Edgen Group Inc.

EDGAR

9 filing records in this dataset, filed from 2011-12-29 to 2013-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

419 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

2.44%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 10225000 USD Source
  • Revenue: 418707000 USD Source

Operating cash flow

17.9 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5209000 USD Source
  • Operating Cash Flow: -12738000 USD Source

Free cash flow

17.5 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5209000 USD Source
  • Operating Cash Flow: -12738000 USD Source
  • Capital Expenditure: 1859000 USD Source
  • Capital Expenditure: 1400000 USD Source
Cash and cash equivalents
13.6 million USD Source
Exact value

13627000 USD

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

643600000 USD

Shares outstanding
Not available

Trailing twelve months

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

Revenue

1.78 billion USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 2059037000 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 1536953000 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 406103000 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 431550000 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 418707000 USD · 2013-07-01 – 2013-09-30 Source

Net income

-30.1 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: -21363000 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -2189000 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -4908000 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -1091000 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: -4958000 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

57.3 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: -7186000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -59314000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 12825000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -12738000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 12825000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 5209000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -12738000 USD · 2013-01-01 – 2013-06-30 Source

Capital expenditure

2.24 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Capital expenditure: 3508000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 3130000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 758000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 1400000 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 758000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 1859000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 1400000 USD · 2013-01-01 – 2013-06-30 Source

Free cash flow

55.1 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: -7186000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -59314000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 12825000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -12738000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 12825000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 5209000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -12738000 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 3508000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 3130000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 758000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 1400000 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 758000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 1859000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 1400000 USD · 2013-01-01 – 2013-06-30 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: 2013-11-14.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 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: 3 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2012-12-31
  • 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

    +22.9%

    Prior period

    USD 1.68 billion

    –

    Current period

    USD 2.06 billion

    –

    Exact inputs and evidence

    2059037000 − 1675209000 = 383828000 USD

    1675209000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    2059037000 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

    −USD 21.36 million

    Prior period

    USD 0

    –

    Current period

    −USD 21.36 million

    –

    Exact inputs and evidence

    -21363000 − 0 = -21363000 USD

    0 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -21363000 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

    +USD 26.12 million

    Prior period

    −USD 33.31 million

    –

    Current period

    −USD 7.19 million

    –

    Exact inputs and evidence

    -7186000 − -33310000 = 26124000 USD

    -33310000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -7186000 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

    +17%

    Prior period

    USD 3 million

    –

    Current period

    USD 3.51 million

    –

    Exact inputs and evidence

    3508000 − 2998000 = 510000 USD

    2998000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    3508000 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 2.06 billion 100% of revenue
  • Operating costs Derived USD 1.95 billion 95% of revenue
  • Operating income USD 106.21 million 5.2% of revenue
  • Tax, interest and other Derived USD 127.57 million 6.2% of revenue
  • Net income −USD 21.36 million −1% of revenue

Cash

  • Operating cash flow −USD 7.19 million −0.3% of revenue
  • Capital expenditure USD 3.51 million 0.2% of revenue
  • Free cash flow Derived −USD 10.69 million −0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 105% of revenue.
  • 2011 95%
  • 2012 Net loss: net income was −1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31866328000 908964000 Derived -42636000 -42636000 Derived 0 26798000 Derived
Source
2011 2011-01-01 – 2011-12-311675209000 1590845000 Derived 84364000 84364000 Derived 0 -36308000 Derived
Source
2012 2012-01-01 – 2012-12-312059037000 1952832000 Derived 106205000 127568000 Derived -21363000 -10694000 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 2.1B 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.2.2B1.7B1.1B555.9M0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue866328000
2011Revenue1675209000
2012Revenue2059037000

Revenue growth

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

22.9% 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.101%76%50%25%0%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year93.4%
2012Year over year22.9%

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 5.2% 2012
Net margin -1% 2012
Free cash flow margin -0.5% 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.6.0%3.0%0.1%-2.8%-5.7%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-4.9%
2011Operating margin5%
2012Operating margin5.2%
2010Net margin0%
2011Net margin0%
2012Net margin-1%
2010Free cash flow margin3.1%
2011Free cash flow margin-2.2%
2012Free cash flow margin-0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.2M 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.46.8M25.3M3.8M-17.7M-39.2M201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow40836000
2011Operating cash flow-33310000
2012Operating cash flow-7186000

Free cash flow

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

USD -10.7M 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.31.8M13.5M-4.8M-23.1M-41.4M201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow26798000
2011Free cash flow-36308000
2012Free cash flow-10694000

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.

97.3% 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.117%88%59%29%0%2010-12-3120112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets108.6%
2012Liabilities / assets97.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.6× 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.2.80×2.10×1.40×0.70×0.00×2010-12-3120112012
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 liabilities2.07×
2012Current assets / current liabilities2.6×

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 0
Exact value

Exact value: 0 USD

2010-01-01 – 2010-12-31: 0 USD Inspect Net Income Open source
Share or cite

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

USD 40.84 million
Exact value

Exact value: 40836000 USD

2010-01-01 – 2010-12-31: 40836000 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 14.04 million
Exact value

Exact value: 14038000 USD

2010-01-01 – 2010-12-31: 14038000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.8 million
Calculation and evidence

40836000 − 14038000 USD

Exact free cash flow: 26798000 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 0
Exact value

Exact value: 0 USD

2011-01-01 – 2011-12-31: 0 USD Inspect Net Income Open source
Share or cite

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

−USD 33.31 million
Exact value

Exact value: -33310000 USD

2011-01-01 – 2011-12-31: -33310000 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 3 million
Exact value

Exact value: 2998000 USD

2011-01-01 – 2011-12-31: 2998000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.31 million
Calculation and evidence

-33310000 − 2998000 USD

Exact free cash flow: -36308000 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 21.36 million
Exact value

Exact value: -21363000 USD

2012-01-01 – 2012-12-31: -21363000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.19 million
Exact value

Exact value: -7186000 USD

2012-01-01 – 2012-12-31: -7186000 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 3.51 million
Exact value

Exact value: 3508000 USD

2012-01-01 – 2012-12-31: 3508000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.69 million
Calculation and evidence

-7186000 − 3508000 USD

Exact free cash flow: -10694000 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 · 1,036 latest values · 1,066 originally reported values

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

Identifiers: 0001537951, 1537951, edgar:1537951

Also known as Edgen Group Inc.