Tim Hortons Inc.

EDGAR

40 filing records in this dataset, filed from 2006-05-12 to 2014-11-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

909 million CAD

2014-09-28 · CAD

Exact inputs and evidence

Operating margin

18.57%

2014-09-28 · %

Exact inputs and evidence
  • Operating Income: 168806000 CAD Source
  • Revenue: 909155000 CAD Source

Operating cash flow

220 million CAD

2014-09-28 · CAD

Exact inputs and evidence
  • Operating Cash Flow: 447635000 CAD Source
  • Operating Cash Flow: 227723000 CAD Source
Cash and cash equivalents
109 million CAD Source
Exact value

109085000 CAD

Long-term debt including current maturities
851 million CAD Source
Exact value

851071000 CAD

Shares outstanding
171 million Unit1 Source
Exact value

170664295 Unit1

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2014-11-06.

Financial data available through: 2013-12-29.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2013-12-29
  • Operating income: 7 of 11 periods available· newest 2013-12-29
  • Net income: 7 of 11 periods available· newest 2013-12-29
  • Operating cash flow: 7 of 11 periods available· newest 2013-12-29
  • Capital expenditure: 7 of 11 periods available· newest 2011-01-02
  • Total assets: 6 of 11 periods available· newest 2013-12-29
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2013-12-29
  • Current liabilities: 5 of 11 periods available· newest 2013-12-29
  • Cash and cash equivalents: 8 of 11 periods available· newest 2013-12-29
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2013-12-29
  • Shares outstanding: 1 of 11 periods available· newest 2011-01-02

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

    +4.3%

    Prior period

    CAD 3.12 billion

    –

    Current period

    CAD 3.26 billion

    –

    Exact inputs and evidence

    3255533000 − 3120504000 = 135029000 CAD

    3120504000 CAD · 2012-01-02 – 2012-12-30

    Inspect prior input Prior source

    3255533000 CAD · 2012-12-31 – 2013-12-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    +5.3%

    Prior period

    CAD 402.89 million

    –

    Current period

    CAD 424.37 million

    –

    Exact inputs and evidence

    424369000 − 402885000 = 21484000 CAD

    402885000 CAD · 2012-01-02 – 2012-12-30

    Inspect prior input Prior source

    424369000 CAD · 2012-12-31 – 2013-12-29

    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

    +7.1%

    Prior period

    CAD 559.29 million

    –

    Current period

    CAD 598.74 million

    –

    Exact inputs and evidence

    598735000 − 559287000 = 39448000 CAD

    559287000 CAD · 2012-01-02 – 2012-12-30

    Inspect prior input Prior source

    598735000 CAD · 2012-12-31 – 2013-12-29

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: 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.

2014 2012-12-31 – 2013-12-29

  • Revenue CAD 3.26 billion 100% of revenue
  • Operating costs Derived CAD 2.63 billion 81% of revenue
  • Operating income CAD 621.1 million 19% of revenue
  • Tax, interest and other Derived CAD 196.73 million 6% of revenue
  • Net income CAD 424.37 million 13% of revenue

Cash

  • Operating cash flow CAD 598.74 million 18% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 14%77%
  • 2009 14%78%
  • 2010 13%78%
  • 2011 25%9.8%66%
  • 2012 13%80%
  • 2013 13%81%
  • 2014 13%81%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2007-01-01 – 2007-12-301895850000 1467790000 Derived 428060000 158509000 Derived 269551000 Unavailable
Source
2009 2007-12-31 – 2008-12-282043693000 1597355000 Derived 446338000 161660000 Derived 284678000 Unavailable
Source
2010 2008-12-29 – 2010-01-032242138000 1746727000 Derived 495411000 199044000 Derived 296367000 Unavailable
Source
2011 2010-01-04 – 2011-01-022536495000 1664257000 Derived 872238000 248279000 Derived 623959000 Unavailable
Source
2012 2011-01-03 – 2012-01-012852966000 2283491000 Derived 569475000 186663000 Derived 382812000 Unavailable
Source
2013 2012-01-02 – 2012-12-303120504000 2525979000 Derived 594525000 191640000 Derived 402885000 Unavailable
Source
2014 2012-12-31 – 2013-12-293255533000 2634438000 Derived 621095000 196726000 Derived 424369000 Unavailable
Source

Amounts are exact, in CAD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

CAD 3.3B 2014
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.3.5B2.6B1.8B879.0M0.0200820112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(CAD)Source evidence
2008Revenue1895850000
2009Revenue2043693000
2010Revenue2242138000
2011Revenue2536495000
2012Revenue2852966000
2013Revenue3120504000
2014Revenue3255533000

