NORCROSS SAFETY PRODUCTS LLC

EDGAR

17 filing records in this dataset, filed from 2004-05-14 to 2008-05-12. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Latest quarter

Revenue

166 million USD

2008-03-29 · USD

Exact inputs and evidence

Operating margin

11.35%

2008-03-29 · %

Exact inputs and evidence
  • Operating Income: 18849000 USD Source
  • Revenue: 166102000 USD Source

Operating cash flow

-6.28 million USD

2008-03-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6283000 USD Source

Free cash flow

-9.08 million USD

2008-03-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6283000 USD Source
  • Capital Expenditure: 2801000 USD Source
Cash and cash equivalents
51.4 million USD Source
Exact value

51410000 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: 2008-05-12.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2007-12-31
  • Operating income: 6 of 11 periods available· newest 2007-12-31
  • Net income: 6 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2007-12-31
  • Total assets: 5 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2007-12-31
  • Current liabilities: 5 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 5 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

    +13.2%

    Prior period

    USD 537.68 million

    –

    Current period

    USD 608.9 million

    –

    Exact inputs and evidence

    608897000 − 537675000 = 71222000 USD

    537675000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    608897000 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

    +23.8%

    Prior period

    USD 21.86 million

    –

    Current period

    USD 27.07 million

    –

    Exact inputs and evidence

    27070000 − 21861000 = 5209000 USD

    21861000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    27070000 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

    +59.9%

    Prior period

    USD 36 million

    –

    Current period

    USD 57.56 million

    –

    Exact inputs and evidence

    57562000 − 36004000 = 21558000 USD

    36004000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    57562000 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

    +3.9%

    Prior period

    USD 11.57 million

    –

    Current period

    USD 12.02 million

    –

    Exact inputs and evidence

    12023000 − 11573000 = 450000 USD

    11573000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    12023000 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 608.9 million 100% of revenue
  • Cost of revenue USD 375.92 million 62% of revenue
  • Operating expenses USD 162.39 million 27% of revenue
  • Operating income USD 70.58 million 12% of revenue
  • Tax, interest and other Derived USD 43.51 million 7.1% of revenue
  • Net income USD 27.07 million 4.4% of revenue

Cash

  • Operating cash flow USD 57.56 million 9.5% of revenue
  • Capital expenditure USD 12.02 million 2% of revenue
  • Free cash flow Derived USD 45.54 million 7.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net loss: net income was −1.3% of revenue.
  • 2003 9.2%89%
  • 2004 88%
  • 2005 94%
  • 2006 89%
  • 2007 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31323509000 297069000 Derived 26440000 30636000 Derived -4196000 16815000 Derived
Source
2003 2003-01-01 – 2003-12-31370802000 329950000 Derived 40852000 33935000 Derived 6917000 15249000 Derived
Source
2004 2004-01-01 – 2004-12-31438499000 386832000 Derived 51667000 26380000 Derived 25287000 23835000 Derived
Source
2005 2005-01-01 – 2005-12-31201439000 189765000 Derived 11674000 10638000 Derived 1036000 21386000 Derived
Source
2006 2006-01-01 – 2006-12-31537675000 477422000 Derived 60253000 38392000 Derived 21861000 24431000 Derived
Source
2007 2007-01-01 – 2007-12-31608897000 538318000 Derived 70579000 43509000 Derived 27070000 45539000 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 608.9M 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.657.6M493.2M328.8M164.4M0.0200220052007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue323509000
2003Revenue370802000
2004Revenue438499000
2005Revenue201439000
2006Revenue537675000
2007Revenue608897000

Revenue growth

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

13.2% 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.185%121%56%-8%-72%200220052007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year14.6%
2004Year over year18.3%
2005Year over year-54.1%
2006Year over year166.9%
2007Year over year13.2%

