Thompson Creek Metals CO Inc.

EDGAR

63 filing records in this dataset, filed from 2009-01-27 to 2016-08-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

129 million USD

2016 Q2 · USD

Exact inputs and evidence

Operating margin

-2.95%

2016 Q2 · %

Exact inputs and evidence
  • Operating Income: -3800000 USD Source
  • Revenue: 128700000 USD Source

Operating cash flow

6.3 million USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6300000 USD Source
Cash and cash equivalents
120 million USD Source
Exact value

119700000 USD

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

831600000 USD

Shares outstanding
223 million shares Source
Exact value

222782042 shares

Reported share-count change

0.81% · 1.78 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
  • 221001135 shares · 2015-06-30· Source
  • 222782042 shares · 2016-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

463 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Revenue: 141700000 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 95300000 USD · 2015-10-01 – 2015-12-31 Source
  • Revenue: 97400000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 128700000 USD · 2016-04-01 – 2016-06-30 Source

Net income

-40.8 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Net income: -60900000 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -134900000 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -147800000 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: 35100000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -27900000 USD · 2016-04-01 – 2016-06-30 Source

Operating cash flow

9.4 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Operating cash flow: 38500000 USD · 2015-07-01 – 2015-09-30 Source
  • Operating cash flow: 37400000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 57100000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -15700000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 6300000 USD · 2016-04-01 – 2016-06-30 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: 2016-08-08.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2015-12-31
  • Operating income: 8 of 11 periods available· newest 2015-12-31
  • Net income: 8 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2015-12-31
  • Total assets: 8 of 11 periods available· newest 2015-12-31
  • Total liabilities: 7 of 11 periods available· newest 2015-12-31
  • Current assets: 8 of 11 periods available· newest 2015-12-31
  • Current liabilities: 8 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 7 of 11 periods available· newest 2015-12-31

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

    -38.8%

    Prior period

    USD 806.7 million

    –

    Current period

    USD 494.1 million

    –

    Exact inputs and evidence

    494100000 − 806700000 = -312600000 USD

    806700000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    494100000 USD · 2015-01-01 – 2015-12-31

    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 10.7 million

    Prior period

    −USD 124.2 million

    –

    Current period

    −USD 134.9 million

    –

    Exact inputs and evidence

    -134900000 − -124200000 = -10700000 USD

    -124200000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -134900000 USD · 2015-01-01 – 2015-12-31

    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

    -79.8%

    Prior period

    USD 184.8 million

    –

    Current period

    USD 37.4 million

    –

    Exact inputs and evidence

    37400000 − 184800000 = -147400000 USD

    184800000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    37400000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -16.3%

    Prior period

    USD 2.22 billion

    –

    Current period

    USD 1.86 billion

    –

    Exact inputs and evidence

    1856200000 − 2218300000 = -362100000 USD

    2218300000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    1856200000 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 494.1 million 100% of revenue
  • Operating costs Derived USD 463.1 million 94% of revenue
  • Operating income USD 31 million 6.3% of revenue
  • Tax, interest and other Derived USD 165.9 million 34% of revenue
  • Net income −USD 134.9 million −27% of revenue

Cash

  • Operating cash flow USD 37.4 million 7.6% of revenue
  • Capital expenditure USD 1.86 billion 376% of revenue
  • Free cash flow Derived −USD 1.82 billion −368% 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 17%18%65%
  • 2009 Net loss: net income was −15% of revenue.
  • 2010 19%10%71%
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Operating loss: operating costs were 251% of revenue.
  • 2013 Operating loss: operating costs were 140% of revenue.
  • 2014 Net loss: net income was −15% of revenue.
  • 2015 Net loss: net income was −27% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-31914400000 UnavailableUnavailableUnavailable139600000 133700000 Derived
Source
2008 2008-01-01 – 2008-12-311011400000 655100000 Derived 356300000 183200000 Derived 173100000 287700000 Derived
Source
2009 2009-01-01 – 2009-12-31373400000 323700000 Derived 49700000 105700000 Derived -56000000 39800000 Derived
Source
2010 2010-01-01 – 2010-12-31594800000 420400000 Derived 174400000 60700000 Derived 113700000 -56300000 Derived
Source
2011 2011-01-01 – 2011-12-31669100000 519800000 Derived 149300000 UnavailableUnavailable-483900000 Derived
Source
2012 2012-01-01 – 2012-12-31401400000 1009100000 Derived -607700000 -61400000 Derived -546300000 -750500000 Derived
Source
2013 2013-01-01 – 2013-12-31434400000 609700000 Derived -175300000 39700000 Derived -215000000 Unavailable
Source
2014 2014-01-01 – 2014-12-31806700000 770600000 Derived 36100000 160300000 Derived -124200000 -2033500000 Derived
Source
2015 2015-01-01 – 2015-12-31494100000 463100000 Derived 31000000 165900000 Derived -134900000 -1818800000 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 494.1M 2015
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.1.1B819.2M546.2M273.1M0.0200720112015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue914400000
2008Revenue1011400000
2009Revenue373400000
2010Revenue594800000
2011Revenue669100000
2012Revenue401400000
2013Revenue434400000
2014Revenue806700000
2015Revenue494100000

