Patheon N.V.

EDGAR

31 filing records in this dataset, filed from 2015-06-08 to 2017-09-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

483 million USD

2018 Q1 · USD

Exact inputs and evidence

Operating margin

7.82%

2018 Q1 · %

Exact inputs and evidence
  • Operating Income: 37800000 USD Source
  • Revenue: 483400000 USD Source

Operating cash flow

32.6 million USD

2018 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 20900000 USD Source
  • Operating Cash Flow: -11700000 USD Source

Free cash flow

-7.6 million USD

2018 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 20900000 USD Source
  • Operating Cash Flow: -11700000 USD Source
  • Capital Expenditure: 40200000 USD Source
Cash and cash equivalents
92.7 million USD Source
Exact value

92700000 USD

Long-term debt including current maturities
Not available
Shares outstanding
145 million shares Source
Exact value

145136214 shares

Trailing twelve months

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

Revenue

1.93 billion USD

2016-05-01 – 2017-04-30

Exact inputs and evidence
  • Revenue: 482000000 USD · 2016-05-01 – 2016-07-31 Source
  • Revenue: 510200000 USD · 2016-08-01 – 2016-10-31 Source
  • Revenue: 457400000 USD · 2016-11-01 – 2017-01-31 Source
  • Revenue: 483400000 USD · 2017-02-01 – 2017-04-30 Source

Net income

109 million USD

2016-05-01 – 2017-04-30

Exact inputs and evidence
  • Net income: 8800000 USD · 2016-05-01 – 2016-07-31 Source
  • Net income: 44100000 USD · 2016-08-01 – 2016-10-31 Source
  • Net income: 28300000 USD · 2016-11-01 – 2017-01-31 Source
  • Net income: 27600000 USD · 2017-02-01 – 2017-04-30 Source

Capital expenditure

210 million USD

2016-05-01 – 2017-04-30

Exact inputs and evidence
  • Capital expenditure: 67900000 USD · 2016-05-01 – 2016-07-31 Source
  • Capital expenditure: 205800000 USD · 2015-11-01 – 2016-10-31 Source
  • Capital expenditure: 163100000 USD · 2015-11-01 – 2016-07-31 Source
  • Capital expenditure: 59000000 USD · 2016-11-01 – 2017-01-31 Source
  • Capital expenditure: 40200000 USD · 2017-02-01 – 2017-04-30 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: 2017-09-13.

Financial data available through: 2016-10-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2016-10-31
  • Operating income: 3 of 11 periods available· newest 2016-10-31
  • Net income: 3 of 11 periods available· newest 2016-10-31
  • Operating cash flow: 3 of 11 periods available· newest 2016-10-31
  • Capital expenditure: 3 of 11 periods available· newest 2016-10-31
  • Total assets: 2 of 11 periods available· newest 2016-10-31
  • Total liabilities: 2 of 11 periods available· newest 2016-10-31
  • Current assets: 2 of 11 periods available· newest 2016-10-31
  • Current liabilities: 2 of 11 periods available· newest 2016-10-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2016-10-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2016-10-31

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

    +5.2%

    Prior period

    USD 1.77 billion

    –

    Current period

    USD 1.87 billion

    –

    Exact inputs and evidence

    1866700000 − 1774200000 = 92500000 USD

    1774200000 USD · 2014-11-01 – 2015-10-31

    Inspect prior input Prior source

    1866700000 USD · 2015-11-01 – 2016-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -77.1%

    Prior period

    USD 138.4 million

    –

    Current period

    USD 31.7 million

    –

    Exact inputs and evidence

    31700000 − 138400000 = -106700000 USD

    138400000 USD · 2014-11-01 – 2015-10-31

    Inspect prior input Prior source

    31700000 USD · 2015-11-01 – 2016-10-31

    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

    -68.7%

    Prior period

    USD 185 million

    –

    Current period

    USD 57.9 million

    –

    Exact inputs and evidence

    57900000 − 185000000 = -127100000 USD

    185000000 USD · 2014-11-01 – 2015-10-31

    Inspect prior input Prior source

    57900000 USD · 2015-11-01 – 2016-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +40.1%

    Prior period

    USD 146.9 million

    –

    Current period

    USD 205.8 million

    –

    Exact inputs and evidence

    205800000 − 146900000 = 58900000 USD

    146900000 USD · 2014-11-01 – 2015-10-31

    Inspect prior input Prior source

    205800000 USD · 2015-11-01 – 2016-10-31

    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 2015-11-01 – 2016-10-31

  • Revenue USD 1.87 billion 100% of revenue
  • Cost of revenue USD 1.32 billion 71% of revenue
  • Operating expenses USD 324.7 million 17% of revenue
  • Other operating costs Derived USD 23.2 million 1.2% of revenue
  • Operating income USD 197.7 million 11% of revenue
  • Tax, interest and other Derived USD 166 million 8.9% of revenue
  • Net income USD 31.7 million 1.7% of revenue

