Caribou Coffee Company, Inc.

EDGAR

31 filing records in this dataset, filed from 2005-11-15 to 2012-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

77.2 million USD

2012-09-30 · USD

Exact inputs and evidence

Operating margin

3.58%

2012-09-30 · %

Exact inputs and evidence
  • Operating Income: 2769000 USD Source
  • Revenue: 77242000 USD Source
Cash and cash equivalents
28.6 million USD Source
Exact value

28586000 USD

Long-term debt including current maturities
Not available
Shares outstanding
20.3 million shares Source
Exact value

20334000 shares

Reported share-count change

1.29% · 258 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 20076000 shares · 2011-10-02· Source
  • 20334000 shares · 2012-09-30· Source

Trailing twelve months

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

Revenue

331 million USD

2011-10-03 – 2012-09-30

Exact inputs and evidence
  • Revenue: 326504000 USD · 2011-01-03 – 2012-01-01 Source
  • Revenue: 233984000 USD · 2011-01-03 – 2011-10-02 Source
  • Revenue: 80541000 USD · 2012-01-02 – 2012-04-01 Source
  • Revenue: 81125000 USD · 2012-04-02 – 2012-07-01 Source
  • Revenue: 77242000 USD · 2012-07-02 – 2012-09-30 Source

Net income

10.7 million USD

2011-10-03 – 2012-09-30

Exact inputs and evidence
  • Net income: 35223000 USD · 2011-01-03 – 2012-01-01 Source
  • Net income: 30283000 USD · 2011-01-03 – 2011-10-02 Source
  • Net income: 1241000 USD · 2012-01-02 – 2012-04-01 Source
  • Net income: 2759000 USD · 2012-04-02 – 2012-07-01 Source
  • Net income: 1722000 USD · 2012-07-02 – 2012-09-30 Source

Capital expenditure

10.3 million USD

2011-07-04 – 2012-07-01

Exact inputs and evidence
  • Capital expenditure: 6650000 USD · 2011-01-03 – 2011-10-02 Source
  • Capital expenditure: 3630000 USD · 2011-01-03 – 2011-07-03 Source
  • Capital expenditure: 9598000 USD · 2011-01-03 – 2012-01-01 Source
  • Capital expenditure: 6650000 USD · 2011-01-03 – 2011-10-02 Source
  • Capital expenditure: 1890000 USD · 2012-01-02 – 2012-04-01 Source
  • Capital expenditure: 4381000 USD · 2012-01-02 – 2012-07-01 Source
  • Capital expenditure: 1890000 USD · 2012-01-02 – 2012-04-01 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: 2012-11-09.

Financial data available through: 2012-01-01.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2012-01-01
  • Operating income: 9 of 11 periods available· newest 2012-01-01
  • Net income: 9 of 11 periods available· newest 2012-01-01
  • Operating cash flow: 9 of 11 periods available· newest 2012-01-01
  • Capital expenditure: 9 of 11 periods available· newest 2012-01-01
  • Total assets: 7 of 11 periods available· newest 2012-01-01
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2012-01-01
  • Current liabilities: 7 of 11 periods available· newest 2012-01-01
  • Cash and cash equivalents: 8 of 11 periods available· newest 2012-01-01
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-01-01

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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, Capital expenditure.

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.

2012 2011-01-03 – 2012-01-01

  • Revenue USD 326.5 million 100% of revenue
  • Operating costs Derived USD 311.31 million 95% of revenue
  • Operating income USD 15.19 million 4.7% of revenue
  • Tax, interest and other Derived −USD 20.03 million −6.1% of revenue
  • Net income USD 35.22 million 11% of revenue