Revenue growth

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

-38.8% 2015
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.98%54%11%-32%-75%200720112015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year10.6%
2009Year over year-63.1%
2010Year over year59.3%
2011Year over year12.5%
2012Year over year-40%
2013Year over year8.2%
2014Year over year85.7%
2015Year over year-38.8%

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 6.3% 2015
Net margin -27.3% 2015
Free cash flow margin -368.1% 2015
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.67%-49%-166%-283%-400%2007-12-3120112015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Operating marginNot reported
2008Operating margin35.2%
2009Operating margin13.3%
2010Operating margin29.3%
2011Operating margin22.3%
2012Operating margin-151.4%
2013Operating margin-40.4%
2014Operating margin4.5%
2015Operating margin6.3%
2007Net margin15.3%
2008Net margin17.1%
2009Net margin-15%
2010Net margin19.1%
2011-12-31Net marginNot reported
2012Net margin-136.1%
2013Net margin-49.5%
2014Net margin-15.4%
2015Net margin-27.3%
2007Free cash flow margin14.6%
2008Free cash flow margin28.4%
2009Free cash flow margin10.7%
2010Free cash flow margin-9.5%
2011Free cash flow margin-72.3%
2012Free cash flow margin-187%
2013Free cash flow marginNot reported
2014Free cash flow margin-252.1%
2015Free cash flow margin-368.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 37.4M 2015
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.422.4M301.4M180.4M59.4M-61.6M200720112015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow148400000
2008Operating cash flow389000000
2009Operating cash flow105900000
2010Operating cash flow157400000
2011Operating cash flow202700000
2012Operating cash flow-28200000
2013Operating cash flow44800000
2014Operating cash flow184800000
2015Operating cash flow37400000

Free cash flow

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

USD -1.8B 2015
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.473.4M-199.8M-872.9M-1.5B-2.2B200720112015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow133700000
2008Free cash flow287700000
2009Free cash flow39800000
2010Free cash flow-56300000
2011Free cash flow-483900000
2012Free cash flow-750500000
2013Free cash flowUnavailable
2014Free cash flow-2033500000
2015Free cash flow-1818800000

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.

75.7% 2015
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.82%61%41%20%0%2007-12-3120112015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reportedNo source recorded
2008-12-31Liabilities / assetsNot reported
2009Liabilities / assets26.7%
2010Liabilities / assets38.3%
2011Liabilities / assets42.2%
2012Liabilities / assets58.9%
2013Liabilities / assets65.5%
2014Liabilities / assets68.7%
2015Liabilities / assets75.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.17× 2015
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.15.82×11.86×7.91×3.95×0.00×2007-12-3120112015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008Current assets / current liabilities1.63×
2009Current assets / current liabilities14.65×
2010Current assets / current liabilities6.32×
2011Current assets / current liabilities2.3×
2012Current assets / current liabilities4.48×
2013Current assets / current liabilities2.72×
2014Current assets / current liabilities2.76×
2015Current assets / current liabilities2.17×

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 139.6 million
Exact value

Exact value: 139600000 USD

2007-01-01 – 2007-12-31: 139600000 USD Inspect Net Income Open source
Share or cite

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

USD 148.4 million
Exact value

Exact value: 148400000 USD

2007-01-01 – 2007-12-31: 148400000 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 14.7 million
Exact value

