Cellu Tissue Holdings, Inc.

EDGAR

33 filing records in this dataset, filed from 2004-11-15 to 2013-06-04. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

269 million USD

2010-08-26 · USD

Exact inputs and evidence

Operating margin

2.93%

2010-08-26 · %

Exact inputs and evidence
  • Operating Income: 7868514 USD Source
  • Revenue: 268736228 USD Source
Cash and cash equivalents
2.23 million USD Source
Exact value

2229594 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: 2013-06-04.

Financial data available through: 2010-02-28.

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: 8 of 11 periods available· newest 2010-02-28
  • Operating income: 8 of 11 periods available· newest 2010-02-28
  • Net income: 8 of 11 periods available· newest 2010-02-28
  • Operating cash flow: 8 of 11 periods available· newest 2010-02-28
  • Capital expenditure: 8 of 11 periods available· newest 2010-02-28
  • Total assets: 7 of 11 periods available· newest 2010-02-28
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2010-02-28
  • Current liabilities: 7 of 11 periods available· newest 2010-02-28
  • Cash and cash equivalents: 6 of 11 periods available· newest 2010-02-28
  • 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

    -1.5%

    Prior period

    USD 519.02 million

    –

    Current period

    USD 511.28 million

    –

    Exact inputs and evidence

    511280798 − 519022843 = -7742045 USD

    519022843 USD · 2008-03-01 – 2009-02-28

    Inspect prior input Prior source

    511280798 USD · 2009-03-01 – 2010-02-28

    Inspect current input Current source
    Share or cite

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

  • Net income

    -42.6%

    Prior period

    USD 6.56 million

    –

    Current period

    USD 3.76 million

    –

    Exact inputs and evidence

    3762621 − 6560188 = -2797567 USD

    6560188 USD · 2008-03-01 – 2009-02-28

    Inspect prior input Prior source

    3762621 USD · 2009-03-01 – 2010-02-28

    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

    +129.4%

    Prior period

    USD 24.06 million

    –

    Current period

    USD 55.19 million

    –

    Exact inputs and evidence

    55192165 − 24059843 = 31132322 USD

    24059843 USD · 2008-03-01 – 2009-02-28

    Inspect prior input Prior source

    55192165 USD · 2009-03-01 – 2010-02-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +64.6%

    Prior period

    USD 16.4 million

    –

    Current period

    USD 26.99 million

    –

    Exact inputs and evidence

    26993044 − 16401848 = 10591196 USD

    16401848 USD · 2008-03-01 – 2009-02-28

    Inspect prior input Prior source

    26993044 USD · 2009-03-01 – 2010-02-28

    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 2009-03-01 – 2010-02-28

  • Revenue USD 511.28 million 100% of revenue
  • Operating costs Derived USD 459.1 million 90% of revenue
  • Operating income USD 52.18 million 10% of revenue
  • Tax, interest and other Derived USD 48.41 million 9.5% of revenue
  • Net income USD 3.76 million 0.7% of revenue

Cash

  • Operating cash flow USD 55.19 million 11% of revenue
  • Capital expenditure USD 26.99 million 5.3% of revenue
  • Free cash flow Derived USD 28.2 million 5.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 92%
  • 2004 93%
  • 2005 93%
  • 2006 Net loss: net income was −0.8% of revenue.
  • 2007 Net loss: net income was −2.6% of revenue.
  • 2008 96%
  • 2009 94%
  • 2010 9.5%90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-03-01 – 2003-02-28232437928 214207824 Derived 18230104 2502746 Derived 15727358 5231710 Derived
Source
2004 2003-03-01 – 2004-02-29290262517 270314146 Derived 19948371 12801258 Derived 7147113 9711754 Derived
Source
2005 2004-03-01 – 2005-02-28332893044 310938104 Derived 21954940 18858945 Derived 3095995 20816027 Derived
Source
2006 2005-03-01 – 2006-02-28328832864 317399823 Derived 11433041 14002395 Derived -2569354 -4450400 Derived
Source
2007 2006-03-01 – 2007-02-28241236592 240221722 Derived 1014870 7207236 Derived -6192366 2462310 Derived
Source
2008 2007-03-01 – 2008-02-29443081130 423451047 Derived 19630083 15928327 Derived 3701756 -681547 Derived
Source
2009 2008-03-01 – 2009-02-28519022843 488859578 Derived 30163265 23603077 Derived 6560188 7657995 Derived
Source
2010 2009-03-01 – 2010-02-28511280798 459104845 Derived 52175953 48413332 Derived 3762621 28199121 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 511.3M 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.560.5M420.4M280.3M140.1M0.0200320072010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue232437928
2004Revenue290262517
2005Revenue332893044
2006Revenue328832864
2007Revenue241236592
2008Revenue443081130
2009Revenue519022843
2010Revenue511280798

