LDK SOLAR CO., LTD.

EDGAR

280 filing records in this dataset, filed from 2009-01-07 to 2016-04-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

680 million USD

2014 · USD

Exact inputs and evidence

Operating margin

-23.4%

2014 · %

Exact inputs and evidence
  • Operating Income: -159173000 USD Source
  • Revenue: 680255000 USD Source

Operating cash flow

-125 million USD

2014 · USD

Exact inputs and evidence
  • Operating Cash Flow: -125146000 USD Source

Free cash flow

-207 million USD

2014 · USD

Exact inputs and evidence
  • Operating Cash Flow: -125146000 USD Source
  • Capital Expenditure: 82273000 USD Source
Cash and cash equivalents
17.9 million USD Source
Exact value

17926000 USD

Long-term debt including current maturities
0 USD Source
Exact value

0 USD

Shares outstanding
242 million shares Source
Exact value

241868739 shares

Reported share-count change

20.25% · 40.7 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
  • 201138895 shares · 2013-12-31· Source
  • 241868739 shares · 2014-12-31· 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: 2016-04-07.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2014-12-31
  • Operating income: 7 of 11 periods available· newest 2014-12-31
  • Net income: 6 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2014-12-31
  • Total assets: 6 of 11 periods available· newest 2014-12-31
  • Total liabilities: 6 of 11 periods available· newest 2014-12-31
  • Current assets: 6 of 11 periods available· newest 2014-12-31
  • Current liabilities: 6 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2014-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2014-12-31

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

    +13.7%

    Prior period

    USD 598.25 million

    –

    Current period

    USD 680.26 million

    –

    Exact inputs and evidence

    680255000 − 598246000 = 82009000 USD

    598246000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    680255000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 1.34 billion

    Prior period

    −USD 1.61 billion

    –

    Current period

    −USD 266.87 million

    –

    Exact inputs and evidence

    -266872000 − -1610068000 = 1343196000 USD

    -1610068000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -266872000 USD · 2014-01-01 – 2014-12-31

    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

    +USD 48.91 million

    Prior period

    −USD 174.05 million

    –

    Current period

    −USD 125.15 million

    –

    Exact inputs and evidence

    -125146000 − -174051000 = 48905000 USD

    -174051000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -125146000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,400%

    Prior period

    USD 5.49 million

    –

    Current period

    USD 82.27 million

    –

    Exact inputs and evidence

    82273000 − 5485000 = 76788000 USD

    5485000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    82273000 USD · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 680.26 million 100% of revenue
  • Operating costs Derived USD 839.43 million 123% of revenue
  • Operating income −USD 159.17 million −23% of revenue
  • Tax, interest and other Derived USD 107.7 million 16% of revenue
  • Net income −USD 266.87 million −39% of revenue

Cash

  • Operating cash flow −USD 125.15 million −18% of revenue
  • Capital expenditure USD 82.27 million 12% of revenue
  • Free cash flow Derived −USD 207.42 million −30% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Operating loss: operating costs were 121% of revenue.
  • 2010 12%83%
  • 2011 Operating loss: operating costs were 121% of revenue.
  • 2012 Operating loss: operating costs were 194% of revenue.
  • 2013 Operating loss: operating costs were 323% of revenue.
  • 2014 Operating loss: operating costs were 123% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-311643495000 1634505000 Derived 8990000 UnavailableUnavailable-792579000 Derived
Source
2009 2009-01-01 – 2009-12-311098038000 1328170000 Derived -230132000 4093000 Derived -234225000 -731365000 Derived
Source
2010 2010-01-01 – 2010-12-312509347000 2074430000 Derived 434917000 144120000 Derived 290797000 -17139000 Derived
Source
2011 2011-01-01 – 2011-12-312157813000 2618059000 Derived -460246000 160623000 Derived -620869000 -1269320000 Derived
Source
2012 2012-01-01 – 2012-12-31862882000 1670631000 Derived -807749000 163222000 Derived -970971000 -66826000 Derived
Source
2013 2013-01-01 – 2013-12-31598246000 1934580000 Derived -1336334000 273734000 Derived -1610068000 -179536000 Derived
Source
2014 2014-01-01 – 2014-12-31680255000 839428000 Derived -159173000 107699000 Derived -266872000 -207419000 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 680.3M 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.2.7B2.0B1.4B677.5M0.0200820112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue1643495000
2009Revenue1098038000
2010Revenue2509347000
2011Revenue2157813000
2012Revenue862882000
2013Revenue598246000
2014Revenue680255000

Revenue growth

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

13.7% 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.144%89%34%-20%-75%200820112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year-33.2%
2010Year over year128.5%
2011Year over year-14%
2012Year over year-60%
2013Year over year-30.7%
2014Year over year13.7%

