HORIZON GLOBAL CORP

EDGAR

88 filing records in this dataset, filed from 2015-03-31 to 2022-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

149 million USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-5.79%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -8620000 USD Source
  • Revenue: 148970000 USD Source

Operating cash flow

-12.6 million USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -37020000 USD Source
  • Operating Cash Flow: -24420000 USD Source
Cash and cash equivalents
7.76 million USD Source
Exact value

7760000 USD

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

209090000 USD

Shares outstanding
27.7 million shares Source
Exact value

27732762 shares

Reported share-count change

1.63% · 446 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
  • 27286647 shares · 2021-09-30· Source
  • 27732762 shares · 2022-09-30· 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

675 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 782120000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 617850000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 180860000 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 181220000 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 148970000 USD · 2022-07-01 – 2022-09-30 Source

Net income

-90.1 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: -31720000 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -15990000 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -26680000 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -22200000 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -25460000 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-49.1 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -42700000 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -30640000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -18330000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -24420000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -18330000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -37020000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -24420000 USD · 2022-01-01 – 2022-06-30 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: 2022-11-09.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2021-12-31
  • Operating income: 9 of 11 periods available· newest 2021-12-31
  • Net income: 9 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2021-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2021-12-31
  • Total liabilities: 8 of 11 periods available· newest 2021-12-31
  • Current assets: 8 of 11 periods available· newest 2021-12-31
  • Current liabilities: 8 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 8 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2021-12-31

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

    +18.3%

    Prior period

    USD 661.23 million

    –

    Current period

    USD 782.12 million

    –

    Exact inputs and evidence

    782120000 − 661230000 = 120890000 USD

    661230000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    782120000 USD · 2021-01-01 – 2021-12-31

    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 4.84 million

    Prior period

    −USD 36.56 million

    –

    Current period

    −USD 31.72 million

    –

    Exact inputs and evidence

    -31720000 − -36560000 = 4840000 USD

    -36560000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -31720000 USD · 2021-01-01 – 2021-12-31

    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

    -209.2%

    Prior period

    USD 39.09 million

    –

    Current period

    −USD 42.7 million

    –

    Exact inputs and evidence

    -42700000 − 39090000 = -81790000 USD

    39090000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -42700000 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 782.12 million 100% of revenue
  • Operating costs Derived USD 774.9 million 99% of revenue
  • Operating income USD 7.22 million 0.9% of revenue
  • Tax, interest and other Derived USD 38.94 million 5% of revenue
  • Net income −USD 31.72 million −4.1% of revenue

Cash

  • Operating cash flow −USD 42.7 million −5.5% 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
  • 2013 Net income was higher than operating income, so the split is not drawn.
  • 2014 96%
  • 2015 97%
  • 2016 Net loss: net income was −1.9% of revenue.
  • 2017 Net loss: net income was −0.4% of revenue.
  • 2018 Operating loss: operating costs were 127% of revenue.
  • 2019 Operating loss: operating costs were 108% of revenue.
  • 2020 Operating loss: operating costs were 101% of revenue.
  • 2021 Net loss: net income was −4.1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-31588270000 582600000 Derived 5670000 -4110000 Derived 9780000 Unavailable
Source
2014 2014-01-01 – 2014-12-31611780000 587320000 Derived 24460000 9110000 Derived 15350000 Unavailable
Source
2015 2015-01-01 – 2015-12-31575510000 555940000 Derived 19570000 11270000 Derived 8300000 Unavailable
Source
2016 2016-01-01 – 2016-12-31649200000 642900000 Derived 6300000 18660000 Derived -12360000 Unavailable
Source
2017 2017-01-01 – 2017-12-31892980000 858220000 Derived 34760000 38310000 Derived -3550000 Unavailable
Source
2018 2018-01-01 – 2018-12-31714010000 904640000 Derived -190630000 13330000 Derived -203960000 Unavailable
Source
2019 2019-01-01 – 2019-12-31690450000 747620000 Derived -57170000 -137920000 Derived 80750000 Unavailable
Source
2020 2020-01-01 – 2020-12-31661230000 668140000 Derived -6910000 29650000 Derived -36560000 Unavailable
Source
2021 2021-01-01 – 2021-12-31782120000 774900000 Derived 7220000 38940000 Derived -31720000 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 782.1M 2021
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.964.4M723.3M482.2M241.1M0.0201320172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue588270000
2014Revenue611780000
2015Revenue575510000
2016Revenue649200000
2017Revenue892980000
2018Revenue714010000
2019Revenue690450000
2020Revenue661230000
2021Revenue782120000

Revenue growth

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

18.3% 2021
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.42%25%9%-8%-25%201320172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year4%
2015Year over year-5.9%
2016Year over year12.8%
2017Year over year37.6%
2018Year over year-20%
2019Year over year-3.3%
2020Year over year-4.2%
2021Year over year18.3%

