EXCEL TRUST, INC.

EDGAR

30 filing records in this dataset, filed from 2009-12-24 to 2015-07-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

38.1 million USD

2015 Q2 · USD

Exact inputs and evidence

Operating margin

15.1%

2015 Q2 · %

Exact inputs and evidence
  • Operating Income: 5746000 USD Source
  • Revenue: 38065000 USD Source

Operating cash flow

17.4 million USD

2015 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 37027000 USD Source
  • Operating Cash Flow: 19664000 USD Source
Cash and cash equivalents
184 million USD Source
Exact value

183749000 USD

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

194082000 USD

Shares outstanding
63.4 million shares Source
Exact value

63415748 shares

Reported share-count change

3.76% · 2.3 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
  • 61116598 shares · 2014-06-30· Source
  • 63415748 shares · 2015-06-30· Source

Trailing twelve months

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

Net income

28.2 million USD

2014-07-01 – 2015-06-30

Exact inputs and evidence
  • Net income: 5248000 USD · 2014-01-01 – 2014-09-30 Source
  • Net income: 4100000 USD · 2014-01-01 – 2014-06-30 Source
  • Net income: 8752000 USD · 2014-01-01 – 2014-12-31 Source
  • Net income: 5248000 USD · 2014-01-01 – 2014-09-30 Source
  • Net income: 20013000 USD · 2015-01-01 – 2015-03-31 Source
  • Net income: 3488000 USD · 2015-04-01 – 2015-06-30 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: 2015-07-30.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2014-12-31
  • Operating income: 4 of 11 periods available· newest 2014-12-31
  • Net income: 4 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2014-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2014-12-31
  • Total liabilities: 4 of 11 periods available· newest 2014-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 3 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 4 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

    +15.8%

    Prior period

    USD 112.54 million

    –

    Current period

    USD 130.32 million

    –

    Exact inputs and evidence

    130323000 − 112542000 = 17781000 USD

    112542000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    130323000 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

    -55.2%

    Prior period

    USD 19.52 million

    –

    Current period

    USD 8.75 million

    –

    Exact inputs and evidence

    8752000 − 19524000 = -10772000 USD

    19524000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    8752000 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

    +12.1%

    Prior period

    USD 52.52 million

    –

    Current period

    USD 58.85 million

    –

    Exact inputs and evidence

    58854000 − 52524000 = 6330000 USD

    52524000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    58854000 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.

Comparable inputs unavailable for: Capital expenditure.

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 130.32 million 100% of revenue
  • Operating costs Derived USD 100.53 million 77% of revenue
  • Operating income USD 29.79 million 23% of revenue
  • Tax, interest and other Derived USD 21.04 million 16% of revenue
  • Net income USD 8.75 million 6.7% of revenue

Cash

  • Operating cash flow USD 58.85 million 45% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 91%
  • 2012 17%81%
  • 2013 17%77%
  • 2014 16%77%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-3152393000 47586000 Derived 4807000 4359000 Derived 448000 Unavailable
Source
2012 2012-01-01 – 2012-12-3184421000 68444000 Derived 15977000 14114000 Derived 1863000 Unavailable
Source
2013 2013-01-01 – 2013-12-31112542000 86499000 Derived 26043000 6519000 Derived 19524000 Unavailable
Source
2014 2014-01-01 – 2014-12-31130323000 100532000 Derived 29791000 21039000 Derived 8752000 Unavailable
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 130.3M 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.140.7M105.6M70.4M35.2M0.02011201220132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue52393000
2012Revenue84421000
2013Revenue112542000
2014Revenue130323000

Revenue growth

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

15.8% 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.66%50%33%17%0%2011201220132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year61.1%
2013Year over year33.3%
2014Year over year15.8%

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 22.9% 2014
Net margin 6.7% 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.25.0%18.7%12.5%6.2%0.0%2011201220132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin9.2%
2012Operating margin18.9%
2013Operating margin23.1%
2014Operating margin22.9%
2011Net margin0.9%
2012Net margin2.2%
2013Net margin17.3%
2014Net margin6.7%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 58.9M 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.63.6M47.7M31.8M15.9M0.02011201220132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow20986000
2012Operating cash flow39892000
2013Operating cash flow52524000
2014Operating cash flow58854000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable

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.

55.8% 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.60%45%30%15%0%2011201220132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets44.6%
2012Liabilities / assets43.6%
2013Liabilities / assets48.5%
2014Liabilities / assets55.8%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2011 2011-01-01 – 2011-12-31
USD 448,000
Exact value

Exact value: 448000 USD

2011-01-01 – 2011-12-31: 448000 USD Inspect Net Income Open source
Share or cite

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

USD 20.99 million
Exact value

Exact value: 20986000 USD

2011-01-01 – 2011-12-31: 20986000 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.

2012 2012-01-01 – 2012-12-31
USD 1.86 million
Exact value

Exact value: 1863000 USD

2012-01-01 – 2012-12-31: 1863000 USD Inspect Net Income Open source
Share or cite

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

USD 39.89 million
Exact value

Exact value: 39892000 USD

2012-01-01 – 2012-12-31: 39892000 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.

2013 2013-01-01 – 2013-12-31
USD 19.52 million
Exact value

Exact value: 19524000 USD

2013-01-01 – 2013-12-31: 19524000 USD Inspect Net Income Open source
Share or cite

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

USD 52.52 million
Exact value

Exact value: 52524000 USD

2013-01-01 – 2013-12-31: 52524000 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 8.75 million
Exact value

Exact value: 8752000 USD

2014-01-01 – 2014-12-31: 8752000 USD Inspect Net Income Open source
Share or cite

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

USD 58.85 million
Exact value

Exact value: 58854000 USD

2014-01-01 – 2014-12-31: 58854000 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.

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 · 1,841 latest values · 1,841 originally reported values

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

Identifiers: 0001478950, 1478950, EXL, edgar:1478950

Also known as EXCEL TRUST, INC., Excel Trust, Inc.