MICHAEL FOODS INC/NEW

EDGAR

28 filing records in this dataset, filed from 2004-03-30 to 2011-07-15. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

1.24 billion USD

2005 · USD

Exact inputs and evidence
  • Revenue: 1242498000 USD Source

Operating margin

8.51%

2005 · %

Exact inputs and evidence
  • Operating Income: 105792000 USD Source
  • Revenue: 1242498000 USD Source

Operating cash flow

104 million USD

2005 · USD

Exact inputs and evidence
  • Operating Cash Flow: 104402000 USD Source

Free cash flow

63.7 million USD

2005 · USD

Exact inputs and evidence
  • Operating Cash Flow: 104402000 USD Source
  • Capital Expenditure: 40690000 USD Source
Cash and cash equivalents
42.2 million USD Source
Exact value

42179000 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: 2011-07-15.

Financial data available through: 2005-12-31.

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: 5 of 11 periods available· newest 2005-12-31
  • Operating income: 5 of 11 periods available· newest 2005-12-31
  • Net income: 5 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2005-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2005-12-31
  • 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

    -5.4%

    Prior period

    USD 1.31 billion

    –

    Current period

    USD 1.24 billion

    –

    Exact inputs and evidence

    1242498000 − 1313504000 = -71006000 USD

    1313504000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1242498000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +15.9%

    Prior period

    USD 33.51 million

    –

    Current period

    USD 38.86 million

    –

    Exact inputs and evidence

    38859000 − 33514000 = 5345000 USD

    33514000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    38859000 USD · 2005-01-01 – 2005-12-31

    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

    -14.2%

    Prior period

    USD 121.65 million

    –

    Current period

    USD 104.4 million

    –

    Exact inputs and evidence

    104402000 − 121647000 = -17245000 USD

    121647000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    104402000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +7.9%

    Prior period

    USD 37.7 million

    –

    Current period

    USD 40.69 million

    –

    Exact inputs and evidence

    40690000 − 37695000 = 2995000 USD

    37695000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    40690000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 1.24 billion 100% of revenue
  • Operating costs Derived USD 1.14 billion 91% of revenue
  • Operating income USD 105.79 million 8.5% of revenue
  • Tax, interest and other Derived USD 66.93 million 5.4% of revenue
  • Net income USD 38.86 million 3.1% of revenue

Cash

  • Operating cash flow USD 104.4 million 8.4% of revenue
  • Capital expenditure USD 40.69 million 3.3% of revenue
  • Free cash flow Derived USD 63.71 million 5.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 92%
  • 2003 Net loss: net income was −1.5% of revenue.
  • 2003 Operating loss: operating costs were 102% of revenue.
  • 2004 93%
  • 2005 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-311168160000 1069777000 Derived 98383000 68722000 Derived 29661000 55611000 Derived
Source
2003 2002-12-01 – 2003-11-301184357000 1094720000 Derived 89637000 107787000 Derived -18150000 50685000 Derived
Source
2003 2003-01-01 – 2003-12-31140806000 143239000 Derived -2433000 2096000 Derived -4529000 26845000 Derived
Source
2004 2004-01-01 – 2004-12-311313504000 1215724000 Derived 97780000 64266000 Derived 33514000 83952000 Derived
Source
2005 2005-01-01 – 2005-12-311242498000 1136706000 Derived 105792000 66933000 Derived 38859000 63712000 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 1.2B 2005
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.1.4B1.1B709.3M354.6M0.020022003200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue1168160000
2003Revenue1184357000
2003Revenue140806000
2004Revenue1313504000
2005Revenue1242498000

Revenue growth

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

-5.4% 2005
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.907%639%372%105%-162%20022003200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2003Year over year-87.9%
2004Year over year832.8%
2005Year over year-5.4%