Revenue growth

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

-1.5% 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.92%61%29%-3%-35%200320072010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year24.9%
2005Year over year14.7%
2006Year over year-1.2%
2007Year over year-26.6%
2008Year over year83.7%
2009Year over year17.1%
2010Year over year-1.5%

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 10.2% 2010
Net margin 0.7% 2010
Free cash flow margin 5.5% 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.11.2%7.5%3.8%0.1%-3.6%200320072010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin7.8%
2004Operating margin6.9%
2005Operating margin6.6%
2006Operating margin3.5%
2007Operating margin0.4%
2008Operating margin4.4%
2009Operating margin5.8%
2010Operating margin10.2%
2003Net margin6.8%
2004Net margin2.5%
2005Net margin0.9%
2006Net margin-0.8%
2007Net margin-2.6%
2008Net margin0.8%
2009Net margin1.3%
2010Net margin0.7%
2003Free cash flow margin2.3%
2004Free cash flow margin3.3%
2005Free cash flow margin6.3%
2006Free cash flow margin-1.4%
2007Free cash flow margin1%
2008Free cash flow margin-0.2%
2009Free cash flow margin1.5%
2010Free cash flow margin5.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 55.2M 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.59.6M44.7M29.8M14.9M0.0200320072010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow21311650
2004Operating cash flow20258733
2005Operating cash flow32235265
2006Operating cash flow8599766
2007Operating cash flow10139451
2008Operating cash flow19795879
2009Operating cash flow24059843
2010Operating cash flow55192165

Free cash flow

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

USD 28.2M 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.30.8M21.3M11.9M2.4M-7.1M200320072010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow5231710
2004Free cash flow9711754
2005Free cash flow20816027
2006Free cash flow-4450400
2007Free cash flow2462310
2008Free cash flow-681547
2009Free cash flow7657995
2010Free cash flow28199121

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
2003-02-28Liabilities / assetsNot reportedNo source recorded
2004-02-29Liabilities / assetsNot reported
2005-02-28Liabilities / assetsNot reported
2006-02-28Liabilities / assetsNot reported
2007-02-28Liabilities / assetsNot reported
2008-02-29Liabilities / assetsNot reported
2009-02-28Liabilities / assetsNot reported
2010-02-28Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.65× 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.2.42×1.82×1.21×0.61×0.00×2003-02-2820072010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-02-28Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities1.32×
2005Current assets / current liabilities2.19×
2006Current assets / current liabilities2.19×
2007Current assets / current liabilities2.24×
2008Current assets / current liabilities1.18×
2009Current assets / current liabilities1.15×
2010Current assets / current liabilities1.65×

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
2003 2002-03-01 – 2003-02-28
USD 15.73 million
Exact value

Exact value: 15727358 USD

2002-03-01 – 2003-02-28: 15727358 USD Inspect Net Income Open source
Share or cite

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

USD 21.31 million
Exact value

Exact value: 21311650 USD

2002-03-01 – 2003-02-28: 21311650 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 16.08 million
Exact value

Exact value: 16079940 USD

2002-03-01 – 2003-02-28: 16079940 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.23 million
Calculation and evidence

21311650 − 16079940 USD

Exact free cash flow: 5231710 USD

Share or cite

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

2004 2003-03-01 – 2004-02-29
USD 7.15 million
Exact value

Exact value: 7147113 USD

2003-03-01 – 2004-02-29: 7147113 USD Inspect Net Income Open source
Share or cite

