DIVERSEY HOLDINGS, INC.

EDGAR

34 filing records in this dataset, filed from 2004-03-25 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: 88222000 USD Source
  • Revenue: 876005000 USD Source

Operating cash flow

-47.5 million USD

2011-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -53494000 USD Source
  • Operating Cash Flow: -6038000 USD Source

Free cash flow

-71.5 million USD

2011-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -53494000 USD Source
  • Operating Cash Flow: -6038000 USD Source
  • Capital Expenditure: 38807000 USD Source
  • Capital Expenditure: 14755000 USD Source
Cash and cash equivalents
71.7 million USD Source
Exact value

71723000 USD

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

1476259000 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: 9 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2010-12-31
  • Total assets: 9 of 11 periods available· newest 2010-12-31
  • Total liabilities: 9 of 11 periods available· newest 2010-12-31
  • Current assets: 9 of 11 periods available· newest 2010-12-31
  • Current liabilities: 9 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2010-12-31
  • Long-term debt including current maturities: 9 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

    +USD 81.36 million

    Prior period

    −USD 48.63 million

    –

    Current period

    USD 32.73 million

    –

    Exact inputs and evidence

    32730000 − -48625000 = 81355000 USD

    -48625000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    32730000 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

    -3.3%

    Prior period

    USD 143.79 million

    –

    Current period

    USD 139.03 million

    –

    Exact inputs and evidence

    139033000 − 143785000 = -4752000 USD

    143785000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    139033000 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 257.94 million 8.2% of revenue
  • Tax, interest and other Derived USD 225.21 million 7.2% of revenue
  • Net income USD 32.73 million 1% of revenue

Cash

  • Operating cash flow USD 139.03 million 4.4% of revenue
  • Capital expenditure USD 76.84 million 2.5% of revenue
  • Free cash flow Derived USD 62.2 million 2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 94%
  • 2003 96%
  • 2004 95%
  • 2004 Net loss: net income was −0.3% of revenue.
  • 2005 Net loss: net income was −7.5% of revenue.
  • 2006 Operating loss: operating costs were 104% of revenue.
  • 2007 Net loss: net income was −4.3% of revenue.
  • 2008 Net loss: net income was −1.8% of revenue.
  • 2009 Net loss: net income was −1.6% of revenue.
  • 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 Unavailable
Source
2003 2002-01-04 – 2003-01-032147932000 2058714000 Derived 89218000 71873000 Derived 17345000 157037000 Derived
Source
2004 2003-01-03 – 2004-01-022903069000 2751171000 Derived 151898000 148099000 Derived 3799000 176837000 Derived
Source
2004 2004-01-01 – 2004-12-312849681000 2729685000 Derived 119996000 128441000 Derived -8445000 103533000 Derived
Source
2005 2004-12-31 – 2005-12-302948522000 2871130000 Derived 77392000 297980000 Derived -220588000 61525000 Derived
Source
2006 2005-12-30 – 2006-12-292839268000 2963624000 Derived -124356000 -222334000 Derived 97978000 -92073000 Derived
Source
2007 2006-12-29 – 2007-12-283041740000 2974662000 Derived 67078000 198850000 Derived -131772000 -91456000 Derived
Source
2008 2008-01-01 – 2008-12-313315877000 3183301000 Derived 132576000 192097000 Derived -59521000 -93220000 Derived
Source
2009 2009-01-01 – 2009-12-313110881000 2913306000 Derived 197575000 246200000 Derived -48625000 75096000 Derived
Source
2010 2010-01-01 – 2010-12-313127677000 2869742000 Derived 257935000 225205000 Derived 32730000 62195000 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 1% 2010
Free cash flow margin 2% 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.9.5%4.9%0.4%-4.2%-8.7%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 margin0.8%
2004Net margin0.1%
2004Net margin-0.3%
2005Net margin-7.5%
2006Net margin3.5%
2007Net margin-4.3%
2008Net margin-1.8%
2009Net margin-1.6%
2010Net margin1%
2001Free cash flow marginNot reported
2003Free cash flow margin7.3%
2004Free cash flow margin6.1%
2004Free cash flow margin3.6%
2005Free cash flow margin2.1%
2006Free cash flow margin-3.2%
2007Free cash flow margin-3%
2008Free cash flow margin-2.8%
2009Free cash flow margin2.4%
2010Free cash flow margin2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 139M 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 flowNot reportedNo source recorded
2003Operating cash flow231019000
2004Operating cash flow275677000
2004Operating cash flow197060000
2005Operating cash flow134906000
2006Operating cash flow-6492000
2007Operating cash flow11619000
2008Operating cash flow4795000
2009Operating cash flow143785000
2010Operating cash flow139033000

Free cash flow

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

USD 62.2M 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.198.4M120.1M41.8M-36.5M-114.8M200120062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailableNo source recorded
2003Free cash flow157037000
2004Free cash flow176837000
2004Free cash flow103533000
2005Free cash flow61525000
2006Free cash flow-92073000
2007Free cash flow-91456000
2008Free cash flow-93220000
2009Free cash flow75096000
2010Free cash flow62195000

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.

