COVETRUS, INC.

EDGAR

22 filing records in this dataset, filed from 2018-12-26 to 2022-08-04. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.22 billion USD

2022 Q2 · USD

Exact inputs and evidence
  • Revenue: 1217000000 USD Source

Operating margin

0.33%

2022 Q2 · %

Exact inputs and evidence
  • Operating Income: 4000000 USD Source
  • Revenue: 1217000000 USD Source

Operating cash flow

-6 million USD

2022 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39000000 USD Source
  • Operating Cash Flow: -33000000 USD Source

Free cash flow

-21 million USD

2022 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39000000 USD Source
  • Operating Cash Flow: -33000000 USD Source
  • Capital Expenditure: 26000000 USD Source
  • Capital Expenditure: 11000000 USD Source
Cash and cash equivalents
87 million USD Source
Exact value

87000000 USD

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

1058000000 USD

Shares outstanding
140 million shares Source
Exact value

139839264 shares

Reported share-count change

1.81% · 2.48 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
  • 137359704 shares · 2021-06-30· Source
  • 139839264 shares · 2022-06-30· 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

4.65 billion USD

2021-07-01 – 2022-06-30

Exact inputs and evidence
  • Revenue: 1162000000 USD · 2021-07-01 – 2021-09-30 Source
  • Revenue: 4575000000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 3453000000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 1148000000 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 1217000000 USD · 2022-04-01 – 2022-06-30 Source

Net income

-13 million USD

2021-07-01 – 2022-06-30

Exact inputs and evidence
  • Net income: -4000000 USD · 2021-07-01 – 2021-09-30 Source
  • Net income: -54000000 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -51000000 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -2000000 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -4000000 USD · 2022-04-01 – 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: 2022-08-04.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2021-12-31
  • Operating income: 5 of 11 periods available· newest 2021-12-31
  • Net income: 5 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2021-12-31
  • Total assets: 5 of 11 periods available· newest 2021-12-31
  • Total liabilities: 4 of 11 periods available· newest 2021-12-31
  • Current assets: 4 of 11 periods available· newest 2021-12-31
  • Current liabilities: 4 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 3 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

    +5.4%

    Prior period

    USD 4.34 billion

    –

    Current period

    USD 4.58 billion

    –

    Exact inputs and evidence

    4575000000 − 4339000000 = 236000000 USD

    4339000000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    4575000000 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 35 million

    Prior period

    −USD 19 million

    –

    Current period

    −USD 54 million

    –

    Exact inputs and evidence

    -54000000 − -19000000 = -35000000 USD

    -19000000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -54000000 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

    +92.5%

    Prior period

    USD 53 million

    –

    Current period

    USD 102 million

    –

    Exact inputs and evidence

    102000000 − 53000000 = 49000000 USD

    53000000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    102000000 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.

  • Capital expenditure

    +3.4%

    Prior period

    USD 58 million

    –

    Current period

    USD 60 million

    –

    Exact inputs and evidence

    60000000 − 58000000 = 2000000 USD

    58000000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    60000000 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.

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 4.58 billion 100% of revenue
  • Operating costs Derived USD 4.6 billion 101% of revenue
  • Operating income −USD 23 million −0.5% of revenue
  • Tax, interest and other Derived USD 31 million 0.7% of revenue
  • Net income −USD 54 million −1.2% of revenue

Cash

  • Operating cash flow USD 102 million 2.2% of revenue
  • Capital expenditure USD 60 million 1.3% of revenue
  • Free cash flow Derived USD 42 million 0.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2017 96%
  • 2018 96%
  • 2019 Operating loss: operating costs were 125% of revenue.
  • 2020 Operating loss: operating costs were 102% of revenue.
  • 2021 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2017-01-01 – 2017-12-303580000000 3445000000 Derived 135000000 71000000 Derived 64000000 87000000 Derived
Source
2018 2017-12-31 – 2018-12-293778000000 3641000000 Derived 137000000 36000000 Derived 101000000 136000000 Derived
Source
2019 2018-12-30 – 2019-12-313976000000 4973000000 Derived -997000000 -17000000 Derived -980000000 64000000 Derived
Source
2020 2020-01-01 – 2020-12-314339000000 4408000000 Derived -69000000 -50000000 Derived -19000000 -5000000 Derived
Source
2021 2021-01-01 – 2021-12-314575000000 4598000000 Derived -23000000 31000000 Derived -54000000 42000000 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 4.6B 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.4.9B3.7B2.5B1.2B0.020172018201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Revenue3580000000
2018Revenue3778000000
2019Revenue3976000000
2020Revenue4339000000
2021Revenue4575000000

Revenue growth

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

5.4% 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.9.9%7.4%4.9%2.5%0.0%20172018201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2018Year over year5.5%
2019Year over year5.2%
2020Year over year9.1%
2021Year over year5.4%