Exact value: 14700000 USD

2007-01-01 – 2007-12-31: 14700000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 133.7 million
Calculation and evidence

148400000 − 14700000 USD

Exact free cash flow: 133700000 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 173.1 million
Exact value

Exact value: 173100000 USD

2008-01-01 – 2008-12-31: 173100000 USD Inspect Net Income Open source
Share or cite

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

USD 389 million
Exact value

Exact value: 389000000 USD

2008-01-01 – 2008-12-31: 389000000 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 101.3 million
Exact value

Exact value: 101300000 USD

2008-01-01 – 2008-12-31: 101300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 287.7 million
Calculation and evidence

389000000 − 101300000 USD

Exact free cash flow: 287700000 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 56 million
Exact value

Exact value: -56000000 USD

2009-01-01 – 2009-12-31: -56000000 USD Inspect Net Income Open source
Share or cite

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

USD 105.9 million
Exact value

Exact value: 105900000 USD

2009-01-01 – 2009-12-31: 105900000 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 66.1 million
Exact value

Exact value: 66100000 USD

2009-01-01 – 2009-12-31: 66100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39.8 million
Calculation and evidence

105900000 − 66100000 USD

Exact free cash flow: 39800000 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 113.7 million
Exact value

Exact value: 113700000 USD

2010-01-01 – 2010-12-31: 113700000 USD Inspect Net Income Open source
Share or cite

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

USD 157.4 million
Exact value

Exact value: 157400000 USD

2010-01-01 – 2010-12-31: 157400000 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 213.7 million
Exact value

Exact value: 213700000 USD

2010-01-01 – 2010-12-31: 213700000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 56.3 million
Calculation and evidence

157400000 − 213700000 USD

Exact free cash flow: -56300000 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 202.7 million
Exact value

Exact value: 202700000 USD

2011-01-01 – 2011-12-31: 202700000 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 686.6 million
Exact value

Exact value: 686600000 USD

2011-01-01 – 2011-12-31: 686600000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 483.9 million
Calculation and evidence

202700000 − 686600000 USD

Exact free cash flow: -483900000 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 546.3 million
Exact value

Exact value: -546300000 USD

2012-01-01 – 2012-12-31: -546300000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.2 million
Exact value

Exact value: -28200000 USD

2012-01-01 – 2012-12-31: -28200000 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 722.3 million
Exact value

Exact value: 722300000 USD

2012-01-01 – 2012-12-31: 722300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 750.5 million
Calculation and evidence

-28200000 − 722300000 USD

Exact free cash flow: -750500000 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 215 million
Exact value

Exact value: -215000000 USD

2013-01-01 – 2013-12-31: -215000000 USD Inspect Net Income Open source
Share or cite

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

USD 44.8 million
Exact value

Exact value: 44800000 USD

2013-01-01 – 2013-12-31: 44800000 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.

2014 2014-01-01 – 2014-12-31
−USD 124.2 million
Exact value

Exact value: -124200000 USD

2014-01-01 – 2014-12-31: -124200000 USD Inspect Net Income Open source
Share or cite

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

USD 184.8 million
Exact value

Exact value: 184800000 USD

2014-01-01 – 2014-12-31: 184800000 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 2.22 billion
Exact value

Exact value: 2218300000 USD

2014-01-01 – 2014-12-31: 2218300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.03 billion
Calculation and evidence

184800000 − 2218300000 USD

Exact free cash flow: -2033500000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 134.9 million
Exact value

Exact value: -134900000 USD

2015-01-01 – 2015-12-31: -134900000 USD Inspect Net Income Open source
Share or cite

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

USD 37.4 million
Exact value

Exact value: 37400000 USD

2015-01-01 – 2015-12-31: 37400000 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 1.86 billion
Exact value

Exact value: 1856200000 USD

2015-01-01 – 2015-12-31: 1856200000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.82 billion
Calculation and evidence

37400000 − 1856200000 USD

Exact free cash flow: -1818800000 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.

63 filings · 3,803 latest values · 3,803 originally reported values

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

Identifiers: 0001415020, 1415020, edgar:1415020

Also known as Thompson Creek Metals CO Inc., Thompson Creek Metals Co Inc.