Cash

  • Operating cash flow USD 28.83 million 8.8% of revenue
  • Capital expenditure USD 9.6 million 2.9% of revenue
  • Free cash flow Derived USD 19.23 million 5.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 101% of revenue.
  • 2006 Operating loss: operating costs were 101% of revenue.
  • 2006 Operating loss: operating costs were 104% of revenue.
  • 2007 Operating loss: operating costs were 106% of revenue.
  • 2008 Operating loss: operating costs were 106% of revenue.
  • 2010 98%
  • 2011 96%
  • 2011 96%
  • 2012 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-01-02 – 2005-01-01160492239 161502099 Derived -1009860 1063957 Derived -2073817 -9167134 Derived
Source
2006 2005-01-02 – 2006-01-01160492239 161502099 Derived -1009860 1063957 Derived -2073817 -9167134 Derived
Source
2006 2006-01-01 – 2006-12-31236228736 245714721 Derived -9485985 -426895 Derived -9059090 -18965399 Derived
Source
2007 2006-12-31 – 2007-12-30253899000 269357000 Derived -15458000 884000 Derived -16342000 -5211000 Derived
Source
2008 2007-12-29 – 2008-12-28253899000 269357000 Derived -15458000 884000 Derived -16342000 1088000 Derived
Source
2010 2009-01-04 – 2010-01-03262539000 256998000 Derived 5541000 403000 Derived 5138000 Unavailable
Source
2011 2010-01-03 – 2011-01-02283997000 273890000 Derived 10107000 707000 Derived 9400000 -520000 Derived
Source
2011 2010-01-04 – 2011-01-02283997000 273890000 Derived 10107000 707000 Derived 9400000 -520000 Derived
Source
2012 2011-01-03 – 2012-01-01326504000 311311000 Derived 15193000 -20030000 Derived 35223000 19231000 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 326.5M 2012
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.352.6M264.5M176.3M88.2M0.0200320072012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue123700725
2005Revenue160492239
2006Revenue160492239
2006Revenue236228736
2007Revenue253899000
2008Revenue253899000
2010Revenue262539000
2012Revenue326504000

Revenue growth

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

3.4% 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.51%38%25%13%0%200320072012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year0%
2006Year over year47.2%
2007Year over year7.5%
2008Year over year0%
2010Year over year3.4%
2012Year over yearNo prior comparable period

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 4.7% 2012
Net margin 10.8% 2012
Free cash flow margin 5.9% 2012
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.12.3%6.8%1.4%-4.1%-9.5%200320072012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-0.1%
2005Operating margin-0.6%
2006Operating margin-0.6%
2006Operating margin-4%
2007Operating margin-6.1%
2008Operating margin-6.1%
2010Operating margin2.1%
2012Operating margin4.7%
2003Net margin-0.8%
2005Net margin-1.3%
2006Net margin-1.3%
2006Net margin-3.8%
2007Net margin-6.4%
2008Net margin-6.4%
2010Net margin2%
2012Net margin10.8%
2003Free cash flow marginNot reported
2005Free cash flow margin-5.7%
2006Free cash flow margin-5.7%
2006Free cash flow margin-8%
2007Free cash flow margin-2.1%
2008Free cash flow margin0.4%
2010Free cash flow marginNot reported
2012Free cash flow margin5.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 28.8M 2012
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.31.1M23.4M15.6M7.8M0.0200320072012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flowNot reportedNo source recorded
2005Operating cash flow23185503
2006Operating cash flow23185503
2006Operating cash flow15371863
2007Operating cash flow11974000
2008Operating cash flow7021000
2010Operating cash flowNot reportedNo source recorded
2012Operating cash flow28829000

Free cash flow

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

USD 19.2M 2012
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.22.3M11.2M132.8K-10.9M-22.0M200320072012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailableNo source recorded
2005Free cash flow-9167134
2006Free cash flow-9167134
2006Free cash flow-18965399
2007Free cash flow-5211000
2008Free cash flow1088000
2010Free cash flowUnavailableNo source recorded
2012Free cash flow19231000

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
2003-01-01Liabilities / assetsNot reportedNo source recorded
2005-01-01Liabilities / assetsNot reportedNo source recorded
2006-01-01Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-30Liabilities / assetsNot reported
2008-12-28Liabilities / assetsNot reported
2010-01-03Liabilities / assetsNot reported
2012-01-01Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.72× 2012
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.2.94×2.20×1.47×0.73×0.00×2003-01-0120072012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-01-01Current assets / current liabilitiesNot reportedNo source recorded
2005-01-01Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities1.36×
2006Current assets / current liabilities0.94×
2007Current assets / current liabilities0.72×
2008Current assets / current liabilities0.88×
2010Current assets / current liabilities1.45×
2012Current assets / current liabilities2.72×

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
2005 2004-01-02 – 2005-01-01
−USD 2.07 million
Exact value

Exact value: -2073817 USD

2004-01-02 – 2005-01-01: -2073817 USD Inspect Net Income Open source
Share or cite

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

USD 23.19 million
Exact value

Exact value: 23185503 USD

2004-01-02 – 2005-01-01: 23185503 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 32.35 million
Exact value

Exact value: 32352637 USD

2004-01-02 – 2005-01-01: 32352637 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.17 million
Calculation and evidence

23185503 − 32352637 USD

Exact free cash flow: -9167134 USD

Share or cite

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

2006 2005-01-02 – 2006-01-01
−USD 2.07 million
Exact value

Exact value: -2073817 USD

2005-01-02 – 2006-01-01: -2073817 USD Inspect Net Income Open source
Share or cite

