006-12-31
−USD 4.89 million
Exact value

Exact value: -4891000 USD

2006-01-01 – 2006-12-31: -4891000 USD Inspect Net Income Open source
Share or cite

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

USD 9.67 million
Exact value

Exact value: 9671000 USD

2006-01-01 – 2006-12-31: 9671000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
−USD 3.91 million
Exact value

Exact value: -3905000 USD

2007-01-01 – 2007-12-31: -3905000 USD Inspect Net Income Open source
Share or cite

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

USD 12.81 million
Exact value

Exact value: 12809000 USD

2007-01-01 – 2007-12-31: 12809000 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 23.24 million
Exact value

Exact value: 23244000 USD

2007-01-01 – 2007-12-31: 23244000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.44 million
Calculation and evidence

12809000 − 23244000 USD

Exact free cash flow: -10435000 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 6.12 million
Exact value

Exact value: -6118000 USD

2008-01-01 – 2008-12-31: -6118000 USD Inspect Net Income Open source
Share or cite

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

USD 12.96 million
Exact value

Exact value: 12959000 USD

2008-01-01 – 2008-12-31: 12959000 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 19.15 million
Exact value

Exact value: 19149000 USD

2008-01-01 – 2008-12-31: 19149000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.19 million
Calculation and evidence

12959000 − 19149000 USD

Exact free cash flow: -6190000 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 5.94 million
Exact value

Exact value: -5935000 USD

2009-01-01 – 2009-12-31: -5935000 USD Inspect Net Income Open source
Share or cite

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

USD 25.98 million
Exact value

Exact value: 25978000 USD

2009-01-01 – 2009-12-31: 25978000 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 26.42 million
Exact value

Exact value: 26421000 USD

2009-01-01 – 2009-12-31: 26421000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 443,000
Calculation and evidence

25978000 − 26421000 USD

Exact free cash flow: -443000 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 2.77 million
Exact value

Exact value: -2774000 USD

2010-01-01 – 2010-12-31: -2774000 USD Inspect Net Income Open source
Share or cite

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

USD 29.6 million
Exact value

Exact value: 29595000 USD

2010-01-01 – 2010-12-31: 29595000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2011 2011-01-01 – 2011-12-31
−USD 18.66 million
Exact value

Exact value: -18659000 USD

2011-01-01 – 2011-12-31: -18659000 USD Inspect Net Income Open source
Share or cite

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

USD 2.08 million
Exact value

Exact value: 2080000 USD

2011-01-01 – 2011-12-31: 2080000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
−USD 25.09 million
Exact value

Exact value: -25088000 USD

2012-01-01 – 2012-12-31: -25088000 USD Inspect Net Income Open source
Share or cite

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

USD 19.41 million
Exact value

Exact value: 19411000 USD

2012-01-01 – 2012-12-31: 19411000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

31 filings · 787 latest values · 787 originally reported values

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

Identifiers: 0001186362, 1186362, edgar:1186362

Also known as EXOPACK HOLDING CORP