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 11.6% 2007
Net margin 4.4% 2007
Free cash flow margin 7.5% 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.12.8%9.0%5.2%1.4%-2.3%200220052007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin8.2%
2003Operating margin11%
2004Operating margin11.8%
2005Operating margin5.8%
2006Operating margin11.2%
2007Operating margin11.6%
2002Net margin-1.3%
2003Net margin1.9%
2004Net margin5.8%
2005Net margin0.5%
2006Net margin4.1%
2007Net margin4.4%
2002Free cash flow margin5.2%
2003Free cash flow margin4.1%
2004Free cash flow margin5.4%
2005Free cash flow margin10.6%
2006Free cash flow margin4.5%
2007Free cash flow margin7.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 57.6M 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.62.2M46.6M31.1M15.5M0.0200220052007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow24012000
2003Operating cash flow22681000
2004Operating cash flow30258000
2005Operating cash flow26423000
2006Operating cash flow36004000
2007Operating cash flow57562000

Free cash flow

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

USD 45.5M 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.49.2M36.9M24.6M12.3M0.0200220052007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow16815000
2003Free cash flow15249000
2004Free cash flow23835000
2005Free cash flow21386000
2006Free cash flow24431000
2007Free cash flow45539000

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
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.52× 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.3.80×2.85×1.90×0.95×0.00×2002-12-3120052007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities3.13×
2004Current assets / current liabilities2.98×
2005Current assets / current liabilities3.22×
2006Current assets / current liabilities3.13×
2007Current assets / current liabilities3.52×

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
2002 2002-01-01 – 2002-12-31
−USD 4.2 million
Exact value

Exact value: -4196000 USD

2002-01-01 – 2002-12-31: -4196000 USD Inspect Net Income Open source
Share or cite

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

USD 24.01 million
Exact value

Exact value: 24012000 USD

2002-01-01 – 2002-12-31: 24012000 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 7.2 million
Exact value

Exact value: 7197000 USD

2002-01-01 – 2002-12-31: 7197000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.82 million
Calculation and evidence

24012000 − 7197000 USD

Exact free cash flow: 16815000 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 6.92 million
Exact value

Exact value: 6917000 USD

2003-01-01 – 2003-12-31: 6917000 USD Inspect Net Income Open source
Share or cite

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

USD 22.68 million
Exact value

Exact value: 22681000 USD

2003-01-01 – 2003-12-31: 22681000 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 7.43 million
Exact value

Exact value: 7432000 USD

2003-01-01 – 2003-12-31: 7432000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.25 million
Calculation and evidence

22681000 − 7432000 USD

Exact free cash flow: 15249000 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 25.29 million
Exact value

Exact value: 25287000 USD

2004-01-01 – 2004-12-31: 25287000 USD Inspect Net Income Open source
Share or cite

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

USD 30.26 million
Exact value

Exact value: 30258000 USD

2004-01-01 – 2004-12-31: 30258000 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 6.42 million
Exact value

Exact value: 6423000 USD

2004-01-01 – 2004-12-31: 6423000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.84 million
Calculation and evidence

30258000 − 6423000 USD

Exact free cash flow: 23835000 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 1.04 million
Exact value

Exact value: 1036000 USD

2005-01-01 – 2005-12-31: 1036000 USD Inspect Net Income 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: 26423000 USD

2005-01-01 – 2005-12-31: 26423000 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 5.04 million
Exact value

Exact value: 5037000 USD

2005-01-01 – 2005-12-31: 5037000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.39 million
Calculation and evidence

26423000 − 5037000 USD

Exact free cash flow: 21386000 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 21.86 million
Exact value

Exact value: 21861000 USD

2006-01-01 – 2006-12-31: 21861000 USD Inspect Net Income Open source
Share or cite

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

USD 36 million
Exact value

Exact value: 36004000 USD

2006-01-01 – 2006-12-31: 36004000 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 11.57 million
Exact value

Exact value: 11573000 USD

2006-01-01 – 2006-12-31: 11573000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.43 million
Calculation and evidence

36004000 − 11573000 USD

Exact free cash flow: 24431000 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 27.07 million
Exact value

Exact value: 27070000 USD

2007-01-01 – 2007-12-31: 27070000 USD Inspect Net Income Open source
Share or cite

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

USD 57.56 million
Exact value

Exact value: 57562000 USD

2007-01-01 – 2007-12-31: 57562000 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 12.02 million
Exact value

Exact value: 12023000 USD

2007-01-01 – 2007-12-31: 12023000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 45.54 million
Calculation and evidence

57562000 − 12023000 USD

Exact free cash flow: 45539000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001264010, 1264010, edgar:1264010