EnergySolutions, Inc.

EDGAR

32 filing records in this dataset, filed from 2008-03-28 to 2014-05-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

477 million USD

2014 Q1 · USD

Exact inputs and evidence

Operating cash flow

1.84 million USD

2014 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1835000 USD Source
Cash and cash equivalents
65.6 million USD Source
Exact value

65579000 USD

Long-term debt including current maturities
646 million USD Source
Exact value

646430000 USD

Shares outstanding
100 shares Source
Exact value

100 shares

Reported share-count change

-100.00% · -90.6 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
  • 90579517 shares · 2013-03-31· Source
  • 100 shares · 2014-03-31· 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

1.75 billion USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Revenue: 411038000 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 392474000 USD · 2013-07-01 – 2013-09-30 Source
  • Revenue: 474678000 USD · 2013-10-01 – 2013-12-31 Source
  • Revenue: 476793000 USD · 2014-01-01 – 2014-03-31 Source

Operating cash flow

48.3 million USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Operating cash flow: -2834000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -20326000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -10918000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -2834000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 26140000 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -10918000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 1835000 USD · 2014-01-01 – 2014-03-31 Source

Capital expenditure

23.7 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Capital expenditure: 3800000 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 10221000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 3800000 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 17147000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 10221000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 23734000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 17147000 USD · 2011-01-01 – 2011-09-30 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: 2014-05-16.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2013-12-31
  • Operating income: 7 of 11 periods available· newest 2010-12-31
  • Net income: 7 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2013-12-31
  • Total assets: 8 of 11 periods available· newest 2013-12-31
  • Total liabilities: 8 of 11 periods available· newest 2013-12-31
  • Current assets: 8 of 11 periods available· newest 2013-12-31
  • Current liabilities: 8 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 5 of 11 periods available· newest 2013-12-31

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

    -0.2%

    Prior period

    USD 1.81 billion

    –

    Current period

    USD 1.8 billion

    –

    Exact inputs and evidence

    1804398000 − 1807505000 = -3107000 USD

    1807505000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    1804398000 USD · 2013-01-01 – 2013-12-31

    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

    -61.4%

    Prior period

    USD 67.64 million

    –

    Current period

    USD 26.14 million

    –

    Exact inputs and evidence

    26140000 − 67636000 = -41496000 USD

    67636000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    26140000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -25.3%

    Prior period

    USD 20.35 million

    –

    Current period

    USD 15.2 million

    –

    Exact inputs and evidence

    15199000 − 20345000 = -5146000 USD

    20345000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    15199000 USD · 2013-01-01 – 2013-12-31

    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: Net income.

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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 1.8 billion 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 26.14 million 1.4% of revenue
  • Capital expenditure USD 15.2 million 0.8% of revenue
  • Free cash flow Derived USD 10.94 million 0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2005 34%14%52%
  • 2006 15%79%
  • 2007 Net loss: net income was −0.8% of revenue.
  • 2008 93%
  • 2009 94%
  • 2010 Net loss: net income was −1.1% of revenue.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-02-01 – 2005-01-3121914000 8349000 Derived 13565000 -13000 Derived 13578000 20688000 Derived
Source
2005 2005-01-01 – 2005-12-31348192000 181945000 Derived 166247000 48262000 Derived 117985000 155728000 Derived
Source
2006 2006-01-01 – 2006-12-31427103000 337129000 Derived 89974000 63111000 Derived 26863000 45846000 Derived
Source
2007 2007-01-01 – 2007-12-311092613000 1016661000 Derived 75952000 84759000 Derived -8807000 139484000 Derived
Source
2008 2008-01-01 – 2008-12-311791631000 1670701000 Derived 120930000 74416000 Derived 46514000 76480000 Derived
Source
2009 2009-01-01 – 2009-12-311623893000 1525978000 Derived 97915000 45952000 Derived 51963000 27794000 Derived
Source
2010 2010-01-01 – 2010-12-311752042000 1707930000 Derived 44112000 64032000 Derived -19920000 77965000 Derived
Source
2011 2011-01-01 – 2011-12-311815514000 UnavailableUnavailableUnavailableUnavailable51806000 Derived
Source
2012 2012-01-01 – 2012-12-311807505000 UnavailableUnavailableUnavailableUnavailable47291000 Derived
Source
2013 2013-01-01 – 2013-12-311804398000 UnavailableUnavailableUnavailableUnavailable10941000 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 1.8B 2013
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.2.0B1.5B980.4M490.2M0.0200520092013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue21914000
2005Revenue348192000
2006Revenue427103000
2007Revenue1092613000
2008Revenue1791631000
2009Revenue1623893000
2010Revenue1752042000
2011Revenue1815514000
2012Revenue1807505000
2013Revenue1804398000