Cash

  • Operating cash flow USD 57.9 million 3.1% of revenue
  • Capital expenditure USD 205.8 million 11% of revenue
  • Free cash flow Derived −USD 147.9 million −7.9% 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 90%
  • 2017 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2013-11-01 – 2014-10-311483500000 1470100000 Derived 13400000 132600000 Derived -119200000 -56500000 Derived
Source
2016 2014-11-01 – 2015-10-311774200000 1592600000 Derived 181600000 43200000 Derived 138400000 38100000 Derived
Source
2017 2015-11-01 – 2016-10-311866700000 1669000000 Derived 197700000 166000000 Derived 31700000 -147900000 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 1.9B 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.2.0B1.5B1.0B504.0M0.0201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue1483500000
2016Revenue1774200000
2017Revenue1866700000

Revenue growth

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

5.2% 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.21.2%15.9%10.6%5.3%0.0%201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year19.6%
2017Year over year5.2%

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 10.6% 2017
Net margin 1.7% 2017
Free cash flow margin -7.9% 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.12.1%6.7%1.3%-4.1%-9.5%201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin0.9%
2016Operating margin10.2%
2017Operating margin10.6%
2015Net margin-8%
2016Net margin7.8%
2017Net margin1.7%
2015Free cash flow margin-3.8%
2016Free cash flow margin2.1%
2017Free cash flow margin-7.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 57.9M 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.199.8M149.9M99.9M50.0M0.0201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow25000000
2016Operating cash flow185000000
2017Operating cash flow57900000

Free cash flow

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

USD -147.9M 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.53.0M-960.0K-54.9M-108.8M-162.8M201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-56500000
2016Free cash flow38100000
2017Free cash flow-147900000

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.

113.5% 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.144%108%72%36%0%2014-10-3120162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014-10-31Liabilities / assetsNot reportedNo source recorded
2016Liabilities / assets133%
2017Liabilities / assets113.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.73× 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.1.89×1.42×0.95×0.47×0.00×2014-10-3120162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014-10-31Current assets / current liabilitiesNot reportedNo source recorded
2016Current assets / current liabilities1.75×
2017Current assets / current liabilities1.73×

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 2013-11-01 – 2014-10-31
−USD 119.2 million
Exact value

Exact value: -119200000 USD

2013-11-01 – 2014-10-31: -119200000 USD Inspect Net Income Open source
Share or cite

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

USD 25 million
Exact value

Exact value: 25000000 USD

2013-11-01 – 2014-10-31: 25000000 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 81.5 million
Exact value

Exact value: 81500000 USD

2013-11-01 – 2014-10-31: 81500000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 56.5 million
Calculation and evidence

25000000 − 81500000 USD

Exact free cash flow: -56500000 USD

Share or cite

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

2016 2014-11-01 – 2015-10-31
USD 138.4 million
Exact value

Exact value: 138400000 USD

2014-11-01 – 2015-10-31: 138400000 USD Inspect Net Income Open source
Share or cite

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

USD 185 million
Exact value

Exact value: 185000000 USD

2014-11-01 – 2015-10-31: 185000000 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 146.9 million
Exact value

Exact value: 146900000 USD

2014-11-01 – 2015-10-31: 146900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 38.1 million
Calculation and evidence

185000000 − 146900000 USD

Exact free cash flow: 38100000 USD

Share or cite

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

2017 2015-11-01 – 2016-10-31
USD 31.7 million
Exact value

Exact value: 31700000 USD

2015-11-01 – 2016-10-31: 31700000 USD Inspect Net Income Open source
Share or cite

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

USD 57.9 million
Exact value

Exact value: 57900000 USD

2015-11-01 – 2016-10-31: 57900000 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 205.8 million
Exact value

Exact value: 205800000 USD

2015-11-01 – 2016-10-31: 205800000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 147.9 million
Calculation and evidence

57900000 − 205800000 USD

Exact free cash flow: -147900000 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.

31 filings · 757 latest values · 757 originally reported values

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

Identifiers: 0001643848, 1643848, edgar:1643848

Also known as Patheon Holdings Cooperatief U.A., Patheon N.V.