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 0.9% 2021
Net margin -4.1% 2021
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.15%3%-8%-20%-32%201320172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin1%
2014Operating margin4%
2015Operating margin3.4%
2016Operating margin1%
2017Operating margin3.9%
2018Operating margin-26.7%
2019Operating margin-8.3%
2020Operating margin-1%
2021Operating margin0.9%
2013Net margin1.7%
2014Net margin2.5%
2015Net margin1.4%
2016Net margin-1.9%
2017Net margin-0.4%
2018Net margin-28.6%
2019Net margin11.7%
2020Net margin-5.5%
2021Net margin-4.1%
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -42.7M 2021
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.49.9M10.8M-28.3M-67.3M-106.4M201320172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow13950000
2014Operating cash flow28010000
2015Operating cash flow26910000
2016Operating cash flow35410000
2017Operating cash flow14160000
2018Operating cash flow-95610000
2019Operating cash flow-68480000
2020Operating cash flow39090000
2021Operating cash flow-42700000

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
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free 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.

109.2% 2021
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.122%91%61%30%0%2013-12-3120172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets44.6%
2015Liabilities / assets99.4%
2016Liabilities / assets94.8%
2017Liabilities / assets78.8%
2018Liabilities / assets112.7%
2019Liabilities / assets98%
2020Liabilities / assets105.2%
2021Liabilities / assets109.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.69× 2021
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.1.82×1.37×0.91×0.46×0.00×2013-12-3120172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities1.65×
2015Current assets / current liabilities1.64×
2016Current assets / current liabilities1.44×
2017Current assets / current liabilities1.46×
2018Current assets / current liabilities1.57×
2019Current assets / current liabilities1.62×
2020Current assets / current liabilities1.43×
2021Current assets / current liabilities1.69×

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
2013 2013-01-01 – 2013-12-31
USD 9.78 million
Exact value

Exact value: 9780000 USD

2013-01-01 – 2013-12-31: 9780000 USD Inspect Net Income Open source
Share or cite

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

USD 13.95 million
Exact value

Exact value: 13950000 USD

2013-01-01 – 2013-12-31: 13950000 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.

2014 2014-01-01 – 2014-12-31
USD 15.35 million
Exact value

Exact value: 15350000 USD

2014-01-01 – 2014-12-31: 15350000 USD Inspect Net Income Open source
Share or cite

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

USD 28.01 million
Exact value

Exact value: 28010000 USD

2014-01-01 – 2014-12-31: 28010000 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.

2015 2015-01-01 – 2015-12-31
USD 8.3 million
Exact value

Exact value: 8300000 USD

2015-01-01 – 2015-12-31: 8300000 USD Inspect Net Income Open source
Share or cite

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

USD 26.91 million
Exact value

Exact value: 26910000 USD

2015-01-01 – 2015-12-31: 26910000 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.

2016 2016-01-01 – 2016-12-31
−USD 12.36 million
Exact value

Exact value: -12360000 USD

2016-01-01 – 2016-12-31: -12360000 USD Inspect Net Income Open source
Share or cite

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

USD 35.41 million
Exact value

Exact value: 35410000 USD

2016-01-01 – 2016-12-31: 35410000 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.

2017 2017-01-01 – 2017-12-31
−USD 3.55 million
Exact value

Exact value: -3550000 USD

2017-01-01 – 2017-12-31: -3550000 USD Inspect Net Income Open source
Share or cite

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

USD 14.16 million
Exact value

Exact value: 14160000 USD

2017-01-01 – 2017-12-31: 14160000 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.

2018 2018-01-01 – 2018-12-31
−USD 203.96 million
Exact value

Exact value: -203960000 USD

2018-01-01 – 2018-12-31: -203960000 USD Inspect Net Income Open source
Share or cite

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

−USD 95.61 million
Exact value

Exact value: -95610000 USD

2018-01-01 – 2018-12-31: -95610000 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.

2019 2019-01-01 – 2019-12-31
USD 80.75 million
Exact value

Exact value: 80750000 USD

2019-01-01 – 2019-12-31: 80750000 USD Inspect Net Income Open source
Share or cite

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

−USD 68.48 million
Exact value

Exact value: -68480000 USD

2019-01-01 – 2019-12-31: -68480000 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.

2020 2020-01-01 – 2020-12-31
−USD 36.56 million
Exact value

Exact value: -36560000 USD

2020-01-01 – 2020-12-31: -36560000 USD Inspect Net Income Open source
Share or cite

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

USD 39.09 million
Exact value

Exact value: 39090000 USD

2020-01-01 – 2020-12-31: 39090000 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.

2021 2021-01-01 – 2021-12-31
−USD 31.72 million
Exact value

Exact value: -31720000 USD

2021-01-01 – 2021-12-31: -31720000 USD Inspect Net Income Open source
Share or cite

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

−USD 42.7 million
Exact value

Exact value: -42700000 USD

2021-01-01 – 2021-12-31: -42700000 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.

88 filings · 6,946 latest values · 6,944 originally reported values

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

Identifiers: 0001637655, 1637655, HZN, edgar:1637655

Also known as HORIZON GLOBAL CORP, Horizon Global Corp