PATHEON INC

EDGAR

14 filing records in this dataset, filed from 2011-06-10 to 2014-02-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

290 million USD

2013 Q4 · USD

Exact inputs and evidence

Operating margin

7.72%

2013 Q4 · %

Exact inputs and evidence
  • Operating Income: 33900000 USD Source
  • Operating Income: 11500000 USD Source
  • Revenue: 290000000 USD Source

Operating cash flow

38.7 million USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 13000000 USD Source
  • Operating Cash Flow: -25700000 USD Source

Free cash flow

23.1 million USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 13000000 USD Source
  • Operating Cash Flow: -25700000 USD Source
  • Capital Expenditure: 49800000 USD Source
  • Capital Expenditure: 34200000 USD Source
Cash and cash equivalents
61.6 million USD Source
Exact value

61600000 USD

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

140928525 shares

Reported share-count change

9.10% · 11.8 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
  • 129167926 shares · 2012-07-31· Source
  • 140928525 shares · 2013-07-31· 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

1.02 billion USD

2012-11-01 – 2013-10-31

Exact inputs and evidence
  • Revenue: 213500000 USD · 2012-11-01 – 2013-01-31 Source
  • Revenue: 253900000 USD · 2013-02-01 – 2013-04-30 Source
  • Revenue: 265700000 USD · 2013-05-01 – 2013-07-31 Source
  • Revenue: 290000000 USD · 2013-08-01 – 2013-10-31 Source

Operating cash flow

13 million USD

2012-11-01 – 2013-10-31

Exact inputs and evidence
  • Operating cash flow: -6300000 USD · 2012-11-01 – 2013-01-31 Source
  • Operating cash flow: -17300000 USD · 2012-11-01 – 2013-04-30 Source
  • Operating cash flow: -6300000 USD · 2012-11-01 – 2013-01-31 Source
  • Operating cash flow: -25700000 USD · 2012-11-01 – 2013-07-31 Source
  • Operating cash flow: -17300000 USD · 2012-11-01 – 2013-04-30 Source
  • Operating cash flow: 13000000 USD · 2012-11-01 – 2013-10-31 Source
  • Operating cash flow: -25700000 USD · 2012-11-01 – 2013-07-31 Source

Capital expenditure

49.8 million USD

2012-11-01 – 2013-10-31

Exact inputs and evidence
  • Capital expenditure: 8400000 USD · 2012-11-01 – 2013-01-31 Source
  • Capital expenditure: 18500000 USD · 2012-11-01 – 2013-04-30 Source
  • Capital expenditure: 8400000 USD · 2012-11-01 – 2013-01-31 Source
  • Capital expenditure: 34200000 USD · 2012-11-01 – 2013-07-31 Source
  • Capital expenditure: 18500000 USD · 2012-11-01 – 2013-04-30 Source
  • Capital expenditure: 49800000 USD · 2012-11-01 – 2013-10-31 Source
  • Capital expenditure: 34200000 USD · 2012-11-01 – 2013-07-31 Source

Free cash flow

-36.8 million USD

2012-11-01 – 2013-10-31

Exact inputs and evidence
  • Operating cash flow: -6300000 USD · 2012-11-01 – 2013-01-31 Source
  • Operating cash flow: -17300000 USD · 2012-11-01 – 2013-04-30 Source
  • Operating cash flow: -6300000 USD · 2012-11-01 – 2013-01-31 Source
  • Operating cash flow: -25700000 USD · 2012-11-01 – 2013-07-31 Source
  • Operating cash flow: -17300000 USD · 2012-11-01 – 2013-04-30 Source
  • Operating cash flow: 13000000 USD · 2012-11-01 – 2013-10-31 Source
  • Operating cash flow: -25700000 USD · 2012-11-01 – 2013-07-31 Source
  • Capital expenditure: 8400000 USD · 2012-11-01 – 2013-01-31 Source
  • Capital expenditure: 18500000 USD · 2012-11-01 – 2013-04-30 Source
  • Capital expenditure: 8400000 USD · 2012-11-01 – 2013-01-31 Source
  • Capital expenditure: 34200000 USD · 2012-11-01 – 2013-07-31 Source
  • Capital expenditure: 18500000 USD · 2012-11-01 – 2013-04-30 Source
  • Capital expenditure: 49800000 USD · 2012-11-01 – 2013-10-31 Source
  • Capital expenditure: 34200000 USD · 2012-11-01 – 2013-07-31 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: 2014-02-21.

Financial data available through: 2013-10-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2013-10-31
  • Operating income: 4 of 11 periods available· newest 2013-10-31
  • net income: No compatible figures in this window
  • Operating cash flow: 5 of 11 periods available· newest 2013-10-31
  • Capital expenditure: 4 of 11 periods available· newest 2013-10-31
  • Total assets: 4 of 11 periods available· newest 2013-10-31
  • Total liabilities: 4 of 11 periods available· newest 2013-10-31
  • Current assets: 4 of 11 periods available· newest 2013-10-31
  • Current liabilities: 4 of 11 periods available· newest 2013-10-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2013-10-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    +36.6%

