VWR International, LLC

EDGAR

11 filing records in this dataset, filed from 2005-04-06 to 2013-04-04. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

843 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

6.75%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: 56900000 USD Source
  • Revenue: 843100000 USD Source

Operating cash flow

41 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 41000000 USD Source

Free cash flow

35.1 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 41000000 USD Source
  • Capital Expenditure: 5900000 USD Source
Cash and cash equivalents
137 million USD Source
Exact value

137400000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

3.3 billion USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Revenue: 815000000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 817600000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 3257600000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 2428400000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 843100000 USD · 2007-01-01 – 2007-03-31 Source

Net income

77 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Net income: 18300000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: 21400000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: 68700000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 55800000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 24400000 USD · 2007-01-01 – 2007-03-31 Source

Operating cash flow

155 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Operating cash flow: 79800000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 56900000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 132800000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 79800000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 170500000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 132800000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 41000000 USD · 2007-01-01 – 2007-03-31 Source

Capital expenditure

24.7 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Capital expenditure: 10000000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 4800000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 15100000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 10000000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 23600000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 15100000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 5900000 USD · 2007-01-01 – 2007-03-31 Source

Free cash flow

130 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Operating cash flow: 79800000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 56900000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 132800000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 79800000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 170500000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 132800000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 41000000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 10000000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 4800000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 15100000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 10000000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 23600000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 15100000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 5900000 USD · 2007-01-01 – 2007-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2013-04-04.

Financial data available through: 2006-12-31.

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 2006-12-31
  • Operating income: 5 of 11 periods available· newest 2006-12-31
  • Net income: 5 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2006-12-31
  • Total assets: 4 of 11 periods available· newest 2006-12-31
  • Total liabilities: 4 of 11 periods available· newest 2006-12-31
  • Current assets: 4 of 11 periods available· newest 2006-12-31
  • Current liabilities: 4 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-12-31
  • 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

    +3.8%

    Prior period

    USD 3.14 billion

    –

    Current period

    USD 3.26 billion

    –

    Exact inputs and evidence

    3257600000 − 3138200000 = 119400000 USD

    3138200000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    3257600000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +66.3%

    Prior period

    USD 41.3 million

    –

    Current period

    USD 68.7 million

    –

    Exact inputs and evidence

    68700000 − 41300000 = 27400000 USD

    41300000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    68700000 USD · 2006-01-01 – 2006-12-31

    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

    +143.6%

    Prior period

    USD 70 million

    –

    Current period

    USD 170.5 million

    –

    Exact inputs and evidence

    170500000 − 70000000 = 100500000 USD

    70000000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    170500000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +28.3%

    Prior period

    USD 18.4 million

    –

    Current period

    USD 23.6 million

    –

    Exact inputs and evidence

    23600000 − 18400000 = 5200000 USD

    18400000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    23600000 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 3.26 billion 100% of revenue
  • Operating costs Derived USD 3.07 billion 94% of revenue
  • Operating income USD 191.1 million 5.9% of revenue
  • Tax, interest and other Derived USD 122.4 million 3.8% of revenue
  • Net income USD 68.7 million 2.1% of revenue

Cash

  • Operating cash flow USD 170.5 million 5.2% of revenue
  • Capital expenditure USD 23.6 million 0.7% of revenue
  • Free cash flow Derived USD 146.9 million 4.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 96%
  • 2003 95%
  • 2004 95%
  • 2005 95%
  • 2006 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-312624100000 2510100000 Derived 114000000 113500000 Derived 500000 115800000 Derived
Source
2003 2003-01-01 – 2003-12-312794200000 2661500000 Derived 132700000 67600000 Derived 65100000 138500000 Derived
Source
2004 2004-01-01 – 2004-12-312212200000 2108100000 Derived 104100000 72200000 Derived 31900000 74100000 Derived
Source
2005 2005-01-01 – 2005-12-313138200000 2995000000 Derived 143200000 101900000 Derived 41300000 51600000 Derived
Source
2006 2006-01-01 – 2006-12-313257600000 3066500000 Derived 191100000 122400000 Derived 68700000 146900000 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 3.3B 2006
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.3.5B2.6B1.8B879.6M0.020022003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue2624100000
2003Revenue2794200000
2004Revenue2212200000
2005Revenue3138200000
2006Revenue3257600000

