TBS International plc

EDGAR

9 filing records in this dataset, filed from 2010-03-16 to 2011-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

95.7 million Unit12

2011 Q3 · Unit12

Exact inputs and evidence
  • Revenue: 95686000 Unit12 Source

Operating margin

-14.19%

2011 Q3 · %

Exact inputs and evidence
  • Operating Income: -13581000 Unit12 Source
  • Revenue: 95686000 Unit12 Source

Operating cash flow

1.97 million Unit12

2011 Q3 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 7457000 Unit12 Source
  • Operating Cash Flow: 5484000 Unit12 Source

Free cash flow

-372 thousand Unit12

2011 Q3 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 7457000 Unit12 Source
  • Operating Cash Flow: 5484000 Unit12 Source
  • Capital Expenditure: 30369000 Unit12 Source
  • Capital Expenditure: 28024000 Unit12 Source
Cash and cash equivalents
12 million Unit12 Source
Exact value

12013000 Unit12

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: 2011-11-09.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 4 of 11 periods available· newest 2010-12-31
  • Net income: 4 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2010-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 1 of 11 periods available· newest 2010-12-31
  • Total liabilities: 1 of 11 periods available· newest 2010-12-31
  • Current assets: 1 of 11 periods available· newest 2010-12-31
  • Current liabilities: 1 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2010-12-31
  • 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

    +36.1%

    Prior period

    USD 302.52 million

    –

    Current period

    USD 411.83 million

    –

    Exact inputs and evidence

    411833000 − 302516000 = 109317000 USD

    302516000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    411833000 USD · 2010-01-01 – 2010-12-31

    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 178.23 million

    Prior period

    −USD 67.04 million

    –

    Current period

    −USD 245.27 million

    –

    Exact inputs and evidence

    -245266000 − -67040000 = -178226000 USD

    -67040000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -245266000 USD · 2010-01-01 – 2010-12-31

    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

    +63.4%

    Prior period

    USD 40.12 million

    –

    Current period

    USD 65.55 million

    –

    Exact inputs and evidence

    65546000 − 40117000 = 25429000 USD

    40117000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    65546000 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 411.83 million 100% of revenue
  • Operating costs Derived USD 631.69 million 153% of revenue
  • Operating income −USD 219.86 million −53% of revenue
  • Tax, interest and other Derived USD 25.41 million 6.2% of revenue
  • Net income −USD 245.27 million −60% of revenue

Cash

  • Operating cash flow USD 65.55 million 16% 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
  • 2007 28%71%
  • 2008 31%66%
  • 2009 Operating loss: operating costs were 117% of revenue.
  • 2010 Operating loss: operating costs were 153% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-31352921000 251295000 Derived 101626000 3377000 Derived 98249000 Unavailable
Source
2008 2008-01-01 – 2008-12-31611633000 402358000 Derived 209275000 17498000 Derived 191777000 Unavailable
Source
2009 2009-01-01 – 2009-12-31302516000 352458000 Derived -49942000 17098000 Derived -67040000 Unavailable
Source
2010 2010-01-01 – 2010-12-31411833000 631693000 Derived -219860000 25406000 Derived -245266000 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 411.8M 2010
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.660.6M495.4M330.3M165.1M0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue352921000
2008Revenue611633000
2009Revenue302516000
2010Revenue411833000

Revenue growth

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

36.1% 2010
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.83%47%11%-25%-60%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year73.3%
2009Year over year-50.5%
2010Year over year36.1%

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 -53.4% 2010
Net margin -59.6% 2010
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.42%15%-13%-40%-67%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin28.8%
2008Operating margin34.2%
2009Operating margin-16.5%
2010Operating margin-53.4%
2007Net margin27.8%
2008Net margin31.4%
2009Net margin-22.2%
2010Net margin-59.6%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 65.5M 2010
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.244.0M183.0M122.0M61.0M0.02007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow138463000
2008Operating cash flow225972000
2009Operating cash flow40117000
2010Operating cash flow65546000

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
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reportedNo source recorded
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010-12-31Liabilities / assetsNot reportedNo source recorded

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
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010-12-31Current 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
2007 2007-01-01 – 2007-12-31
USD 98.25 million
Exact value

Exact value: 98249000 USD

2007-01-01 – 2007-12-31: 98249000 USD Inspect Net Income Open source
Share or cite

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

USD 138.46 million
Exact value

Exact value: 138463000 USD

2007-01-01 – 2007-12-31: 138463000 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.

2008 2008-01-01 – 2008-12-31
USD 191.78 million
Exact value

Exact value: 191777000 USD

2008-01-01 – 2008-12-31: 191777000 USD Inspect Net Income Open source
Share or cite

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

USD 225.97 million
Exact value

Exact value: 225972000 USD

2008-01-01 – 2008-12-31: 225972000 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.

2009 2009-01-01 – 2009-12-31
−USD 67.04 million
Exact value

Exact value: -67040000 USD

2009-01-01 – 2009-12-31: -67040000 USD Inspect Net Income Open source
Share or cite

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

USD 40.12 million
Exact value

Exact value: 40117000 USD

2009-01-01 – 2009-12-31: 40117000 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 2010-01-01 – 2010-12-31
−USD 245.27 million
Exact value

Exact value: -245266000 USD

2010-01-01 – 2010-12-31: -245266000 USD Inspect Net Income Open source
Share or cite

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

USD 65.55 million
Exact value

Exact value: 65546000 USD

2010-01-01 – 2010-12-31: 65546000 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.

9 filings · 232 latest values · 232 originally reported values

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

Identifiers: 0001479920, 1479920, edgar:1479920

Also known as TBS International plc