Diamond Resorts International, Inc.

EDGAR

18 filing records in this dataset, filed from 2013-06-14 to 2016-08-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

155 million USD

2016 Q2 · USD

Exact inputs and evidence

Net margin

16.41%

2016 Q2 · %

Exact inputs and evidence
  • Net Income: 25492000 USD Source
  • Revenue: 155317000 USD Source

Operating cash flow

15.9 million USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 57894000 USD Source
  • Operating Cash Flow: 42019000 USD Source

Free cash flow

7.43 million USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 57894000 USD Source
  • Operating Cash Flow: 42019000 USD Source
  • Capital Expenditure: 13181000 USD Source
  • Capital Expenditure: 4732000 USD Source
Cash and cash equivalents
229 million USD Source
Exact value

228841000 USD

Long-term debt including current maturities
1.17 billion USD Source
Exact value

1165386000 USD

Shares outstanding
73.3 million shares Source
Exact value

73322556 shares

Reported share-count change

-2.85% · -2.15 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
  • 75475402 shares · 2014-03-31· Source
  • 73322556 shares · 2015-03-31· 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

740 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Revenue: 165208000 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 273629000 USD · 2015-10-01 – 2015-12-31 Source
  • Revenue: 145448000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 155317000 USD · 2016-04-01 – 2016-06-30 Source

Net income

143 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Net income: 39838000 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: 44037000 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: 33179000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: 25492000 USD · 2016-04-01 – 2016-06-30 Source

Capital expenditure

28.6 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Capital expenditure: 18483000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 10917000 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 26325000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 18483000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 4732000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 13181000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 4732000 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: 2016-08-09.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2015-12-31
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2015-12-31
  • Total assets: 4 of 11 periods available· newest 2015-12-31
  • Total liabilities: 4 of 11 periods available· newest 2015-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 5 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: 2 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

    +13%

    Prior period

    USD 844.57 million

    –

    Current period

    USD 954.04 million

    –

    Exact inputs and evidence

    954040000 − 844566000 = 109474000 USD

    844566000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    954040000 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

    +79.3%

    Prior period

    USD 80.26 million

    –

    Current period

    USD 143.89 million

    –

    Exact inputs and evidence

    143886000 − 80261000 = 63625000 USD

    80261000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    143886000 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

    +45%

    Prior period

    USD 121.31 million

    –

    Current period

    USD 175.89 million

    –

    Exact inputs and evidence

    175894000 − 121314000 = 54580000 USD

    121314000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    175894000 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

    +46.7%

    Prior period

    USD 17.95 million

    –

    Current period

    USD 26.33 million

    –

    Exact inputs and evidence

    26325000 − 17950000 = 8375000 USD

    17950000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    26325000 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 954.04 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 143.89 million 15% of revenue

Cash

  • Operating cash flow USD 175.89 million 18% of revenue
  • Capital expenditure USD 26.33 million 2.8% of revenue
  • Free cash flow Derived USD 149.57 million 16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31391021000 UnavailableUnavailableUnavailable10303000 3016000 Derived
Source
2012 2012-01-01 – 2012-12-31523668000 UnavailableUnavailableUnavailable13643000 10308000 Derived
Source
2013 2013-01-01 – 2013-12-31729788000 UnavailableUnavailableUnavailable-2525000 -17308000 Derived
Source
2014 2014-01-01 – 2014-12-31844566000 UnavailableUnavailableUnavailable80261000 103364000 Derived
Source
2015 2015-01-01 – 2015-12-31954040000 UnavailableUnavailableUnavailable143886000 149569000 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 954M 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.1.0B772.8M515.2M257.6M0.020112012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue391021000
2012Revenue523668000
2013Revenue729788000
2014Revenue844566000
2015Revenue954040000

Revenue growth

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

13% 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.43%32%21%11%0%20112012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year33.9%
2013Year over year39.4%
2014Year over year15.7%
2015Year over year13%

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.

