WESTWAY GROUP, INC.

EDGAR

27 filing records in this dataset, filed from 2007-08-14 to 2012-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

97.3 million USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

3.8%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: 3695000 USD Source
  • Revenue: 97297000 USD Source

Operating cash flow

9.15 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17554000 USD Source
  • Operating Cash Flow: 8406000 USD Source

Free cash flow

673 thousand USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17554000 USD Source
  • Operating Cash Flow: 8406000 USD Source
  • Capital Expenditure: 17618000 USD Source
  • Capital Expenditure: 9143000 USD Source
Cash and cash equivalents
7.13 million USD Source
Exact value

7130000 USD

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

27974426 shares

Reported share-count change

5.15% · 1.37 million 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
  • 26605343 shares · 2011-09-30· Source
  • 27974426 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.

Operating cash flow

39.8 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: 38669000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: 22579000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 8406000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 17554000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 8406000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 23734000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 17554000 USD · 2012-01-01 – 2012-06-30 Source

Capital expenditure

38.2 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Capital expenditure: 39149000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 26572000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 9143000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 17618000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 9143000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 25653000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 17618000 USD · 2012-01-01 – 2012-06-30 Source

Free cash flow

1.59 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: 38669000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: 22579000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 8406000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 17554000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 8406000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 23734000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 17554000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 39149000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 26572000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 9143000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 17618000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 9143000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 25653000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 17618000 USD · 2012-01-01 – 2012-06-30 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: 2011-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2011-12-31
  • Operating income: 5 of 11 periods available· newest 2011-12-31
  • Net income: 5 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2011-12-31
  • Total assets: 5 of 11 periods available· newest 2011-12-31
  • Total liabilities: 5 of 11 periods available· newest 2011-12-31
  • Current assets: 5 of 11 periods available· newest 2011-12-31
  • Current liabilities: 5 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    +18.9%

    Prior period

    USD 342.66 million

    –

    Current period

    USD 407.43 million

    –

    Exact inputs and evidence

    407430000 − 342658000 = 64772000 USD

    342658000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    407430000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -13%

    Prior period

    USD 5.68 million

    –

    Current period

    USD 4.94 million

    –

    Exact inputs and evidence

    4940000 − 5678000 = -738000 USD

    5678000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    4940000 USD · 2011-01-01 – 2011-12-31

    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

    +12.5%

    Prior period

    USD 34.38 million

    –

    Current period

    USD 38.67 million

    –

    Exact inputs and evidence

    38669000 − 34379000 = 4290000 USD

    34379000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    38669000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +73.3%

    Prior period

    USD 22.59 million

    –

    Current period

    USD 39.15 million

    –

    Exact inputs and evidence

    39149000 − 22588000 = 16561000 USD

    22588000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    39149000 USD · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 407.43 million 100% of revenue
  • Operating costs Derived USD 388.49 million 95% of revenue
  • Operating income USD 18.94 million 4.6% of revenue
  • Tax, interest and other Derived USD 14 million 3.4% of revenue
  • Net income USD 4.94 million 1.2% of revenue

Cash

  • Operating cash flow USD 38.67 million 9.5% of revenue
  • Capital expenditure USD 39.15 million 9.6% of revenue
  • Free cash flow Derived −USD 480,000 −0.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Net loss: net income was −1.8% of revenue.
  • 2010 95%
  • 2011 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 871000 Derived -871000 -2037000 Derived 1166000 Unavailable
Source
2008 2008-01-01 – 2008-12-310 869000 Derived -869000 -1610000 Derived 741000 Unavailable
Source
2009 2009-01-01 – 2009-12-31200309000 200275000 Derived 34000 3694000 Derived -3660000 Unavailable
Source
2010 2010-01-01 – 2010-12-31342658000 326834000 Derived 15824000 10146000 Derived 5678000 11791000 Derived
Source
2011 2011-01-01 – 2011-12-31407430000 388486000 Derived 18944000 14004000 Derived 4940000 -480000 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 407.4M 2011
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.440.0M330.0M220.0M110.0M0.020072008200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue200309000
2010Revenue342658000
2011Revenue407430000

