INTERLINE BRANDS INC

EDGAR

14 filing records in this dataset, filed from 2003-11-10 to 2010-12-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

225 million USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

9.16%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: 20585000 USD Source
  • Revenue: 224674000 USD Source

Operating cash flow

18.8 million USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 18769000 USD Source

Free cash flow

17.2 million USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 18769000 USD Source
  • Capital Expenditure: 1527000 USD Source
Cash and cash equivalents
16.7 million USD Source
Exact value

16712000 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: 2010-12-16.

Financial data available through: 2003-12-26.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2003-12-26
  • Operating income: 3 of 11 periods available· newest 2003-12-26
  • Net income: 3 of 11 periods available· newest 2003-12-26
  • Operating cash flow: 3 of 11 periods available· newest 2003-12-26
  • Capital expenditure: 3 of 11 periods available· newest 2003-12-26
  • Total assets: 1 of 11 periods available· newest 2003-12-26
  • Total liabilities: 1 of 11 periods available· newest 2003-12-26
  • Current assets: 1 of 11 periods available· newest 2003-12-26
  • Current liabilities: 1 of 11 periods available· newest 2003-12-26
  • Cash and cash equivalents: 2 of 11 periods available· newest 2003-12-26
  • 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

    +0.4%

    Prior period

    USD 637.53 million

    –

    Current period

    USD 640.14 million

    –

    Exact inputs and evidence

    640138000 − 637530000 = 2608000 USD

    637530000 USD · 2001-12-27 – 2002-12-26

    Inspect prior input Prior source

    640138000 USD · 2002-12-27 – 2003-12-26

    Inspect current input Current source
    Share or cite

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

  • Net income

    +0.1%

    Prior period

    USD 7.15 million

    –

    Current period

    USD 7.15 million

    –

    Exact inputs and evidence

    7152000 − 7146000 = 6000 USD

    7146000 USD · 2001-12-27 – 2002-12-26

    Inspect prior input Prior source

    7152000 USD · 2002-12-27 – 2003-12-26

    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

    +217.7%

    Prior period

    USD 10.42 million

    –

    Current period

    USD 33.09 million

    –

    Exact inputs and evidence

    33089000 − 10415000 = 22674000 USD

    10415000 USD · 2001-12-27 – 2002-12-26

    Inspect prior input Prior source

    33089000 USD · 2002-12-27 – 2003-12-26

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -7.8%

    Prior period

    USD 4.94 million

    –

    Current period

    USD 4.56 million

    –

    Exact inputs and evidence

    4556000 − 4944000 = -388000 USD

    4944000 USD · 2001-12-27 – 2002-12-26

    Inspect prior input Prior source

    4556000 USD · 2002-12-27 – 2003-12-26

    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.

2003 2002-12-27 – 2003-12-26

  • Revenue USD 640.14 million 100% of revenue
  • Cost of revenue USD 395.89 million 62% of revenue
  • Operating expenses USD 182.65 million 29% of revenue
  • Operating income USD 61.6 million 9.6% of revenue
  • Tax, interest and other Derived USD 54.45 million 8.5% of revenue
  • Net income USD 7.15 million 1.1% of revenue

Cash

  • Operating cash flow USD 33.09 million 5.2% of revenue
  • Capital expenditure USD 4.56 million 0.7% of revenue
  • Free cash flow Derived USD 28.53 million 4.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Net loss: net income was −0.8% of revenue.
  • 2002 91%
  • 2003 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-12-27 – 2001-12-26609356000 561541000 Derived 47815000 52694000 Derived -4879000 7483000 Derived
Source
2002 2001-12-27 – 2002-12-26637530000 581715000 Derived 55815000 48669000 Derived 7146000 5471000 Derived
Source
2003 2002-12-27 – 2003-12-26640138000 578541000 Derived 61597000 54445000 Derived 7152000 28533000 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 640.1M 2003
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.691.3M518.5M345.7M172.8M0.0200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue609356000
2002Revenue637530000
2003Revenue640138000

Revenue growth

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

0.4% 2003
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.5.0%3.7%2.5%1.2%0.0%200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year4.6%
2003Year over year0.4%

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 9.6% 2003
Net margin 1.1% 2003
Free cash flow margin 4.5% 2003
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.10.5%7.4%4.4%1.4%-1.6%200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin7.8%
2002Operating margin8.8%
2003Operating margin9.6%
2001Net margin-0.8%
2002Net margin1.1%
2003Net margin1.1%
2001Free cash flow margin1.2%
2002Free cash flow margin0.9%
2003Free cash flow margin4.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 33.1M 2003
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.35.7M26.8M17.9M8.9M0.0200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow15697000
2002Operating cash flow10415000
2003Operating cash flow33089000

Free cash flow

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

USD 28.5M 2003
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.30.8M23.1M15.4M7.7M0.0200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow7483000
2002Free cash flow5471000
2003Free cash flow28533000

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.

79.6% 2003
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%2001-12-262002-12-262003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-26Liabilities / assetsNot reportedNo source recorded
2002-12-26Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets79.6%

Current assets to current liabilities

Current assets divided by current liabilities.

2.9× 2003
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.3.13×2.35×1.57×0.78×0.00×2001-12-262002-12-262003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-26Current assets / current liabilitiesNot reportedNo source recorded
2002-12-26Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities2.9×

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 2000-12-27 – 2001-12-26
−USD 4.88 million
Exact value

Exact value: -4879000 USD

2000-12-27 – 2001-12-26: -4879000 USD Inspect Net Income Open source
Share or cite

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

USD 15.7 million
Exact value

Exact value: 15697000 USD

2000-12-27 – 2001-12-26: 15697000 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 8.21 million
Exact value

Exact value: 8214000 USD

2000-12-27 – 2001-12-26: 8214000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.48 million
Calculation and evidence

15697000 − 8214000 USD

Exact free cash flow: 7483000 USD

Share or cite

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

2002 2001-12-27 – 2002-12-26
USD 7.15 million
Exact value

Exact value: 7146000 USD

2001-12-27 – 2002-12-26: 7146000 USD Inspect Net Income Open source
Share or cite

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

USD 10.42 million
Exact value

Exact value: 10415000 USD

2001-12-27 – 2002-12-26: 10415000 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 4.94 million
Exact value

Exact value: 4944000 USD

2001-12-27 – 2002-12-26: 4944000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.47 million
Calculation and evidence

10415000 − 4944000 USD

Exact free cash flow: 5471000 USD

Share or cite

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

2003 2002-12-27 – 2003-12-26
USD 7.15 million
Exact value

Exact value: 7152000 USD

2002-12-27 – 2003-12-26: 7152000 USD Inspect Net Income Open source
Share or cite

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

USD 33.09 million
Exact value

Exact value: 33089000 USD

2002-12-27 – 2003-12-26: 33089000 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 4.56 million
Exact value

Exact value: 4556000 USD

2002-12-27 – 2003-12-26: 4556000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.53 million
Calculation and evidence

33089000 − 4556000 USD

Exact free cash flow: 28533000 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001250189, 1250189, edgar:1250189