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

USD 20.26 million
Exact value

Exact value: 20258733 USD

2003-03-01 – 2004-02-29: 20258733 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 10.55 million
Exact value

Exact value: 10546979 USD

2003-03-01 – 2004-02-29: 10546979 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.71 million
Calculation and evidence

20258733 − 10546979 USD

Exact free cash flow: 9711754 USD

Share or cite

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

2005 2004-03-01 – 2005-02-28
USD 3.1 million
Exact value

Exact value: 3095995 USD

2004-03-01 – 2005-02-28: 3095995 USD Inspect Net Income Open source
Share or cite

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

USD 32.24 million
Exact value

Exact value: 32235265 USD

2004-03-01 – 2005-02-28: 32235265 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 11.42 million
Exact value

Exact value: 11419238 USD

2004-03-01 – 2005-02-28: 11419238 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.82 million
Calculation and evidence

32235265 − 11419238 USD

Exact free cash flow: 20816027 USD

Share or cite

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

2006 2005-03-01 – 2006-02-28
−USD 2.57 million
Exact value

Exact value: -2569354 USD

2005-03-01 – 2006-02-28: -2569354 USD Inspect Net Income Open source
Share or cite

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

USD 8.6 million
Exact value

Exact value: 8599766 USD

2005-03-01 – 2006-02-28: 8599766 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 13.05 million
Exact value

Exact value: 13050166 USD

2005-03-01 – 2006-02-28: 13050166 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.45 million
Calculation and evidence

8599766 − 13050166 USD

Exact free cash flow: -4450400 USD

Share or cite

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

2007 2006-03-01 – 2007-02-28
−USD 6.19 million
Exact value

Exact value: -6192366 USD

2006-03-01 – 2007-02-28: -6192366 USD Inspect Net Income Open source
Share or cite

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

USD 10.14 million
Exact value

Exact value: 10139451 USD

2006-03-01 – 2007-02-28: 10139451 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 7.68 million
Exact value

Exact value: 7677141 USD

2006-03-01 – 2007-02-28: 7677141 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.46 million
Calculation and evidence

10139451 − 7677141 USD

Exact free cash flow: 2462310 USD

Share or cite

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

2008 2007-03-01 – 2008-02-29
USD 3.7 million
Exact value

Exact value: 3701756 USD

2007-03-01 – 2008-02-29: 3701756 USD Inspect Net Income Open source
Share or cite

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

USD 19.8 million
Exact value

Exact value: 19795879 USD

2007-03-01 – 2008-02-29: 19795879 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 20.48 million
Exact value

Exact value: 20477426 USD

2007-03-01 – 2008-02-29: 20477426 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 681,547
Calculation and evidence

19795879 − 20477426 USD

Exact free cash flow: -681547 USD

Share or cite

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

2009 2008-03-01 – 2009-02-28
USD 6.56 million
Exact value

Exact value: 6560188 USD

2008-03-01 – 2009-02-28: 6560188 USD Inspect Net Income Open source
Share or cite

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

USD 24.06 million
Exact value

Exact value: 24059843 USD

2008-03-01 – 2009-02-28: 24059843 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 16.4 million
Exact value

Exact value: 16401848 USD

2008-03-01 – 2009-02-28: 16401848 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.66 million
Calculation and evidence

24059843 − 16401848 USD

Exact free cash flow: 7657995 USD

Share or cite

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

2010 2009-03-01 – 2010-02-28
USD 3.76 million
Exact value

Exact value: 3762621 USD

2009-03-01 – 2010-02-28: 3762621 USD Inspect Net Income Open source
Share or cite

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

USD 55.19 million
Exact value

Exact value: 55192165 USD

2009-03-01 – 2010-02-28: 55192165 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 26.99 million
Exact value

Exact value: 26993044 USD

2009-03-01 – 2010-02-28: 26993044 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.2 million
Calculation and evidence

55192165 − 26993044 USD

Exact free cash flow: 28199121 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001295976, 1295976, edgar:1295976