84.1% 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.96%72%48%24%0%2001-06-2920062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-06-29Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets81.7%
2004Liabilities / assets79.4%
2004Liabilities / assets78.3%
2005Liabilities / assets87.4%
2006Liabilities / assets81.4%
2007Liabilities / assets82.4%
2008Liabilities / assets88.8%
2009Liabilities / assets87.7%
2010Liabilities / assets84.1%

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.1.54×1.15×0.77×0.38×0.00×2001-06-2920062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-06-29Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.18×
2004Current assets / current liabilities1.1×
2004Current assets / current liabilities1.06×
2005Current assets / current liabilities1.34×
2006Current assets / current liabilities1.29×
2007Current assets / current liabilities1.27×
2008Current assets / current liabilities1.28×
2009Current assets / current liabilities1.42×
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.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

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

2003 2002-01-04 – 2003-01-03
USD 17.35 million
Exact value

Exact value: 17345000 USD

2002-01-04 – 2003-01-03: 17345000 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: 231019000 USD

2002-01-04 – 2003-01-03: 231019000 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

231019000 − 73982000 USD

Exact free cash flow: 157037000 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 3.8 million
Exact value

Exact value: 3799000 USD

2003-01-03 – 2004-01-02: 3799000 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: 275677000 USD

2003-01-03 – 2004-01-02: 275677000 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

275677000 − 98840000 USD

Exact free cash flow: 176837000 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 8.45 million
Exact value

Exact value: -8445000 USD

2004-01-01 – 2004-12-31: -8445000 USD Inspect Net Income Open source
Share or cite

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

USD 197.06 million
Exact value

Exact value: 197060000 USD

2004-01-01 – 2004-12-31: 197060000 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 103.53 million
Calculation and evidence

197060000 − 93527000 USD

Exact free cash flow: 103533000 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 220.59 million
Exact value

Exact value: -220588000 USD

2004-12-31 – 2005-12-30: -220588000 USD Inspect Net Income Open source
Share or cite

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

USD 134.91 million
Exact value

Exact value: 134906000 USD

2004-12-31 – 2005-12-30: 134906000 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 61.53 million
Calculation and evidence

134906000 − 73381000 USD

Exact free cash flow: 61525000 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 97.98 million
Exact value

Exact value: 97978000 USD

2005-12-30 – 2006-12-29: 97978000 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 131.77 million
Exact value

Exact value: -131772000 USD

2006-12-29 – 2007-12-28: -131772000 USD Inspect Net Income Open source
Share or cite

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

USD 11.62 million
Exact value

Exact value: 11619000 USD

2006-12-29 – 2007-12-28: 11619000 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 91.46 million
Calculation and evidence

11619000 − 103075000 USD

Exact free cash flow: -91456000 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 59.52 million
Exact value

Exact value: -59521000 USD

2008-01-01 – 2008-12-31: -59521000 USD Inspect Net Income Open source
Share or cite

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

USD 4.8 million
Exact value

Exact value: 4795000 USD

2008-01-01 – 2008-12-31: 4795000 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 93.22 million
Calculation and evidence

4795000 − 98015000 USD

Exact free cash flow: -93220000 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 48.63 million
Exact value

Exact value: -48625000 USD

2009-01-01 – 2009-12-31: -48625000 USD Inspect Net Income Open source
Share or cite

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

USD 143.79 million
Exact value

Exact value: 143785000 USD

2009-01-01 – 2009-12-31: 143785000 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 75.1 million
Calculation and evidence

143785000 − 68689000 USD

Exact free cash flow: 75096000 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 32.73 million
Exact value

Exact value: 32730000 USD

2010-01-01 – 2010-12-31: 32730000 USD Inspect Net Income Open source
Share or cite

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

USD 139.03 million
Exact value

Exact value: 139033000 USD

2010-01-01 – 2010-12-31: 139033000 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 62.2 million
Calculation and evidence

139033000 − 76838000 USD

Exact free cash flow: 62195000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001262768, 1262768, edgar:1262768

Also known as DIVERSEY HOLDINGS INC, JOHNSONDIVERSEY HOLDINGS INC