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 -0.5% 2021
Net margin -1.2% 2021
Free cash flow margin 0.9% 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.6.1%-2.3%-10.7%-19.0%-27.4%20172018201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating margin3.8%
2018Operating margin3.6%
2019Operating margin-25.1%
2020Operating margin-1.6%
2021Operating margin-0.5%
2017Net margin1.8%
2018Net margin2.7%
2019Net margin-24.6%
2020Net margin-0.4%
2021Net margin-1.2%
2017Free cash flow margin2.4%
2018Free cash flow margin3.6%
2019Free cash flow margin1.6%
2020Free cash flow margin-0.1%
2021Free cash flow margin0.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 102M 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.170.6M128.0M85.3M42.7M0.020172018201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Operating cash flow108000000
2018Operating cash flow158000000
2019Operating cash flow103000000
2020Operating cash flow53000000
2021Operating cash flow102000000

Free cash flow

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

USD 42M 2021
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.147.3M106.4M65.5M24.6M-16.3M20172018201920202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Free cash flow87000000
2018Free cash flow136000000
2019Free cash flow64000000
2020Free cash flow-5000000
2021Free cash flow42000000

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.

55% 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.67%51%34%17%0%2017-12-302018201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017-12-30Liabilities / assetsNot reported
2018Liabilities / assets29.5%
2019Liabilities / assets62.4%
2020Liabilities / assets55%
2021Liabilities / assets55%

Current assets to current liabilities

Current assets divided by current liabilities.

1.94× 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.2.22×1.66×1.11×0.55×0.00×2017-12-302018201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017-12-30Current assets / current liabilitiesNot reportedNo source recorded
2018Current assets / current liabilities1.9×
2019Current assets / current liabilities1.62×
2020Current assets / current liabilities2.05×
2021Current assets / current liabilities1.94×

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
2017 2017-01-01 – 2017-12-30
USD 64 million
Exact value

Exact value: 64000000 USD

2017-01-01 – 2017-12-30: 64000000 USD Inspect Net Income Open source
Share or cite

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

USD 108 million
Exact value

Exact value: 108000000 USD

2017-01-01 – 2017-12-30: 108000000 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 21 million
Exact value

Exact value: 21000000 USD

2017-01-01 – 2017-12-30: 21000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 87 million
Calculation and evidence

108000000 − 21000000 USD

Exact free cash flow: 87000000 USD

Share or cite

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

2018 2017-12-31 – 2018-12-29
USD 101 million
Exact value

Exact value: 101000000 USD

2017-12-31 – 2018-12-29: 101000000 USD Inspect Net Income Open source
Share or cite

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

USD 158 million
Exact value

Exact value: 158000000 USD

2017-12-31 – 2018-12-29: 158000000 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 22 million
Exact value

Exact value: 22000000 USD

2017-12-31 – 2018-12-29: 22000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 136 million
Calculation and evidence

158000000 − 22000000 USD

Exact free cash flow: 136000000 USD

Share or cite

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

2019 2018-12-30 – 2019-12-31
−USD 980 million
Exact value

Exact value: -980000000 USD

2018-12-30 – 2019-12-31: -980000000 USD Inspect Net Income Open source
Share or cite

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

USD 103 million
Exact value

Exact value: 103000000 USD

2018-12-30 – 2019-12-31: 103000000 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 39 million
Exact value

Exact value: 39000000 USD

2018-12-30 – 2019-12-31: 39000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 64 million
Calculation and evidence

103000000 − 39000000 USD

Exact free cash flow: 64000000 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 19 million
Exact value

Exact value: -19000000 USD

2020-01-01 – 2020-12-31: -19000000 USD Inspect Net Income Open source
Share or cite

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

USD 53 million
Exact value

Exact value: 53000000 USD

2020-01-01 – 2020-12-31: 53000000 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 58 million
Exact value

Exact value: 58000000 USD

2020-01-01 – 2020-12-31: 58000000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5 million
Calculation and evidence

53000000 − 58000000 USD

Exact free cash flow: -5000000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 54 million
Exact value

Exact value: -54000000 USD

2021-01-01 – 2021-12-31: -54000000 USD Inspect Net Income Open source
Share or cite

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

USD 102 million
Exact value

Exact value: 102000000 USD

2021-01-01 – 2021-12-31: 102000000 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 60 million
Exact value

Exact value: 60000000 USD

2021-01-01 – 2021-12-31: 60000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 42 million
Calculation and evidence

102000000 − 60000000 USD

Exact free cash flow: 42000000 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.

22 filings · 3,583 latest values · 3,583 originally reported values

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

Identifiers: 0001752836, 1752836, CVET, edgar:1752836

Also known as COVETRUS, INC., COVETRUS, INC., HS Spinco, Inc.