Revenue growth

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

4.3% 2014
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.14.2%10.6%7.1%3.5%0.0%200820112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year7.8%
2010Year over year9.7%
2011Year over year13.1%
2012Year over year12.5%
2013Year over year9.4%
2014Year over year4.3%

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 19.1% 2014
Net margin 13% 2014
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.37.1%27.9%18.6%9.3%0.0%200820112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin22.6%
2009Operating margin21.8%
2010Operating margin22.1%
2011Operating margin34.4%
2012Operating margin20%
2013Operating margin19.1%
2014Operating margin19.1%
2008Net margin14.2%
2009Net margin13.9%
2010Net margin13.2%
2011Net margin24.6%
2012Net margin13.4%
2013Net margin12.9%
2014Net margin13%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

CAD 598.7M 2014
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.646.6M485.0M323.3M161.7M0.0200820112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(CAD)Source evidence
2008Operating cash flow393976000
2009Operating cash flow356015000
2010Operating cash flow415651000
2011Operating cash flow525544000
2012Operating cash flow391467000
2013Operating cash flow559287000
2014Operating cash flow598735000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(CAD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable

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
2007-12-30Liabilities / assetsNot reportedNo source recorded
2008-12-28Liabilities / assetsNot reported
2010-01-03Liabilities / assetsNot reported
2011-01-02Liabilities / assetsNot reported
2012-01-01Liabilities / assetsNot reported
2012-12-30Liabilities / assetsNot reported
2013-12-29Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.98× 2014
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.1.59×1.19×0.79×0.40×0.00×2007-12-302011-01-022014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007-12-30Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities1.27×
2010Current assets / current liabilities1.47×
2011-01-02Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities1.3×
2013Current assets / current liabilities1.31×
2014Current assets / current liabilities0.98×

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
2008 2007-01-01 – 2007-12-30
CAD 269.55 million
Exact value

Exact value: 269551000 CAD

2007-01-01 – 2007-12-30: 269551000 CAD Inspect Net Income Open source
Share or cite

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

CAD 393.98 million
Exact value

Exact value: 393976000 CAD

2007-01-01 – 2007-12-30: 393976000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2009 2007-12-31 – 2008-12-28
CAD 284.68 million
Exact value

Exact value: 284678000 CAD

2007-12-31 – 2008-12-28: 284678000 CAD Inspect Net Income Open source
Share or cite

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

CAD 356.02 million
Exact value

Exact value: 356015000 CAD

2007-12-31 – 2008-12-28: 356015000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2010 2008-12-29 – 2010-01-03
CAD 296.37 million
Exact value

Exact value: 296367000 CAD

2008-12-29 – 2010-01-03: 296367000 CAD Inspect Net Income Open source
Share or cite

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

CAD 415.65 million
Exact value

Exact value: 415651000 CAD

2008-12-29 – 2010-01-03: 415651000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2011 2010-01-04 – 2011-01-02
CAD 623.96 million
Exact value

Exact value: 623959000 CAD

2010-01-04 – 2011-01-02: 623959000 CAD Inspect Net Income Open source
Share or cite

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

CAD 525.54 million
Exact value

Exact value: 525544000 CAD

2010-01-04 – 2011-01-02: 525544000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2011-01-03 – 2012-01-01
CAD 382.81 million
Exact value

Exact value: 382812000 CAD

2011-01-03 – 2012-01-01: 382812000 CAD Inspect Net Income Open source
Share or cite

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

CAD 391.47 million
Exact value

Exact value: 391467000 CAD

2011-01-03 – 2012-01-01: 391467000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2012-01-02 – 2012-12-30
CAD 402.89 million
Exact value

Exact value: 402885000 CAD

2012-01-02 – 2012-12-30: 402885000 CAD Inspect Net Income Open source
Share or cite

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

CAD 559.29 million
Exact value

Exact value: 559287000 CAD

2012-01-02 – 2012-12-30: 559287000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2012-12-31 – 2013-12-29
CAD 424.37 million
Exact value

Exact value: 424369000 CAD

2012-12-31 – 2013-12-29: 424369000 CAD Inspect Net Income Open source
Share or cite

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

CAD 598.74 million
Exact value

Exact value: 598735000 CAD

2012-12-31 – 2013-12-29: 598735000 CAD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

40 filings · 3,165 latest values · 3,165 originally reported values

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

Identifiers: 0001345111, 1345111, THI, edgar:1345111

Also known as TIM HORTONS INC., Tim Hortons Inc.