Revenue growth

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

-0.2% 2013
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.169%121%73%25%-23%200520092013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year22.7%
2007Year over year155.8%
2008Year over year64%
2009Year over year-9.4%
2010Year over year7.9%
2011Year over year3.6%
2012Year over year-0.4%
2013Year over year-0.2%

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 2.5% 2010
Net margin -1.1% 2010
Free cash flow margin 0.6% 2013
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.102%74%47%19%-9%200520092013-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin61.9%
2005Operating margin47.7%
2006Operating margin21.1%
2007Operating margin7%
2008Operating margin6.7%
2009Operating margin6%
2010Operating margin2.5%
2011-12-31Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2005Net margin62%
2005Net margin33.9%
2006Net margin6.3%
2007Net margin-0.8%
2008Net margin2.6%
2009Net margin3.2%
2010Net margin-1.1%
2011-12-31Net marginNot reported
2012-12-31Net marginNot reported
2013-12-31Net marginNot reported
2005Free cash flow margin94.4%
2005Free cash flow margin44.7%
2006Free cash flow margin10.7%
2007Free cash flow margin12.8%
2008Free cash flow margin4.3%
2009Free cash flow margin1.7%
2010Free cash flow margin4.4%
2011Free cash flow margin2.9%
2012Free cash flow margin2.6%
2013Free cash flow margin0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 26.1M 2013
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.204.0M153.0M102.0M51.0M0.0200520092013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow21081000
2005Operating cash flow188926000
2006Operating cash flow69756000
2007Operating cash flow152796000
2008Operating cash flow103109000
2009Operating cash flow52183000
2010Operating cash flow94999000
2011Operating cash flow75540000
2012Operating cash flow67636000
2013Operating cash flow26140000

Free cash flow

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

USD 10.9M 2013
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.168.2M126.1M84.1M42.0M0.0200520092013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow20688000
2005Free cash flow155728000
2006Free cash flow45846000
2007Free cash flow139484000
2008Free cash flow76480000
2009Free cash flow27794000
2010Free cash flow77965000
2011Free cash flow51806000
2012Free cash flow47291000
2013Free cash flow10941000

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.

88.9% 2013
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.98%73%49%24%0%2005-01-3120092013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-01-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets87.1%
2007Liabilities / assets75.1%
2008Liabilities / assets69.8%
2009Liabilities / assets66.9%
2010Liabilities / assets86%
2011Liabilities / assets90.5%
2012Liabilities / assets88.7%
2013Liabilities / assets88.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.02× 2013
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.1.50×1.12×0.75×0.37×0.00×2005-01-3120092013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005-01-31Current assets / current liabilitiesNot reportedNo source recorded
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities1.21×
2007Current assets / current liabilities1.16×
2008Current assets / current liabilities1.31×
2009Current assets / current liabilities1.39×
2010Current assets / current liabilities1.29×
2011Current assets / current liabilities1.21×
2012Current assets / current liabilities1.23×
2013Current assets / current liabilities1.02×

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 2004-02-01 – 2005-01-31
USD 13.58 million
Exact value

Exact value: 13578000 USD

2004-02-01 – 2005-01-31: 13578000 USD Inspect Net Income Open source
Share or cite

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

USD 21.08 million
Exact value

Exact value: 21081000 USD

2004-02-01 – 2005-01-31: 21081000 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 393,000
Exact value

Exact value: 393000 USD

2004-02-01 – 2005-01-31: 393000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.69 million
Calculation and evidence

21081000 − 393000 USD

Exact free cash flow: 20688000 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 117.99 million
Exact value

Exact value: 117985000 USD

2005-01-01 – 2005-12-31: 117985000 USD Inspect Net Income Open source
Share or cite

