LORILLARD, INC.

EDGAR

30 filing records in this dataset, filed from 2008-08-07 to 2015-04-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.67 billion USD

2015 Q1 · USD

Exact inputs and evidence
  • Revenue: 1668000000 USD Source

Operating margin

29.2%

2015 Q1 · %

Exact inputs and evidence
  • Operating Income: 487000000 USD Source
  • Revenue: 1668000000 USD Source

Operating cash flow

841 million USD

2015 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 841000000 USD Source

Free cash flow

839 million USD

2015 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 841000000 USD Source
  • Capital Expenditure: 2000000 USD Source
Cash and cash equivalents
1.92 billion USD Source
Exact value

1920000000 USD

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

360000000 shares

Reported share-count change

-0.83% · -3 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
  • 363000000 shares · 2014-03-31· Source
  • 360000000 shares · 2015-03-31· 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

7.07 billion USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Revenue: 1799000000 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 1831000000 USD · 2014-07-01 – 2014-09-30 Source
  • Revenue: 1768000000 USD · 2014-10-01 – 2014-12-31 Source
  • Revenue: 1668000000 USD · 2015-01-01 – 2015-03-31 Source

Net income

1.19 billion USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Net income: 300000000 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: 289000000 USD · 2014-07-01 – 2014-09-30 Source
  • Net income: 327000000 USD · 2014-10-01 – 2014-12-31 Source
  • Net income: 275000000 USD · 2015-01-01 – 2015-03-31 Source

Operating cash flow

1.47 billion USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Operating cash flow: 75000000 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: 703000000 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: 710000000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: 75000000 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: 1329000000 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: 710000000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: 841000000 USD · 2015-01-01 – 2015-03-31 Source

Capital expenditure

35 million USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Capital expenditure: 22000000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 8000000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 12000000 USD · 2014-07-01 – 2014-09-30 Source
  • Capital expenditure: 41000000 USD · 2014-01-01 – 2014-12-31 Source
  • Capital expenditure: 34000000 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 2000000 USD · 2015-01-01 – 2015-03-31 Source

Free cash flow

1.43 billion USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Operating cash flow: 75000000 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: 703000000 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: 710000000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: 75000000 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: 1329000000 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: 710000000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: 841000000 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 22000000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 8000000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 12000000 USD · 2014-07-01 – 2014-09-30 Source
  • Capital expenditure: 41000000 USD · 2014-01-01 – 2014-12-31 Source
  • Capital expenditure: 34000000 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 2000000 USD · 2015-01-01 – 2015-03-31 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: 2015-04-21.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2014-12-31
  • Operating income: 9 of 11 periods available· newest 2014-12-31
  • Net income: 9 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2014-12-31
  • Total assets: 8 of 11 periods available· newest 2014-12-31
  • Total liabilities: 8 of 11 periods available· newest 2014-12-31
  • Current assets: 8 of 11 periods available· newest 2014-12-31
  • Current liabilities: 8 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 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

    +0.6%

    Prior period

    USD 6.95 billion

    –

    Current period

    USD 6.99 billion

    –

    Exact inputs and evidence

    6990000000 − 6950000000 = 40000000 USD

    6950000000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    6990000000 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

    +0.6%

    Prior period

    USD 1.18 billion

    –

    Current period

    USD 1.19 billion

    –

    Exact inputs and evidence

    1187000000 − 1180000000 = 7000000 USD

    1180000000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    1187000000 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

    +11.5%

    Prior period

    USD 1.19 billion

    –

    Current period

    USD 1.33 billion

    –

    Exact inputs and evidence

    1329000000 − 1192000000 = 137000000 USD

    1192000000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    1329000000 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

    -33.9%

    Prior period

    USD 62 million

    –

    Current period

    USD 41 million

    –

    Exact inputs and evidence

    41000000 − 62000000 = -21000000 USD

    62000000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    41000000 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 6.99 billion 100% of revenue
  • Cost of revenue USD 4.25 billion 61% of revenue
  • Operating expenses USD 655 million 9.4% of revenue
  • Operating income USD 2.11 billion 30% of revenue
  • Tax, interest and other Derived USD 921 million 13% of revenue
  • Net income USD 1.19 billion 17% of revenue