    Prior period

    USD 749.1 million

    –

    Current period

    USD 1.02 billion

    –

    Exact inputs and evidence

    1023100000 − 749100000 = 274000000 USD

    749100000 USD · 2011-11-01 – 2012-10-31

    Inspect prior input Prior source

    1023100000 USD · 2012-11-01 – 2013-10-31

    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

    -60.6%

    Prior period

    USD 33 million

    –

    Current period

    USD 13 million

    –

    Exact inputs and evidence

    13000000 − 33000000 = -20000000 USD

    33000000 USD · 2011-11-01 – 2012-10-31

    Inspect prior input Prior source

    13000000 USD · 2012-11-01 – 2013-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -6.7%

    Prior period

    USD 53.4 million

    –

    Current period

    USD 49.8 million

    –

    Exact inputs and evidence

    49800000 − 53400000 = -3600000 USD

    53400000 USD · 2011-11-01 – 2012-10-31

    Inspect prior input Prior source

    49800000 USD · 2012-11-01 – 2013-10-31

    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 2012-11-01 – 2013-10-31

  • Revenue USD 1.02 billion 100% of revenue
  • Cost of revenue USD 774 million 76% of revenue
  • Operating expenses USD 174.5 million 17% of revenue
  • Other operating costs Derived USD 40.7 million 4% of revenue
  • Operating income USD 33.9 million 3.3% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 13 million 1.3% of revenue
  • Capital expenditure USD 49.8 million 4.9% of revenue
  • Free cash flow Derived −USD 36.8 million −3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Not shown: operating income or net income is not reported.
  • 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
2010 2009-11-01 – 2010-10-31671200000 658000000 Derived 13200000 UnavailableUnavailable1300000 Derived
Source
2011 2010-11-01 – 2011-10-31700000000 695600000 Derived 4400000 UnavailableUnavailable-24900000 Derived
Source
2012 2011-11-01 – 2012-10-31749100000 786000000 Derived -36900000 UnavailableUnavailable-20400000 Derived
Source
2013 2012-11-01 – 2013-10-311023100000 989200000 Derived 33900000 UnavailableUnavailable-36800000 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 1B 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.1.1B828.7M552.5M276.2M0.02010201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue671200000
2011Revenue700000000
2012Revenue749100000
2013Revenue1023100000

Revenue growth

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

36.6% 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.39.5%29.6%19.8%9.9%0.0%2010201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year4.3%
2012Year over year7%
2013Year over year36.6%

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 3.3% 2013
Free cash flow margin -3.6% 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.4.0%1.6%-0.8%-3.2%-5.6%2010201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin2%
2011Operating margin0.6%
2012Operating margin-4.9%
2013Operating margin3.3%
2010-10-31Net marginNot reported
2011-10-31Net marginNot reported
2012-10-31Net marginNot reported
2013-10-31Net marginNot reported
2010Free cash flow margin0.2%
2011Free cash flow margin-3.6%
2012Free cash flow margin-2.7%
2013Free cash flow margin-3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13M 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.54.0M40.5M27.0M13.5M0.02010201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow50000000
2011Operating cash flow22900000
2012Operating cash flow33000000
2013Operating cash flow13000000

Free cash flow

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

USD -36.8M 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.4.3M-6.7M-17.8M-28.8M-39.8M2010201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow1300000
2011Free cash flow-24900000
2012Free cash flow-20400000
2013Free cash flow-36800000

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.

88.3% 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.95%72%48%24%0%2010201120122013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets65.9%
2011Liabilities / assets71.2%
2012Liabilities / assets83.3%
2013Liabilities / assets88.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.68× 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.1.82×1.36×0.91×0.45×0.00×2010201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities1.54×
2011Current assets / current liabilities1.49×
2012Current assets / current liabilities1.44×
2013Current assets / current liabilities1.68×

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
2009 2008-11-01 – 2009-10-31
Unavailable Not reported for this period.
USD 39.1 million
Exact value

Exact value: 39100000 USD

2008-11-01 – 2009-10-31: 39100000 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 2009-11-01 – 2010-10-31
Unavailable Not reported for this period.
USD 50 million
Exact value

Exact value: 50000000 USD

2009-11-01 – 2010-10-31: 50000000 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 48.7 million
Exact value

Exact value: 48700000 USD

2009-11-01 – 2010-10-31: 48700000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.3 million
Calculation and evidence

50000000 − 48700000 USD

Exact free cash flow: 1300000 USD

Share or cite

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

2011 2010-11-01 – 2011-10-31
Unavailable Not reported for this period.
USD 22.9 million
Exact value

Exact value: 22900000 USD

2010-11-01 – 2011-10-31: 22900000 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 47.8 million
Exact value

Exact value: 47800000 USD

2010-11-01 – 2011-10-31: 47800000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.9 million
Calculation and evidence

22900000 − 47800000 USD

Exact free cash flow: -24900000 USD

Share or cite

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

2012 2011-11-01 – 2012-10-31
Unavailable Not reported for this period.
USD 33 million
Exact value

Exact value: 33000000 USD

2011-11-01 – 2012-10-31: 33000000 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 53.4 million
Exact value

Exact value: 53400000 USD

2011-11-01 – 2012-10-31: 53400000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.4 million
Calculation and evidence

33000000 − 53400000 USD

Exact free cash flow: -20400000 USD

Share or cite

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

2013 2012-11-01 – 2013-10-31
Unavailable Not reported for this period.
USD 13 million
Exact value

Exact value: 13000000 USD

2012-11-01 – 2013-10-31: 13000000 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 49.8 million
Exact value

Exact value: 49800000 USD

2012-11-01 – 2013-10-31: 49800000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.8 million
Calculation and evidence

13000000 − 49800000 USD

Exact free cash flow: -36800000 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.

14 filings · 1,005 latest values · 1,005 originally reported values

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

Identifiers: 0001400431, 1400431, edgar:1400431

Also known as PATHEON INC