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 8.5% 2005
Net margin 3.1% 2005
Free cash flow margin 5.1% 2005
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.20.8%14.4%7.9%1.5%-5.0%20022003200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin8.4%
2003Operating margin7.6%
2003Operating margin-1.7%
2004Operating margin7.4%
2005Operating margin8.5%
2002Net margin2.5%
2003Net margin-1.5%
2003Net margin-3.2%
2004Net margin2.6%
2005Net margin3.1%
2002Free cash flow margin4.8%
2003Free cash flow margin4.3%
2003Free cash flow margin19.1%
2004Free cash flow margin6.4%
2005Free cash flow margin5.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 104.4M 2005
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.131.4M98.5M65.7M32.8M0.020022003200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow83005000
2003Operating cash flow76966000
2003Operating cash flow30536000
2004Operating cash flow121647000
2005Operating cash flow104402000

Free cash flow

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

USD 63.7M 2005
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.90.7M68.0M45.3M22.7M0.020022003200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow55611000
2003Free cash flow50685000
2003Free cash flow26845000
2004Free cash flow83952000
2005Free cash flow63712000

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
2003-11-30Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.46× 2005
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.1.78×1.34×0.89×0.45×0.00×2002-12-312003-11-30200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003-11-30Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.65×
2004Current assets / current liabilities1.35×
2005Current assets / current liabilities1.46×

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 29.66 million
Exact value

Exact value: 29661000 USD

2002-01-01 – 2002-12-31: 29661000 USD Inspect Net Income Open source
Share or cite

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

USD 83.01 million
Exact value

Exact value: 83005000 USD

2002-01-01 – 2002-12-31: 83005000 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 27.39 million
Exact value

Exact value: 27394000 USD

2002-01-01 – 2002-12-31: 27394000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 55.61 million
Calculation and evidence

83005000 − 27394000 USD

Exact free cash flow: 55611000 USD

Share or cite

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

2003 2002-12-01 – 2003-11-30
−USD 18.15 million
Exact value

Exact value: -18150000 USD

2002-12-01 – 2003-11-30: -18150000 USD Inspect Net Income Open source
Share or cite

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

USD 76.97 million
Exact value

Exact value: 76966000 USD

2002-12-01 – 2003-11-30: 76966000 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 26.28 million
Exact value

Exact value: 26281000 USD

2002-12-01 – 2003-11-30: 26281000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 50.69 million
Calculation and evidence

76966000 − 26281000 USD

Exact free cash flow: 50685000 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 4.53 million
Exact value

Exact value: -4529000 USD

2003-01-01 – 2003-12-31: -4529000 USD Inspect Net Income Open source
Share or cite

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

USD 30.54 million
Exact value

Exact value: 30536000 USD

2003-01-01 – 2003-12-31: 30536000 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 3.69 million
Exact value

Exact value: 3691000 USD

2003-01-01 – 2003-12-31: 3691000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.85 million
Calculation and evidence

30536000 − 3691000 USD

Exact free cash flow: 26845000 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 33.51 million
Exact value

Exact value: 33514000 USD

2004-01-01 – 2004-12-31: 33514000 USD Inspect Net Income Open source
Share or cite

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

USD 121.65 million
Exact value

Exact value: 121647000 USD

2004-01-01 – 2004-12-31: 121647000 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 37.7 million
Exact value

Exact value: 37695000 USD

2004-01-01 – 2004-12-31: 37695000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 83.95 million
Calculation and evidence

121647000 − 37695000 USD

Exact free cash flow: 83952000 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 38.86 million
Exact value

Exact value: 38859000 USD

2005-01-01 – 2005-12-31: 38859000 USD Inspect Net Income Open source
Share or cite

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

USD 104.4 million
Exact value

Exact value: 104402000 USD

2005-01-01 – 2005-12-31: 104402000 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 40.69 million
Exact value

Exact value: 40690000 USD

2005-01-01 – 2005-12-31: 40690000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 63.71 million
Calculation and evidence

104402000 − 40690000 USD

Exact free cash flow: 63712000 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.

28 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001278679, 1278679, edgar:1278679