Concordia International Corp.

EDGAR

140 filing records in this dataset, filed from 2015-07-10 to 2018-12-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

626 million USD

2017 · USD

Exact inputs and evidence

Operating margin

-186.04%

2017 · %

Exact inputs and evidence
  • Operating Income: -1164948000 USD Source
  • Revenue: 626169000 USD Source

Operating cash flow

283 million USD

2017 · USD

Exact inputs and evidence
  • Operating Cash Flow: 283159000 USD Source

Free cash flow

281 million USD

2017 · USD

Exact inputs and evidence
  • Operating Cash Flow: 283159000 USD Source
  • Capital Expenditure: 2469000 USD Source
Cash and cash equivalents
327 million USD Source
Exact value

327030000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2018-12-06.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2017-12-31
  • Operating income: 3 of 11 periods available· newest 2017-12-31
  • Net income: 3 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2017-12-31
  • Total assets: 2 of 11 periods available· newest 2017-12-31
  • Total liabilities: 2 of 11 periods available· newest 2017-12-31
  • Current assets: 2 of 11 periods available· newest 2017-12-31
  • Current liabilities: 2 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • 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

    -23.3%

    Prior period

    USD 816.16 million

    –

    Current period

    USD 626.17 million

    –

    Exact inputs and evidence

    626169000 − 816159000 = -189990000 USD

    816159000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    626169000 USD · 2017-01-01 – 2017-12-31

    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 275.04 million

    Prior period

    −USD 1.32 billion

    –

    Current period

    −USD 1.59 billion

    –

    Exact inputs and evidence

    -1590735000 − -1315694000 = -275041000 USD

    -1315694000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1590735000 USD · 2017-01-01 – 2017-12-31

    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

    -30.6%

    Prior period

    USD 408.29 million

    –

    Current period

    USD 283.16 million

    –

    Exact inputs and evidence

    283159000 − 408290000 = -125131000 USD

    408290000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    283159000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +31.3%

    Prior period

    USD 1.88 million

    –

    Current period

    USD 2.47 million

    –

    Exact inputs and evidence

    2469000 − 1881000 = 588000 USD

    1881000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    2469000 USD · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 626.17 million 100% of revenue
  • Operating costs Derived USD 1.79 billion 286% of revenue
  • Operating income −USD 1.16 billion −186% of revenue
  • Tax, interest and other Derived USD 425.79 million 68% of revenue
  • Net income −USD 1.59 billion −254% of revenue

Cash

  • Operating cash flow USD 283.16 million 45% of revenue
  • Capital expenditure USD 2.47 million 0.4% of revenue
  • Free cash flow Derived USD 280.69 million 45% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Net loss: net income was −8% of revenue.
  • 2016 Operating loss: operating costs were 215% of revenue.
  • 2017 Operating loss: operating costs were 286% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-31394224000 313773000 Derived 80451000 112019000 Derived -31568000 119957000 Derived
Source
2016 2016-01-01 – 2016-12-31816159000 1758466000 Derived -942307000 373387000 Derived -1315694000 406409000 Derived
Source
2017 2017-01-01 – 2017-12-31626169000 1791117000 Derived -1164948000 425787000 Derived -1590735000 280690000 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 626.2M 2017
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.881.5M661.1M440.7M220.4M0.0201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue394224000
2016Revenue816159000
2017Revenue626169000

Revenue growth

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

-23.3% 2017
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.117%80%42%4%-34%201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year107%
2017Year over year-23.3%

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 -186% 2017
Net margin -254% 2017
Free cash flow margin 44.8% 2017
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.74%-14%-102%-190%-278%201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin20.4%
2016Operating margin-115.5%
2017Operating margin-186%
2015Net margin-8%
2016Net margin-161.2%
2017Net margin-254%
2015Free cash flow margin30.4%
2016Free cash flow margin49.8%
2017Free cash flow margin44.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 283.2M 2017
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.441.0M330.7M220.5M110.2M0.0201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow122005000
2016Operating cash flow408290000
2017Operating cash flow283159000

Free cash flow

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

USD 280.7M 2017
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.438.9M329.2M219.5M109.7M0.0201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow119957000
2016Free cash flow406409000
2017Free cash flow280690000

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.

182.3% 2017
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.197%148%98%49%0%2015-12-3120162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016Liabilities / assets110.1%
2017Liabilities / assets182.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.14× 2017
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.1.82×1.37×0.91×0.46×0.00×2015-12-3120162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016Current assets / current liabilities1.69×
2017Current assets / current liabilities0.14×

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
2015 2015-01-01 – 2015-12-31
−USD 31.57 million
Exact value

Exact value: -31568000 USD

2015-01-01 – 2015-12-31: -31568000 USD Inspect Net Income Open source
Share or cite

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

USD 122.01 million
Exact value

Exact value: 122005000 USD

2015-01-01 – 2015-12-31: 122005000 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 2.05 million
Exact value

Exact value: 2048000 USD

2015-01-01 – 2015-12-31: 2048000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 119.96 million
Calculation and evidence

122005000 − 2048000 USD

Exact free cash flow: 119957000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 1.32 billion
Exact value

Exact value: -1315694000 USD

2016-01-01 – 2016-12-31: -1315694000 USD Inspect Net Income Open source
Share or cite

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

USD 408.29 million
Exact value

Exact value: 408290000 USD

2016-01-01 – 2016-12-31: 408290000 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 1.88 million
Exact value

Exact value: 1881000 USD

2016-01-01 – 2016-12-31: 1881000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 406.41 million
Calculation and evidence

408290000 − 1881000 USD

Exact free cash flow: 406409000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 1.59 billion
Exact value

Exact value: -1590735000 USD

2017-01-01 – 2017-12-31: -1590735000 USD Inspect Net Income Open source
Share or cite

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

USD 283.16 million
Exact value

Exact value: 283159000 USD

2017-01-01 – 2017-12-31: 283159000 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 2.47 million
Exact value

Exact value: 2469000 USD

2017-01-01 – 2017-12-31: 2469000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 280.69 million
Calculation and evidence

283159000 − 2469000 USD

Exact free cash flow: 280690000 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.

140 filings · 132 latest values · 132 originally reported values

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

Identifiers: 0001642271, 1642271, edgar:1642271

Also known as ADVANZ PHARMA Corp., Concordia Healthcare Corp., Concordia International Corp.