Cash

  • Operating cash flow USD 1.33 billion 19% of revenue
  • Capital expenditure USD 41 million 0.6% of revenue
  • Free cash flow Derived USD 1.29 billion 18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 23%9.5%68%
  • 2008 21%13%66%
  • 2009 18%11%71%
  • 2010 17%12%71%
  • 2011 17%12%71%
  • 2012 17%12%72%
  • 2013 17%13%70%
  • 2014 17%13%70%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-313969000000 2695000000 Derived 1274000000 376000000 Derived 898000000 831000000 Derived
Source
2008 2008-01-01 – 2008-12-314204000000 2789000000 Derived 1415000000 528000000 Derived 887000000 936000000 Derived
Source
2009 2009-01-01 – 2009-12-315233000000 3692000000 Derived 1541000000 593000000 Derived 948000000 986000000 Derived
Source
2010 2010-01-01 – 2010-12-315932000000 4207000000 Derived 1725000000 696000000 Derived 1029000000 1051000000 Derived
Source
2011 2011-01-01 – 2011-12-316466000000 4574000000 Derived 1892000000 776000000 Derived 1116000000 1127000000 Derived
Source
2012 2012-01-01 – 2012-12-316623000000 4745000000 Derived 1878000000 779000000 Derived 1099000000 1096000000 Derived
Source
2013 2013-01-01 – 2013-12-316950000000 4896000000 Derived 2054000000 874000000 Derived 1180000000 1130000000 Derived
Source
2014 2014-01-01 – 2014-12-316990000000 4882000000 Derived 2108000000 921000000 Derived 1187000000 1288000000 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 7B 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.7.5B5.7B3.8B1.9B0.0200720112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue3969000000
2008Revenue4204000000
2009Revenue5233000000
2010Revenue5932000000
2011Revenue6466000000
2012Revenue6623000000
2013Revenue6950000000
2014Revenue6990000000

Revenue growth

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

0.6% 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.26.4%19.8%13.2%6.6%0.0%200720112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year5.9%
2009Year over year24.5%
2010Year over year13.4%
2011Year over year9%
2012Year over year2.4%
2013Year over year4.9%
2014Year over year0.6%

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 30.2% 2014
Net margin 17% 2014
Free cash flow margin 18.4% 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.36.4%27.3%18.2%9.1%0.0%200720112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin32.1%
2008Operating margin33.7%
2009Operating margin29.4%
2010Operating margin29.1%
2011Operating margin29.3%
2012Operating margin28.4%
2013Operating margin29.6%
2014Operating margin30.2%
2007Net margin22.6%
2008Net margin21.1%
2009Net margin18.1%
2010Net margin17.3%
2011Net margin17.3%
2012Net margin16.6%
2013Net margin17%
2014Net margin17%
2007Free cash flow margin20.9%
2008Free cash flow margin22.3%
2009Free cash flow margin18.8%
2010Free cash flow margin17.7%
2011Free cash flow margin17.4%
2012Free cash flow margin16.5%
2013Free cash flow margin16.3%
2014Free cash flow margin18.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.3B 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.1.4B1.1B717.7M358.8M0.0200720112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow882000000
2008Operating cash flow980000000
2009Operating cash flow1037000000
2010Operating cash flow1091000000
2011Operating cash flow1183000000
2012Operating cash flow1170000000
2013Operating cash flow1192000000
2014Operating cash flow1329000000

Free cash flow

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

USD 1.3B 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.1.4B1.0B695.5M347.8M0.0200720112014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow831000000
2008Free cash flow936000000
2009Free cash flow986000000
2010Free cash flow1051000000
2011Free cash flow1127000000
2012Free cash flow1096000000
2013Free cash flow1130000000
2014Free cash flow1288000000

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.

162.2% 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.175%131%88%44%0%200720112014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets61%
2008Liabilities / assets72.8%
2009Liabilities / assets96.6%
2010Liabilities / assets106.8%
2011Liabilities / assets150.3%
2012Liabilities / assets152.3%
2013Liabilities / assets158.4%
2014Liabilities / assets162.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.66× 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.2.22×1.67×1.11×0.56×0.00×200720112014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities1.77×
2008Current assets / current liabilities1.54×
2009Current assets / current liabilities1.63×
2010Current assets / current liabilities2.06×
2011Current assets / current liabilities1.73×
2012Current assets / current liabilities1.73×
2013Current assets / current liabilities1.66×
2014Current assets / current liabilities1.66×

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
2006 2006-01-01 – 2006-12-31
USD 826 million
Exact value

Exact value: 826000000 USD

2006-01-01 – 2006-12-31: 826000000 USD Inspect Net Income Open source
Share or cite

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

USD 778 million
Exact value

Exact value: 778000000 USD

2006-01-01 – 2006-12-31: 778000000 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.

