PNA Intermediate Holding CORP

EDGAR

3 filing records in this dataset, filed from 2008-03-27 to 2008-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

640 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

14.24%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: 91162000 USD Source
  • Revenue: 640145000 USD Source

Operating cash flow

4.4 million USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -38652000 USD Source
  • Operating Cash Flow: -43050000 USD Source

Free cash flow

-599 thousand USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -38652000 USD Source
  • Operating Cash Flow: -43050000 USD Source
  • Capital Expenditure: 12510000 USD Source
  • Capital Expenditure: 7513000 USD Source
Cash and cash equivalents
5.86 million USD Source
Exact value

5860000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2008-08-14.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2007-12-31
  • Operating income: 4 of 11 periods available· newest 2007-12-31
  • Net income: 4 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2007-12-31
  • Total assets: 2 of 11 periods available· newest 2007-12-31
  • Total liabilities: 2 of 11 periods available· newest 2007-12-31
  • Current assets: 2 of 11 periods available· newest 2007-12-31
  • Current liabilities: 2 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2007-12-31
  • 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

    +52%

    Prior period

    USD 1.07 billion

    –

    Current period

    USD 1.63 billion

    –

    Exact inputs and evidence

    1632469000 − 1074201000 = 558268000 USD

    1074201000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1632469000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -65%

    Prior period

    USD 42.01 million

    –

    Current period

    USD 14.71 million

    –

    Exact inputs and evidence

    14713000 − 42009000 = -27296000 USD

    42009000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    14713000 USD · 2007-01-01 – 2007-12-31

    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 102.38 million

    Prior period

    −USD 55.63 million

    –

    Current period

    USD 46.75 million

    –

    Exact inputs and evidence

    46745000 − -55634000 = 102379000 USD

    -55634000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    46745000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +201.5%

    Prior period

    USD 4.9 million

    –

    Current period

    USD 14.78 million

    –

    Exact inputs and evidence

    14778000 − 4902000 = 9876000 USD

    4902000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    14778000 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 1.63 billion 100% of revenue
  • Operating costs Derived USD 1.54 billion 94% of revenue
  • Operating income USD 90.77 million 5.6% of revenue
  • Tax, interest and other Derived USD 76.06 million 4.7% of revenue
  • Net income USD 14.71 million 0.9% of revenue

Cash

  • Operating cash flow USD 46.75 million 2.9% of revenue
  • Capital expenditure USD 14.78 million 0.9% of revenue
  • Free cash flow Derived USD 31.97 million 2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 95%
  • 2006 94%
  • 2006 92%
  • 2007 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-311250289000 1187381000 Derived 62908000 27221000 Derived 35687000 146758000 Derived
Source
2006 2005-05-10 – 2006-05-09487190000 458647000 Derived 28543000 11539000 Derived 17004000 -25533000 Derived
Source
2006 2006-01-01 – 2006-12-311074201000 983337000 Derived 90864000 48855000 Derived 42009000 -60536000 Derived
Source
2007 2007-01-01 – 2007-12-311632469000 1541701000 Derived 90768000 76055000 Derived 14713000 31967000 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 1.6B 2007
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.1.8B1.3B881.5M440.8M0.02005200620062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue1250289000
2006Revenue487190000
2006Revenue1074201000
2007Revenue1632469000

Revenue growth

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

52% 2007
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.57%38%19%-0%-19%2005200620062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2006Year over year-14.1%
2007Year over year52%

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 5.6% 2007
Net margin 0.9% 2007
Free cash flow margin 2% 2007
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.13.1%8.1%3.1%-2.0%-7.0%2005200620062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin5%
2006Operating margin5.9%
2006Operating margin8.5%
2007Operating margin5.6%
2005Net margin2.9%
2006Net margin3.5%
2006Net margin3.9%
2007Net margin0.9%
2005Free cash flow margin11.7%
2006Free cash flow margin-5.2%
2006Free cash flow margin-5.6%
2007Free cash flow margin2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 46.7M 2007
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.169.8M109.3M48.7M-11.8M-72.3M2005200620062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow153085000
2006Operating cash flow-23073000
2006Operating cash flow-55634000
2007Operating cash flow46745000

Free cash flow

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

USD 32M 2007
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.163.3M103.2M43.1M-17.0M-77.1M2005200620062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow146758000
2006Free cash flow-25533000
2006Free cash flow-60536000
2007Free cash flow31967000

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.

110.7% 2007
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.120%90%60%30%0%2005-12-312006-05-0920062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006-05-09Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets90.8%
2007Liabilities / assets110.7%

Current assets to current liabilities

Current assets divided by current liabilities.

3.36× 2007
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.3.63×2.72×1.82×0.91×0.00×2005-12-312006-05-0920062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2006-05-09Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities3.14×
2007Current assets / current liabilities3.36×

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 2005-01-01 – 2005-12-31
USD 35.69 million
Exact value

Exact value: 35687000 USD

2005-01-01 – 2005-12-31: 35687000 USD Inspect Net Income Open source
Share or cite

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

USD 153.09 million
Exact value

Exact value: 153085000 USD

2005-01-01 – 2005-12-31: 153085000 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 6.33 million
Exact value

Exact value: 6327000 USD

2005-01-01 – 2005-12-31: 6327000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 146.76 million
Calculation and evidence

153085000 − 6327000 USD

Exact free cash flow: 146758000 USD

Share or cite

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

2006 2005-05-10 – 2006-05-09
USD 17 million
Exact value

Exact value: 17004000 USD

2005-05-10 – 2006-05-09: 17004000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.07 million
Exact value

Exact value: -23073000 USD

2005-05-10 – 2006-05-09: -23073000 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 2.46 million
Exact value

Exact value: 2460000 USD

2005-05-10 – 2006-05-09: 2460000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.53 million
Calculation and evidence

-23073000 − 2460000 USD

Exact free cash flow: -25533000 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 42.01 million
Exact value

Exact value: 42009000 USD

2006-01-01 – 2006-12-31: 42009000 USD Inspect Net Income Open source
Share or cite

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

−USD 55.63 million
Exact value

Exact value: -55634000 USD

2006-01-01 – 2006-12-31: -55634000 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 4.9 million
Exact value

Exact value: 4902000 USD

2006-01-01 – 2006-12-31: 4902000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 60.54 million
Calculation and evidence

-55634000 − 4902000 USD

Exact free cash flow: -60536000 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 14.71 million
Exact value

Exact value: 14713000 USD

2007-01-01 – 2007-12-31: 14713000 USD Inspect Net Income Open source
Share or cite

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

USD 46.75 million
Exact value

Exact value: 46745000 USD

2007-01-01 – 2007-12-31: 46745000 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 14.78 million
Exact value

Exact value: 14778000 USD

2007-01-01 – 2007-12-31: 14778000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31.97 million
Calculation and evidence

46745000 − 14778000 USD

Exact free cash flow: 31967000 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.

3 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001413486, 1413486, edgar:1413486