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

USD 188.93 million
Exact value

Exact value: 188926000 USD

2005-01-01 – 2005-12-31: 188926000 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 33.2 million
Exact value

Exact value: 33198000 USD

2005-01-01 – 2005-12-31: 33198000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 155.73 million
Calculation and evidence

188926000 − 33198000 USD

Exact free cash flow: 155728000 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 26.86 million
Exact value

Exact value: 26863000 USD

2006-01-01 – 2006-12-31: 26863000 USD Inspect Net Income Open source
Share or cite

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

USD 69.76 million
Exact value

Exact value: 69756000 USD

2006-01-01 – 2006-12-31: 69756000 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 23.91 million
Exact value

Exact value: 23910000 USD

2006-01-01 – 2006-12-31: 23910000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 45.85 million
Calculation and evidence

69756000 − 23910000 USD

Exact free cash flow: 45846000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 8.81 million
Exact value

Exact value: -8807000 USD

2007-01-01 – 2007-12-31: -8807000 USD Inspect Net Income Open source
Share or cite

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

USD 152.8 million
Exact value

Exact value: 152796000 USD

2007-01-01 – 2007-12-31: 152796000 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 13.31 million
Exact value

Exact value: 13312000 USD

2007-01-01 – 2007-12-31: 13312000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 139.48 million
Calculation and evidence

152796000 − 13312000 USD

Exact free cash flow: 139484000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 46.51 million
Exact value

Exact value: 46514000 USD

2008-01-01 – 2008-12-31: 46514000 USD Inspect Net Income Open source
Share or cite

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

USD 103.11 million
Exact value

Exact value: 103109000 USD

2008-01-01 – 2008-12-31: 103109000 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 26.63 million
Exact value

Exact value: 26629000 USD

2008-01-01 – 2008-12-31: 26629000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 76.48 million
Calculation and evidence

103109000 − 26629000 USD

Exact free cash flow: 76480000 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 51.96 million
Exact value

Exact value: 51963000 USD

2009-01-01 – 2009-12-31: 51963000 USD Inspect Net Income Open source
Share or cite

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

USD 52.18 million
Exact value

Exact value: 52183000 USD

2009-01-01 – 2009-12-31: 52183000 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 24.39 million
Exact value

Exact value: 24389000 USD

2009-01-01 – 2009-12-31: 24389000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.79 million
Calculation and evidence

52183000 − 24389000 USD

Exact free cash flow: 27794000 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 19.92 million
Exact value

Exact value: -19920000 USD

2010-01-01 – 2010-12-31: -19920000 USD Inspect Net Income Open source
Share or cite

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

USD 95 million
Exact value

Exact value: 94999000 USD

2010-01-01 – 2010-12-31: 94999000 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 17.03 million
Exact value

Exact value: 17034000 USD

2010-01-01 – 2010-12-31: 17034000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 77.97 million
Calculation and evidence

94999000 − 17034000 USD

Exact free cash flow: 77965000 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
Unavailable Not reported for this period.
USD 75.54 million
Exact value

Exact value: 75540000 USD

2011-01-01 – 2011-12-31: 75540000 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 23.73 million
Exact value

Exact value: 23734000 USD

2011-01-01 – 2011-12-31: 23734000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51.81 million
Calculation and evidence

75540000 − 23734000 USD

Exact free cash flow: 51806000 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
Unavailable Not reported for this period.
USD 67.64 million
Exact value

Exact value: 67636000 USD

2012-01-01 – 2012-12-31: 67636000 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 20.35 million
Exact value

Exact value: 20345000 USD

2012-01-01 – 2012-12-31: 20345000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 47.29 million
Calculation and evidence

67636000 − 20345000 USD

Exact free cash flow: 47291000 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
Unavailable Not reported for this period.
USD 26.14 million
Exact value

Exact value: 26140000 USD

2013-01-01 – 2013-12-31: 26140000 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 15.2 million
Exact value

Exact value: 15199000 USD

2013-01-01 – 2013-12-31: 15199000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.94 million
Calculation and evidence

26140000 − 15199000 USD

Exact free cash flow: 10941000 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.

32 filings · 1,774 latest values · 1,774 originally reported values

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

Identifiers: 0001393744, 1393744, edgar:1393744

Also known as EnergySolutions, Inc.