2007 2007-01-01 – 2007-12-31
USD 898 million
Exact value

Exact value: 898000000 USD

2007-01-01 – 2007-12-31: 898000000 USD Inspect Net Income Open source
Share or cite

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

USD 882 million
Exact value

Exact value: 882000000 USD

2007-01-01 – 2007-12-31: 882000000 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 51 million
Exact value

Exact value: 51000000 USD

2007-01-01 – 2007-12-31: 51000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 831 million
Calculation and evidence

882000000 − 51000000 USD

Exact free cash flow: 831000000 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 887 million
Exact value

Exact value: 887000000 USD

2008-01-01 – 2008-12-31: 887000000 USD Inspect Net Income Open source
Share or cite

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

USD 980 million
Exact value

Exact value: 980000000 USD

2008-01-01 – 2008-12-31: 980000000 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 44 million
Exact value

Exact value: 44000000 USD

2008-01-01 – 2008-12-31: 44000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 936 million
Calculation and evidence

980000000 − 44000000 USD

Exact free cash flow: 936000000 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 948 million
Exact value

Exact value: 948000000 USD

2009-01-01 – 2009-12-31: 948000000 USD Inspect Net Income Open source
Share or cite

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

USD 1.04 billion
Exact value

Exact value: 1037000000 USD

2009-01-01 – 2009-12-31: 1037000000 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 51 million
Exact value

Exact value: 51000000 USD

2009-01-01 – 2009-12-31: 51000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 986 million
Calculation and evidence

1037000000 − 51000000 USD

Exact free cash flow: 986000000 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 1.03 billion
Exact value

Exact value: 1029000000 USD

2010-01-01 – 2010-12-31: 1029000000 USD Inspect Net Income Open source
Share or cite

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

USD 1.09 billion
Exact value

Exact value: 1091000000 USD

2010-01-01 – 2010-12-31: 1091000000 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 40 million
Exact value

Exact value: 40000000 USD

2010-01-01 – 2010-12-31: 40000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.05 billion
Calculation and evidence

1091000000 − 40000000 USD

Exact free cash flow: 1051000000 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 1.12 billion
Exact value

Exact value: 1116000000 USD

2011-01-01 – 2011-12-31: 1116000000 USD Inspect Net Income Open source
Share or cite

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

USD 1.18 billion
Exact value

Exact value: 1183000000 USD

2011-01-01 – 2011-12-31: 1183000000 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 56 million
Exact value

Exact value: 56000000 USD

2011-01-01 – 2011-12-31: 56000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.13 billion
Calculation and evidence

1183000000 − 56000000 USD

Exact free cash flow: 1127000000 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 1.1 billion
Exact value

Exact value: 1099000000 USD

2012-01-01 – 2012-12-31: 1099000000 USD Inspect Net Income Open source
Share or cite

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

USD 1.17 billion
Exact value

Exact value: 1170000000 USD

2012-01-01 – 2012-12-31: 1170000000 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 74 million
Exact value

Exact value: 74000000 USD

2012-01-01 – 2012-12-31: 74000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.1 billion
Calculation and evidence

1170000000 − 74000000 USD

Exact free cash flow: 1096000000 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 1.18 billion
Exact value

Exact value: 1180000000 USD

2013-01-01 – 2013-12-31: 1180000000 USD Inspect Net Income Open source
Share or cite

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

USD 1.19 billion
Exact value

Exact value: 1192000000 USD

2013-01-01 – 2013-12-31: 1192000000 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 62 million
Exact value

Exact value: 62000000 USD

2013-01-01 – 2013-12-31: 62000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.13 billion
Calculation and evidence

1192000000 − 62000000 USD

Exact free cash flow: 1130000000 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 1.19 billion
Exact value

Exact value: 1187000000 USD

2014-01-01 – 2014-12-31: 1187000000 USD Inspect Net Income Open source
Share or cite

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

USD 1.33 billion
Exact value

Exact value: 1329000000 USD

2014-01-01 – 2014-12-31: 1329000000 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 41 million
Exact value

Exact value: 41000000 USD

2014-01-01 – 2014-12-31: 41000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.29 billion
Calculation and evidence

1329000000 − 41000000 USD

Exact free cash flow: 1288000000 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.

30 filings · 2,432 latest values · 2,432 originally reported values

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

Identifiers: 0001424847, 1424847, LO, edgar:1424847

Also known as LORILLARD, INC., LORILLARD, LLC