Net margin 15.1% 2015
Free cash flow margin 15.7% 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.17.1%11.9%6.7%1.4%-3.8%2011-12-312012-12-312013-12-312014-12-312015-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014-12-31Operating marginNot reported
2015-12-31Operating marginNot reported
2011Net margin2.6%
2012Net margin2.6%
2013Net margin-0.3%
2014Net margin9.5%
2015Net margin15.1%
2011Free cash flow margin0.8%
2012Free cash flow margin2%
2013Free cash flow margin-2.4%
2014Free cash flow margin12.2%
2015Free cash flow margin15.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 175.9M 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.190.1M138.5M86.9M35.2M-16.4M20112012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow9292000
2012Operating cash flow24637000
2013Operating cash flow-2158000
2014Operating cash flow121314000
2015Operating cash flow175894000

Free cash flow

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

USD 149.6M 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.162.9M114.5M66.1M17.7M-30.7M20112012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow3016000
2012Free cash flow10308000
2013Free cash flow-17308000
2014Free cash flow103364000
2015Free cash flow149569000

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.

85.6% 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.119%89%59%30%0%2011-12-312012201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012Liabilities / assets109.9%
2013Liabilities / assets84%
2014Liabilities / assets82.1%
2015Liabilities / assets85.6%

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
2015-12-31Current 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 10.3 million
Exact value

Exact value: 10303000 USD

2011-01-01 – 2011-12-31: 10303000 USD Inspect Net Income Open source
Share or cite

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

USD 9.29 million
Exact value

Exact value: 9292000 USD

2011-01-01 – 2011-12-31: 9292000 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 6.28 million
Exact value

Exact value: 6276000 USD

2011-01-01 – 2011-12-31: 6276000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.02 million
Calculation and evidence

9292000 − 6276000 USD

Exact free cash flow: 3016000 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 13.64 million
Exact value

Exact value: 13643000 USD

2012-01-01 – 2012-12-31: 13643000 USD Inspect Net Income Open source
Share or cite

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

USD 24.64 million
Exact value

Exact value: 24637000 USD

2012-01-01 – 2012-12-31: 24637000 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 14.33 million
Exact value

Exact value: 14329000 USD

2012-01-01 – 2012-12-31: 14329000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.31 million
Calculation and evidence

24637000 − 14329000 USD

Exact free cash flow: 10308000 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 2.53 million
Exact value

Exact value: -2525000 USD

2013-01-01 – 2013-12-31: -2525000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.16 million
Exact value

Exact value: -2158000 USD

2013-01-01 – 2013-12-31: -2158000 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 15.15 million
Exact value

Exact value: 15150000 USD

2013-01-01 – 2013-12-31: 15150000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.31 million
Calculation and evidence

-2158000 − 15150000 USD

Exact free cash flow: -17308000 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 80.26 million
Exact value

Exact value: 80261000 USD

2014-01-01 – 2014-12-31: 80261000 USD Inspect Net Income Open source
Share or cite

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

USD 121.31 million
Exact value

Exact value: 121314000 USD

2014-01-01 – 2014-12-31: 121314000 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 17.95 million
Exact value

Exact value: 17950000 USD

2014-01-01 – 2014-12-31: 17950000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 103.36 million
Calculation and evidence

121314000 − 17950000 USD

Exact free cash flow: 103364000 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 143.89 million
Exact value

Exact value: 143886000 USD

2015-01-01 – 2015-12-31: 143886000 USD Inspect Net Income Open source
Share or cite

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

USD 175.89 million
Exact value

Exact value: 175894000 USD

2015-01-01 – 2015-12-31: 175894000 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 26.33 million
Exact value

Exact value: 26325000 USD

2015-01-01 – 2015-12-31: 26325000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 149.57 million
Calculation and evidence

175894000 − 26325000 USD

Exact free cash flow: 149569000 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.

18 filings · 1,592 latest values · 1,592 originally reported values

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

Identifiers: 0001566897, 1566897, edgar:1566897

Also known as Diamond Resorts International, Inc.