Erickson Air-Crane Inc.

EDGAR

23 filing records in this dataset, filed from 2010-05-12 to 2016-08-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

50.8 million USD

2016 Q2 · USD

Exact inputs and evidence

Operating margin

-57.64%

2016 Q2 · %

Exact inputs and evidence
  • Operating Income: -29301000 USD Source
  • Revenue: 50838000 USD Source

Operating cash flow

-19.2 million USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -19309000 USD Source
  • Operating Cash Flow: -141000 USD Source

Free cash flow

-20.5 million USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -19309000 USD Source
  • Operating Cash Flow: -141000 USD Source
  • Capital Expenditure: 6085000 USD Source
  • Capital Expenditure: 4774000 USD Source
Cash and cash equivalents
3.3 million USD Source
Exact value

3300000 USD

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

369778000 USD

Shares outstanding
13.9 million shares Source
Exact value

13895421 shares

Reported share-count change

0.45% · 62.2 thousand 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
  • 13833174 shares · 2015-06-30· Source
  • 13895421 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

260 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Revenue: 101133000 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 60906000 USD · 2015-10-01 – 2015-12-31 Source
  • Revenue: 46829000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 50838000 USD · 2016-04-01 – 2016-06-30 Source

Net income

-66.6 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Net income: 15074000 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -16696000 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: -25984000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -38998000 USD · 2016-04-01 – 2016-06-30 Source

Operating cash flow

13.4 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Operating cash flow: 33829000 USD · 2015-07-01 – 2015-09-30 Source
  • Operating cash flow: 21168000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 22239000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -141000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -19309000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -141000 USD · 2016-01-01 – 2016-03-31 Source

Capital expenditure

20.4 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Capital expenditure: 8790000 USD · 2015-07-01 – 2015-09-30 Source
  • Capital expenditure: 26126000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 20629000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 4774000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 6085000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 4774000 USD · 2016-01-01 – 2016-03-31 Source

Free cash flow

-6.92 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Operating cash flow: 33829000 USD · 2015-07-01 – 2015-09-30 Source
  • Operating cash flow: 21168000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 22239000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -141000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -19309000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -141000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 8790000 USD · 2015-07-01 – 2015-09-30 Source
  • Capital expenditure: 26126000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 20629000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 4774000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 6085000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 4774000 USD · 2016-01-01 – 2016-03-31 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: 2016-08-15.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2015-12-31
  • Operating income: 6 of 11 periods available· newest 2015-12-31
  • Net income: 6 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2015-12-31
  • Total assets: 5 of 11 periods available· newest 2015-12-31
  • Total liabilities: 5 of 11 periods available· newest 2015-12-31
  • Current assets: 5 of 11 periods available· newest 2015-12-31
  • Current liabilities: 5 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 5 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

    -14.2%

    Prior period

    USD 346.61 million

    –

    Current period

    USD 297.52 million

    –

    Exact inputs and evidence

    297520000 − 346609000 = -49089000 USD

    346609000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    297520000 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 76.42 million

    Prior period

    −USD 10.29 million

    –

    Current period

    −USD 86.71 million

    –

    Exact inputs and evidence

    -86713000 − -10292000 = -76421000 USD

    -10292000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -86713000 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

    +51.4%

    Prior period

    USD 13.98 million

    –

    Current period

    USD 21.17 million

    –

    Exact inputs and evidence

    21168000 − 13984000 = 7184000 USD

    13984000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    21168000 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

    -54%

    Prior period

    USD 56.81 million

    –

    Current period

    USD 26.13 million

    –

    Exact inputs and evidence

    26126000 − 56807000 = -30681000 USD

    56807000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    26126000 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 297.52 million 100% of revenue
  • Cost of revenue USD 250.25 million 84% of revenue
  • Operating expenses USD 102.07 million 34% of revenue
  • Operating income −USD 54.8 million −18% of revenue
  • Tax, interest and other Derived USD 31.91 million 11% of revenue
  • Net income −USD 86.71 million −29% of revenue

Cash

  • Operating cash flow USD 21.17 million 7.1% of revenue
  • Capital expenditure USD 26.13 million 8.8% of revenue
  • Free cash flow Derived −USD 4.96 million −1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Net loss: net income was −7% of revenue.
  • 2011 10%89%
  • 2012 10%82%
  • 2013 12%85%
  • 2014 Net loss: net income was −3% of revenue.
  • 2015 Operating loss: operating costs were 118% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31118240000 116496000 Derived 1744000 9995000 Derived -8251000 -23030000 Derived
Source
2011 2011-01-01 – 2011-12-31152769000 136170000 Derived 16599000 729000 Derived 15870000 -32136000 Derived
Source
2012 2012-01-01 – 2012-12-31180824000 147391000 Derived 33433000 18203000 Derived 15230000 5422000 Derived
Source
2013 2013-01-01 – 2013-12-31318221000 271229000 Derived 46992000 37335000 Derived 9657000 -80896000 Derived
Source
2014 2014-01-01 – 2014-12-31346609000 324279000 Derived 22330000 32622000 Derived -10292000 -42823000 Derived
Source
2015 2015-01-01 – 2015-12-31297520000 352319000 Derived -54799000 31914000 Derived -86713000 -4958000 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 297.5M 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.374.3M280.8M187.2M93.6M0.0201020132015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue118240000
2011Revenue152769000
2012Revenue180824000
2013Revenue318221000
2014Revenue346609000
2015Revenue297520000