Revenue growth

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

18.9% 2011
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.77%58%38%19%0%20072008200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year71.1%
2011Year over year18.9%

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 4.6% 2011
Net margin 1.2% 2011
Free cash flow margin -0.1% 2011
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.5.2%3.3%1.4%-0.5%-2.3%20072008200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating margin0%
2010Operating margin4.6%
2011Operating margin4.6%
2007Net marginNot reported
2008Net marginNot reported
2009Net margin-1.8%
2010Net margin1.7%
2011Net margin1.2%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin3.4%
2011Free cash flow margin-0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 38.7M 2011
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.41.8M30.5M19.3M8.0M-3.2M20072008200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow1765000
2008Operating cash flow-115000
2009Operating cash flow13836000
2010Operating cash flow34379000
2011Operating cash flow38669000

Free cash flow

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

USD -480K 2011
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.12.8M9.2M5.7M2.1M-1.5M20072008200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flow11791000
2011Free cash flow-480000

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.

42.2% 2011
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.46%34%23%11%0%20072008200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets3.1%
2008Liabilities / assets2.7%
2009Liabilities / assets42.3%
2010Liabilities / assets41%
2011Liabilities / assets42.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.74× 2011
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.308.14×231.11×154.07×77.04×0.00×20072008200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.19×
2008Current assets / current liabilities285.32×
2009Current assets / current liabilities1.41×
2010Current assets / current liabilities1.56×
2011Current assets / current liabilities1.74×

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
2007 2007-01-01 – 2007-12-31
USD 1.17 million
Exact value

Exact value: 1166000 USD

2007-01-01 – 2007-12-31: 1166000 USD Inspect Net Income Open source
Share or cite

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

USD 1.77 million
Exact value

Exact value: 1765000 USD

2007-01-01 – 2007-12-31: 1765000 USD 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.

2008 2008-01-01 – 2008-12-31
USD 741,000
Exact value

Exact value: 741000 USD

2008-01-01 – 2008-12-31: 741000 USD Inspect Net Income Open source
Share or cite

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

−USD 115,000
Exact value

Exact value: -115000 USD

2008-01-01 – 2008-12-31: -115000 USD 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 2009-01-01 – 2009-12-31
−USD 3.66 million
Exact value

Exact value: -3660000 USD

2009-01-01 – 2009-12-31: -3660000 USD Inspect Net Income Open source
Share or cite

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

USD 13.84 million
Exact value

Exact value: 13836000 USD

2009-01-01 – 2009-12-31: 13836000 USD 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 2010-01-01 – 2010-12-31
USD 5.68 million
Exact value

Exact value: 5678000 USD

2010-01-01 – 2010-12-31: 5678000 USD Inspect Net Income Open source
Share or cite

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

USD 34.38 million
Exact value

Exact value: 34379000 USD

2010-01-01 – 2010-12-31: 34379000 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 22.59 million
Exact value

Exact value: 22588000 USD

2010-01-01 – 2010-12-31: 22588000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.79 million
Calculation and evidence

34379000 − 22588000 USD

Exact free cash flow: 11791000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 4.94 million
Exact value

Exact value: 4940000 USD

2011-01-01 – 2011-12-31: 4940000 USD Inspect Net Income Open source
Share or cite

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

USD 38.67 million
Exact value

Exact value: 38669000 USD

2011-01-01 – 2011-12-31: 38669000 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 39.15 million
Exact value

Exact value: 39149000 USD

2011-01-01 – 2011-12-31: 39149000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 480,000
Calculation and evidence

38669000 − 39149000 USD

Exact free cash flow: -480000 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.

27 filings · 802 latest values · 802 originally reported values

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

Identifiers: 0001361872, 1361872, WWAY, edgar:1361872

Also known as Shermen WSC Acquisition Corp, WESTWAY GROUP, INC., Westway Group, Inc.