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

USD 23.19 million
Exact value

Exact value: 23185503 USD

2005-01-02 – 2006-01-01: 23185503 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 32.35 million
Exact value

Exact value: 32352637 USD

2005-01-02 – 2006-01-01: 32352637 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.17 million
Calculation and evidence

23185503 − 32352637 USD

Exact free cash flow: -9167134 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 9.06 million
Exact value

Exact value: -9059090 USD

2006-01-01 – 2006-12-31: -9059090 USD Inspect Net Income Open source
Share or cite

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

USD 15.37 million
Exact value

Exact value: 15371863 USD

2006-01-01 – 2006-12-31: 15371863 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 34.34 million
Exact value

Exact value: 34337262 USD

2006-01-01 – 2006-12-31: 34337262 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.97 million
Calculation and evidence

15371863 − 34337262 USD

Exact free cash flow: -18965399 USD

Share or cite

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

2007 2006-12-31 – 2007-12-30
−USD 16.34 million
Exact value

Exact value: -16342000 USD

2006-12-31 – 2007-12-30: -16342000 USD Inspect Net Income Open source
Share or cite

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

USD 11.97 million
Exact value

Exact value: 11974000 USD

2006-12-31 – 2007-12-30: 11974000 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 17.19 million
Exact value

Exact value: 17185000 USD

2006-12-31 – 2007-12-30: 17185000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.21 million
Calculation and evidence

11974000 − 17185000 USD

Exact free cash flow: -5211000 USD

Share or cite

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

2008 2007-12-29 – 2008-12-28
−USD 16.34 million
Exact value

Exact value: -16342000 USD

2007-12-29 – 2008-12-28: -16342000 USD Inspect Net Income Open source
Share or cite

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

USD 7.02 million
Exact value

Exact value: 7021000 USD

2007-12-29 – 2008-12-28: 7021000 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 5.93 million
Exact value

Exact value: 5933000 USD

2007-12-29 – 2008-12-28: 5933000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.09 million
Calculation and evidence

7021000 − 5933000 USD

Exact free cash flow: 1088000 USD

Share or cite

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

2010 2009-01-03 – 2010-01-02
Unavailable Not reported for this period.
USD 15.59 million
Exact value

Exact value: 15594000 USD

2009-01-03 – 2010-01-02: 15594000 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 2.97 million
Exact value

Exact value: 2969000 USD

2009-01-03 – 2010-01-02: 2969000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.63 million
Calculation and evidence

15594000 − 2969000 USD

Exact free cash flow: 12625000 USD

Share or cite

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

2010 2009-01-04 – 2010-01-03
USD 5.14 million
Exact value

Exact value: 5138000 USD

2009-01-04 – 2010-01-03: 5138000 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.

2011 2010-01-03 – 2011-01-02
USD 9.4 million
Exact value

Exact value: 9400000 USD

2010-01-03 – 2011-01-02: 9400000 USD Inspect Net Income Open source
Share or cite

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

USD 7.52 million
Exact value

Exact value: 7517000 USD

2010-01-03 – 2011-01-02: 7517000 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 8.04 million
Exact value

Exact value: 8037000 USD

2010-01-03 – 2011-01-02: 8037000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 520,000
Calculation and evidence

7517000 − 8037000 USD

Exact free cash flow: -520000 USD

Share or cite

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

2011 2010-01-04 – 2011-01-02
USD 9.4 million
Exact value

Exact value: 9400000 USD

2010-01-04 – 2011-01-02: 9400000 USD Inspect Net Income Open source
Share or cite

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

USD 7.52 million
Exact value

Exact value: 7517000 USD

2010-01-04 – 2011-01-02: 7517000 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 8.04 million
Exact value

Exact value: 8037000 USD

2010-01-04 – 2011-01-02: 8037000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 520,000
Calculation and evidence

7517000 − 8037000 USD

Exact free cash flow: -520000 USD

Share or cite

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

2012 2011-01-03 – 2012-01-01
USD 35.22 million
Exact value

Exact value: 35223000 USD

2011-01-03 – 2012-01-01: 35223000 USD Inspect Net Income Open source
Share or cite

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

USD 28.83 million
Exact value

Exact value: 28829000 USD

2011-01-03 – 2012-01-01: 28829000 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 9.6 million
Exact value

Exact value: 9598000 USD

2011-01-03 – 2012-01-01: 9598000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.23 million
Calculation and evidence

28829000 − 9598000 USD

Exact free cash flow: 19231000 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.

31 filings · 820 latest values · 820 originally reported values

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

Identifiers: 0001332602, 1332602, edgar:1332602

Also known as Caribou Coffee Company, Inc.