PRO-FAC COOPERATIVE INC

EDGAR

79 filing records in this dataset, filed from 1994-02-08 to 2010-02-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

149 thousand USD

2009-12-26 · USD

Exact inputs and evidence

Operating margin

-228.86%

2009-12-26 · %

Exact inputs and evidence
  • Operating Income: -341000 USD Source
  • Revenue: 149000 USD Source

Operating cash flow

221 million USD

2009-12-26 · USD

Exact inputs and evidence
  • Operating Cash Flow: 219831000 USD Source
  • Operating Cash Flow: -1329000 USD Source
Cash and cash equivalents
235 million USD Source
Exact value

234540000 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: 2010-02-05.

Financial data available through: 2009-06-27.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2009-06-27
  • Operating income: 10 of 11 periods available· newest 2009-06-27
  • Net income: 10 of 11 periods available· newest 2009-06-27
  • Operating cash flow: 10 of 11 periods available· newest 2009-06-27
  • Capital expenditure: 10 of 11 periods available· newest 2009-06-27
  • Total assets: 10 of 11 periods available· newest 2009-06-27
  • Total liabilities: 8 of 11 periods available· newest 2008-06-28
  • Current assets: 10 of 11 periods available· newest 2009-06-27
  • Current liabilities: 10 of 11 periods available· newest 2009-06-27
  • Cash and cash equivalents: 10 of 11 periods available· newest 2009-06-27
  • 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

    +44.1%

    Prior period

    USD 1.99 million

    –

    Current period

    USD 2.87 million

    –

    Exact inputs and evidence

    2869000 − 1991000 = 878000 USD

    1991000 USD · 2007-06-29 – 2008-06-28

    Inspect prior input Prior source

    2869000 USD · 2008-06-28 – 2009-06-27

    Inspect current input Current source
    Share or cite

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

  • Net income

    -100.9%

    Prior period

    USD 120.77 million

    –

    Current period

    −USD 1.05 million

    –

    Exact inputs and evidence

    -1049000 − 120774000 = -121823000 USD

    120774000 USD · 2007-06-29 – 2008-06-28

    Inspect prior input Prior source

    -1049000 USD · 2008-06-28 – 2009-06-27

    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

    -102.3%

    Prior period

    USD 117.03 million

    –

    Current period

    −USD 2.65 million

    –

    Exact inputs and evidence

    -2648000 − 117028000 = -119676000 USD

    117028000 USD · 2007-06-29 – 2008-06-28

    Inspect prior input Prior source

    -2648000 USD · 2008-06-28 – 2009-06-27

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 4,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 4000 = -4000 USD

    4000 USD · 2007-06-29 – 2008-06-28

    Inspect prior input Prior source

    0 USD · 2008-06-28 – 2009-06-27

    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.

2009 2008-06-28 – 2009-06-27

  • Revenue USD 2.87 million 100% of revenue
  • Operating costs Derived USD 4.22 million 147% of revenue
  • Operating income −USD 1.36 million −47% of revenue
  • Tax, interest and other Derived −USD 306,000 −11% of revenue
  • Net income −USD 1.05 million −37% of revenue

Cash

  • Operating cash flow −USD 2.65 million −92% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 2.65 million −92% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 91%
  • 2001 93%
  • 2002 Operating loss: operating costs were 108% of revenue.
  • 2003 85%
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 5,481% of revenue.
  • 2007 Net income was higher than operating income, so the split is not drawn.
  • 2008 Operating loss: operating costs were 109% of revenue.
  • 2009 Operating loss: operating costs were 147% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-06-25 – 2000-06-241159656000 1051484000 Derived 108172000 92008000 Derived 16164000 -34943000 Derived
Source
2001 2000-07-01 – 2001-06-301177280000 1090755000 Derived 86525000 86041000 Derived 484000 34708000 Derived
Source
2002 2001-06-30 – 2002-06-291010540000 1089465000 Derived -78925000 37859000 Derived -116784000 20907000 Derived
Source
2003 2002-06-29 – 2003-06-28103726000 87925000 Derived 15801000 7811000 Derived 7990000 -31945000 Derived
Source
2004 2003-06-27 – 2004-06-260 -9180000 Derived 9180000 76000 Derived 9104000 1798000 Derived
Source
2005 2004-06-26 – 2005-06-250 -1648000 Derived 1648000 9000 Derived 1639000 -2577000 Derived
Source
2006 2005-06-25 – 2006-06-2436000 1973000 Derived -1937000 247000 Derived -2184000 Unavailable
Source
2007 2006-07-01 – 2007-06-303643000 -442000 Derived 4085000 579000 Derived 3506000 -1481000 Derived
Source
2008 2007-06-29 – 2008-06-281991000 2163000 Derived -172000 -120946000 Derived 120774000 117024000 Derived
Source
2009 2008-06-28 – 2009-06-272869000 4224000 Derived -1355000 -306000 Derived -1049000 -2648000 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 2.9M 2009
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.1.3B953.6M635.7M317.9M0.0200020052009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1159656000
2001Revenue1177280000
2002Revenue1010540000
2003Revenue103726000
2004Revenue0
2005Revenue0
2006Revenue36000
2007Revenue3643000
2008Revenue1991000
2009Revenue2869000