Revenue growth

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

-14.2% 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.83%57%31%5%-21%201020132015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year29.2%
2012Year over year18.4%
2013Year over year76%
2014Year over year8.9%
2015Year over year-14.2%

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 -18.4% 2015
Net margin -29.1% 2015
Free cash flow margin -1.7% 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.22%8%-5%-19%-33%201020132015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin1.5%
2011Operating margin10.9%
2012Operating margin18.5%
2013Operating margin14.8%
2014Operating margin6.4%
2015Operating margin-18.4%
2010Net margin-7%
2011Net margin10.4%
2012Net margin8.4%
2013Net margin3%
2014Net margin-3%
2015Net margin-29.1%
2010Free cash flow margin-19.5%
2011Free cash flow margin-21%
2012Free cash flow margin3%
2013Free cash flow margin-25.4%
2014Free cash flow margin-12.4%
2015Free cash flow margin-1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 21.2M 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.32.4M17.0M1.7M-13.7M-29.0M201020132015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-8430000
2011Operating cash flow-20723000
2012Operating cash flow28158000
2013Operating cash flow-24792000
2014Operating cash flow13984000
2015Operating cash flow21168000

Free cash flow

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

USD -5M 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.12.3M-12.7M-37.7M-62.8M-87.8M201020132015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-23030000
2011Free cash flow-32136000
2012Free cash flow5422000
2013Free cash flow-80896000
2014Free cash flow-42823000
2015Free cash flow-4958000

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.

85.2% 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.92%69%46%23%0%2010-12-3120132015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets75.6%
2012Liabilities / assets59%
2013Liabilities / assets73.5%
2014Liabilities / assets73.9%
2015Liabilities / assets85.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.22× 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.1.54×1.16×0.77×0.39×0.00×2010-12-3120132015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.16×
2012Current assets / current liabilities0.38×
2013Current assets / current liabilities1.1×
2014Current assets / current liabilities1.43×
2015Current assets / current liabilities1.22×

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
2010 2010-01-01 – 2010-12-31
−USD 8.25 million
Exact value

Exact value: -8251000 USD

2010-01-01 – 2010-12-31: -8251000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.43 million
Exact value

Exact value: -8430000 USD

2010-01-01 – 2010-12-31: -8430000 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 14.6 million
Exact value

Exact value: 14600000 USD

2010-01-01 – 2010-12-31: 14600000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.03 million
Calculation and evidence

-8430000 − 14600000 USD

Exact free cash flow: -23030000 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 15.87 million
Exact value

Exact value: 15870000 USD

2011-01-01 – 2011-12-31: 15870000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.72 million
Exact value

Exact value: -20723000 USD

2011-01-01 – 2011-12-31: -20723000 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 11.41 million
Exact value

Exact value: 11413000 USD

2011-01-01 – 2011-12-31: 11413000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.14 million
Calculation and evidence

-20723000 − 11413000 USD

Exact free cash flow: -32136000 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 15.23 million
Exact value

Exact value: 15230000 USD

2012-01-01 – 2012-12-31: 15230000 USD Inspect Net Income Open source
Share or cite

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

USD 28.16 million
Exact value

Exact value: 28158000 USD

2012-01-01 – 2012-12-31: 28158000 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 22.74 million
Exact value

Exact value: 22736000 USD

2012-01-01 – 2012-12-31: 22736000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.42 million
Calculation and evidence

28158000 − 22736000 USD

Exact free cash flow: 5422000 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 9.66 million
Exact value

Exact value: 9657000 USD

2013-01-01 – 2013-12-31: 9657000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.79 million
Exact value

Exact value: -24792000 USD

2013-01-01 – 2013-12-31: -24792000 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 56.1 million
Exact value

Exact value: 56104000 USD

2013-01-01 – 2013-12-31: 56104000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 80.9 million
Calculation and evidence

-24792000 − 56104000 USD

Exact free cash flow: -80896000 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 10.29 million
Exact value

Exact value: -10292000 USD

2014-01-01 – 2014-12-31: -10292000 USD Inspect Net Income Open source
Share or cite

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

USD 13.98 million
Exact value

Exact value: 13984000 USD

2014-01-01 – 2014-12-31: 13984000 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 56.81 million
Exact value

Exact value: 56807000 USD

2014-01-01 – 2014-12-31: 56807000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 42.82 million
Calculation and evidence

13984000 − 56807000 USD

Exact free cash flow: -42823000 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 86.71 million
Exact value

Exact value: -86713000 USD

2015-01-01 – 2015-12-31: -86713000 USD Inspect Net Income Open source
Share or cite

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

USD 21.17 million
Exact value

Exact value: 21168000 USD

2015-01-01 – 2015-12-31: 21168000 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 26.13 million
Exact value

Exact value: 26126000 USD

2015-01-01 – 2015-12-31: 26126000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.96 million
Calculation and evidence

21168000 − 26126000 USD

Exact free cash flow: -4958000 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.

23 filings · 2,488 latest values · 2,488 originally reported values

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

Identifiers: 0001490165, 1490165, EAC, edgar:1490165

Also known as ERICKSON INC., Erickson Air-Crane Inc, Erickson Air-Crane Inc.