EVERTEC GROUP, LLC

EDGAR

9 filing records in this dataset, filed from 2011-04-14 to 2013-03-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

91 million USD

2012 Q4 · USD

Exact inputs and evidence

Operating margin

28.24%

2012 Q4 · %

Exact inputs and evidence
  • Operating Income: 80020000 USD Source
  • Operating Income: 54328000 USD Source
  • Revenue: 341684000 USD Source
  • Revenue: 250699000 USD Source

Operating cash flow

13.7 million USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 82656000 USD Source
  • Operating Cash Flow: 68987000 USD Source

Free cash flow

4.6 million USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 82656000 USD Source
  • Operating Cash Flow: 68987000 USD Source
  • Capital Expenditure: 16613000 USD Source
  • Capital Expenditure: 7540000 USD Source
Cash and cash equivalents
25 million USD Source
Exact value

24993000 USD

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

763756000 USD

Shares outstanding
100 Unit12 Source
Exact value

100 Unit12

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2013-03-14.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2012-12-31
  • Operating income: 2 of 11 periods available· newest 2012-12-31
  • Net income: 2 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2012-12-31
  • Total assets: 2 of 11 periods available· newest 2012-12-31
  • Total liabilities: 2 of 11 periods available· newest 2012-12-31
  • Current assets: 2 of 11 periods available· newest 2012-12-31
  • Current liabilities: 2 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 1 of 11 periods available· newest 2011-12-31

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

    +6.4%

    Prior period

    USD 321.12 million

    –

    Current period

    USD 341.68 million

    –

    Exact inputs and evidence

    341684000 − 321122000 = 20562000 USD

    321122000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    341684000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +277.9%

    Prior period

    USD 28 million

    –

    Current period

    USD 105.82 million

    –

    Exact inputs and evidence

    105822000 − 28004000 = 77818000 USD

    28004000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    105822000 USD · 2012-01-01 – 2012-12-31

    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

    +19.2%

    Prior period

    USD 69.34 million

    –

    Current period

    USD 82.66 million

    –

    Exact inputs and evidence

    82656000 − 69335000 = 13321000 USD

    69335000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    82656000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +85.4%

    Prior period

    USD 8.96 million

    –

    Current period

    USD 16.61 million

    –

    Exact inputs and evidence

    16613000 − 8963000 = 7650000 USD

    8963000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    16613000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 341.68 million 100% of revenue
  • Operating costs Derived USD 261.66 million 77% of revenue
  • Operating income USD 80.02 million 23% of revenue
  • Tax, interest and other Derived −USD 25.8 million −7.6% of revenue
  • Net income USD 105.82 million 31% of revenue

Cash

  • Operating cash flow USD 82.66 million 24% of revenue
  • Capital expenditure USD 16.61 million 4.9% of revenue
  • Free cash flow Derived USD 66.04 million 19% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 11%81%
  • 2012 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31321122000 258607000 Derived 62515000 34511000 Derived 28004000 60372000 Derived
Source
2012 2012-01-01 – 2012-12-31341684000 261664000 Derived 80020000 -25802000 Derived 105822000 66043000 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 341.7M 2012
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.369.0M276.8M184.5M92.3M0.020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue321122000
2012Revenue341684000

Revenue growth

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

6.4% 2012
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.6.9%5.2%3.5%1.7%0.0%20112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year6.4%

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 23.4% 2012
Net margin 31% 2012
Free cash flow margin 19.3% 2012
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.33.4%25.1%16.7%8.4%0.0%20112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin19.5%
2012Operating margin23.4%
2011Net margin8.7%
2012Net margin31%
2011Free cash flow margin18.8%
2012Free cash flow margin19.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 82.7M 2012
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.89.3M67.0M44.6M22.3M0.020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow69335000
2012Operating cash flow82656000

Free cash flow

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

USD 66M 2012
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.71.3M53.5M35.7M17.8M0.020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow60372000
2012Free cash flow66043000

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.

86.3% 2012
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.93%70%47%23%0%20112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets65.8%
2012Liabilities / assets86.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.27× 2012
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.2.35×1.76×1.17×0.59×0.00×20112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities2.17×
2012Current assets / current liabilities1.27×

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 28 million
Exact value

Exact value: 28004000 USD

2011-01-01 – 2011-12-31: 28004000 USD Inspect Net Income Open source
Share or cite

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

USD 69.34 million
Exact value

Exact value: 69335000 USD

2011-01-01 – 2011-12-31: 69335000 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 8.96 million
Exact value

Exact value: 8963000 USD

2011-01-01 – 2011-12-31: 8963000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 60.37 million
Calculation and evidence

69335000 − 8963000 USD

Exact free cash flow: 60372000 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 105.82 million
Exact value

Exact value: 105822000 USD

2012-01-01 – 2012-12-31: 105822000 USD Inspect Net Income Open source
Share or cite

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

USD 82.66 million
Exact value

Exact value: 82656000 USD

2012-01-01 – 2012-12-31: 82656000 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 16.61 million
Exact value

Exact value: 16613000 USD

2012-01-01 – 2012-12-31: 16613000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 66.04 million
Calculation and evidence

82656000 − 16613000 USD

Exact free cash flow: 66043000 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.

9 filings · 728 latest values · 728 originally reported values

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

Identifiers: 0001517783, 1517783, edgar:1517783

Also known as EVERTEC GROUP, LLC, EVERTEC Group, LLC, EVERTEC, Inc., EVERTEC, LLC