Revenue growth

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

3.8% 2006
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.47%29%11%-8%-26%20022003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year6.5%
2004Year over year-20.8%
2005Year over year41.9%
2006Year over year3.8%

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 5.9% 2006
Net margin 2.1% 2006
Free cash flow margin 4.5% 2006
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.6.3%4.8%3.2%1.6%0.0%20022003200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin4.3%
2003Operating margin4.7%
2004Operating margin4.7%
2005Operating margin4.6%
2006Operating margin5.9%
2002Net margin0%
2003Net margin2.3%
2004Net margin1.4%
2005Net margin1.3%
2006Net margin2.1%
2002Free cash flow margin4.4%
2003Free cash flow margin5%
2004Free cash flow margin3.3%
2005Free cash flow margin1.6%
2006Free cash flow margin4.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 170.5M 2006
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.184.1M138.1M92.1M46.0M0.020022003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow156800000
2003Operating cash flow155100000
2004Operating cash flow87200000
2005Operating cash flow70000000
2006Operating cash flow170500000

Free cash flow

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

USD 146.9M 2006
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.158.7M119.0M79.3M39.7M0.020022003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow115800000
2003Free cash flow138500000
2004Free cash flow74100000
2005Free cash flow51600000
2006Free cash flow146900000

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.

71.1% 2006
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.92%69%46%23%0%2002-12-312003200420052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets85%
2004Liabilities / assets74.9%
2005Liabilities / assets74.5%
2006Liabilities / assets71.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.54× 2006
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.2.14×1.61×1.07×0.54×0.00×2002-12-312003200420052006
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 liabilities1.98×
2004Current assets / current liabilities1.67×
2005Current assets / current liabilities1.52×
2006Current assets / current liabilities1.54×

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 500,000
Exact value

Exact value: 500000 USD

2002-01-01 – 2002-12-31: 500000 USD Inspect Net Income Open source
Share or cite

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

USD 156.8 million
Exact value

Exact value: 156800000 USD

2002-01-01 – 2002-12-31: 156800000 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 41 million
Exact value

Exact value: 41000000 USD

2002-01-01 – 2002-12-31: 41000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 115.8 million
Calculation and evidence

156800000 − 41000000 USD

Exact free cash flow: 115800000 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 65.1 million
Exact value

Exact value: 65100000 USD

2003-01-01 – 2003-12-31: 65100000 USD Inspect Net Income Open source
Share or cite

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

USD 155.1 million
Exact value

Exact value: 155100000 USD

2003-01-01 – 2003-12-31: 155100000 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 16.6 million
Exact value

Exact value: 16600000 USD

2003-01-01 – 2003-12-31: 16600000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 138.5 million
Calculation and evidence

155100000 − 16600000 USD

Exact free cash flow: 138500000 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 31.9 million
Exact value

Exact value: 31900000 USD

2004-01-01 – 2004-12-31: 31900000 USD Inspect Net Income Open source
Share or cite

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

USD 87.2 million
Exact value

Exact value: 87200000 USD

2004-01-01 – 2004-12-31: 87200000 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 13.1 million
Exact value

Exact value: 13100000 USD

2004-01-01 – 2004-12-31: 13100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 74.1 million
Calculation and evidence

87200000 − 13100000 USD

Exact free cash flow: 74100000 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 41.3 million
Exact value

Exact value: 41300000 USD

2005-01-01 – 2005-12-31: 41300000 USD Inspect Net Income Open source
Share or cite

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

USD 70 million
Exact value

Exact value: 70000000 USD

2005-01-01 – 2005-12-31: 70000000 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 18.4 million
Exact value

Exact value: 18400000 USD

2005-01-01 – 2005-12-31: 18400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51.6 million
Calculation and evidence

70000000 − 18400000 USD

Exact free cash flow: 51600000 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 68.7 million
Exact value

Exact value: 68700000 USD

2006-01-01 – 2006-12-31: 68700000 USD Inspect Net Income Open source
Share or cite

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

USD 170.5 million
Exact value

Exact value: 170500000 USD

2006-01-01 – 2006-12-31: 170500000 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 23.6 million
Exact value

Exact value: 23600000 USD

2006-01-01 – 2006-12-31: 23600000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 146.9 million
Calculation and evidence

170500000 − 23600000 USD

Exact free cash flow: 146900000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001300446, 1300446, edgar:1300446

Also known as VWR International, Inc.