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 -23.4% 2014
Net margin -39.2% 2014
Free cash flow margin -30.5% 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.40%-43%-126%-209%-292%200820112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin0.5%
2009Operating margin-21%
2010Operating margin17.3%
2011Operating margin-21.3%
2012Operating margin-93.6%
2013Operating margin-223.4%
2014Operating margin-23.4%
2008-12-31Net marginNot reported
2009Net margin-21.3%
2010Net margin11.6%
2011Net margin-28.8%
2012Net margin-112.5%
2013Net margin-269.1%
2014Net margin-39.2%
2008Free cash flow margin-48.2%
2009Free cash flow margin-66.6%
2010Free cash flow margin-0.7%
2011Free cash flow margin-58.8%
2012Free cash flow margin-7.7%
2013Free cash flow margin-30%
2014Free cash flow margin-30.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -125.1M 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.627.7M382.1M136.5M-109.1M-354.7M200820112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow333061000
2009Operating cash flow18614000
2010Operating cash flow559993000
2011Operating cash flow-286968000
2012Operating cash flow39916000
2013Operating cash flow-174051000
2014Operating cash flow-125146000

Free cash flow

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

USD -207.4M 2014
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.101.5M-266.6M-634.7M-1.0B-1.4B200820112014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-792579000
2009Free cash flow-731365000
2010Free cash flow-17139000
2011Free cash flow-1269320000
2012Free cash flow-66826000
2013Free cash flow-179536000
2014Free cash flow-207419000

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.

178.3% 2014
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.193%144%96%48%0%2008-12-3120112014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets80%
2010Liabilities / assets81.4%
2011Liabilities / assets87.7%
2012Liabilities / assets103.6%
2013Liabilities / assets169%
2014Liabilities / assets178.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.11× 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.0.67×0.51×0.34×0.17×0.00×2008-12-3120112014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities0.62×
2010Current assets / current liabilities0.55×
2011Current assets / current liabilities0.53×
2012Current assets / current liabilities0.31×
2013Current assets / current liabilities0.1×
2014Current assets / current liabilities0.11×

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 2008-01-01 – 2008-12-31
Unavailable Not reported for this period.
USD 333.06 million
Exact value

Exact value: 333061000 USD

2008-01-01 – 2008-12-31: 333061000 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 1.13 billion
Exact value

Exact value: 1125640000 USD

2008-01-01 – 2008-12-31: 1125640000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 792.58 million
Calculation and evidence

333061000 − 1125640000 USD

Exact free cash flow: -792579000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 234.23 million
Exact value

Exact value: -234225000 USD

2009-01-01 – 2009-12-31: -234225000 USD Inspect Net Income Open source
Share or cite

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

USD 18.61 million
Exact value

Exact value: 18614000 USD

2009-01-01 – 2009-12-31: 18614000 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 749.98 million
Exact value

Exact value: 749979000 USD

2009-01-01 – 2009-12-31: 749979000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 731.37 million
Calculation and evidence

18614000 − 749979000 USD

Exact free cash flow: -731365000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 290.8 million
Exact value

Exact value: 290797000 USD

2010-01-01 – 2010-12-31: 290797000 USD Inspect Net Income Open source
Share or cite

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

USD 559.99 million
Exact value

Exact value: 559993000 USD

2010-01-01 – 2010-12-31: 559993000 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 577.13 million
Exact value

Exact value: 577132000 USD

2010-01-01 – 2010-12-31: 577132000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.14 million
Calculation and evidence

559993000 − 577132000 USD

Exact free cash flow: -17139000 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 620.87 million
Exact value

Exact value: -620869000 USD

2011-01-01 – 2011-12-31: -620869000 USD Inspect Net Income Open source
Share or cite

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

−USD 286.97 million
Exact value

Exact value: -286968000 USD

2011-01-01 – 2011-12-31: -286968000 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 982.35 million
Exact value

Exact value: 982352000 USD

2011-01-01 – 2011-12-31: 982352000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.27 billion
Calculation and evidence

-286968000 − 982352000 USD

Exact free cash flow: -1269320000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 970.97 million
Exact value

Exact value: -970971000 USD

2012-01-01 – 2012-12-31: -970971000 USD Inspect Net Income Open source
Share or cite

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

USD 39.92 million
Exact value

Exact value: 39916000 USD

2012-01-01 – 2012-12-31: 39916000 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 106.74 million
Exact value

Exact value: 106742000 USD

2012-01-01 – 2012-12-31: 106742000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 66.83 million
Calculation and evidence

39916000 − 106742000 USD

Exact free cash flow: -66826000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 1.61 billion
Exact value

Exact value: -1610068000 USD

2013-01-01 – 2013-12-31: -1610068000 USD Inspect Net Income Open source
Share or cite

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

−USD 174.05 million
Exact value

Exact value: -174051000 USD

2013-01-01 – 2013-12-31: -174051000 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 5.49 million
Exact value

Exact value: 5485000 USD

2013-01-01 – 2013-12-31: 5485000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 179.54 million
Calculation and evidence

-174051000 − 5485000 USD

Exact free cash flow: -179536000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 266.87 million
Exact value

Exact value: -266872000 USD

2014-01-01 – 2014-12-31: -266872000 USD Inspect Net Income Open source
Share or cite

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

−USD 125.15 million
Exact value

Exact value: -125146000 USD

2014-01-01 – 2014-12-31: -125146000 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 82.27 million
Exact value

Exact value: 82273000 USD

2014-01-01 – 2014-12-31: 82273000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 207.42 million
Calculation and evidence

-125146000 − 82273000 USD

Exact free cash flow: -207419000 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.

280 filings · 604 latest values · 604 originally reported values

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

Identifiers: 0001385424, 1385424, LDK, LDKYQ, edgar:1385424

Also known as LDK SOLAR CO., LTD., LDK Solar Co., Ltd.