Revenue growth

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

44.1% 2009
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.10,829%7,894%4,960%2,025%-910%200020052009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year1.5%
2002Year over year-14.2%
2003Year over year-89.7%
2004Year over year-100%
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year10,019.4%
2008Year over year-45.3%
2009Year over year44.1%

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 -47.2% 2009
Net margin -36.6% 2009
Free cash flow margin -92.3% 2009
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.7,037%3,518%-0%-3,519%-7,037%200020052009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin9.3%
2001Operating margin7.3%
2002Operating margin-7.8%
2003Operating margin15.2%
2004Operating marginNot reported
2005Operating marginNot reported
2006Operating margin-5,380.6%
2007Operating margin112.1%
2008Operating margin-8.6%
2009Operating margin-47.2%
2000Net margin1.4%
2001Net margin0%
2002Net margin-11.6%
2003Net margin7.7%
2004Net marginNot reported
2005Net marginNot reported
2006Net margin-6,066.7%
2007Net margin96.2%
2008Net margin6,066%
2009Net margin-36.6%
2000Free cash flow marginNot reported
2001Free cash flow margin2.9%
2002Free cash flow margin2.1%
2003Free cash flow margin-30.8%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow margin-40.7%
2008Free cash flow margin5,877.6%
2009Free cash flow margin-92.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.6M 2009
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.128.8M86.2M43.6M1.1M-41.5M200020052009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow60878000
2002Operating cash flow35933000
2003Operating cash flow-29758000
2004Operating cash flow1798000
2005Operating cash flow-2558000
2006Operating cash flow-300000
2007Operating cash flow-1481000
2008Operating cash flow117028000
2009Operating cash flow-2648000

Free cash flow

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

USD -2.6M 2009
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.128.9M85.7M42.5M-661.5K-43.9M200020052009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailableNo source recorded
2001Free cash flow34708000
2002Free cash flow20907000
2003Free cash flow-31945000
2004Free cash flow1798000
2005Free cash flow-2577000
2006Free cash flowUnavailable
2007Free cash flow-1481000
2008Free cash flow117024000
2009Free cash flow-2648000

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.

43% 2008
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.105%79%52%26%0%200020052009-06-27
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets86.5%
2001Liabilities / assets85.7%
2002Liabilities / assets97.1%
2003Liabilities / assets38.3%
2004Liabilities / assets42.4%
2005Liabilities / assets53%
2006-06-24Liabilities / assetsNot reported
2007Liabilities / assets81%
2008Liabilities / assets43%
2009-06-27Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.71× 2009
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.2.95×2.21×1.47×0.74×0.00×200020052009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.97×
2001Current assets / current liabilities2.03×
2002Current assets / current liabilities2.73×
2003Current assets / current liabilities0.94×
2004Current assets / current liabilities0.94×
2005Current assets / current liabilities0.87×
2006Current assets / current liabilities0.93×
2007Current assets / current liabilities1.08×
2008Current assets / current liabilities2.31×
2009Current assets / current liabilities1.71×

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
2001 2000-07-01 – 2001-06-30
USD 484,000
Exact value

Exact value: 484000 USD

2000-07-01 – 2001-06-30: 484000 USD Inspect Net Income Open source
Share or cite

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

USD 60.88 million
Exact value

Exact value: 60878000 USD

2000-07-01 – 2001-06-30: 60878000 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 26.17 million
Exact value

Exact value: 26170000 USD

2000-07-01 – 2001-06-30: 26170000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 34.71 million
Calculation and evidence

60878000 − 26170000 USD

Exact free cash flow: 34708000 USD

Share or cite

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

2002 2001-06-30 – 2002-06-29
−USD 116.78 million
Exact value

Exact value: -116784000 USD

2001-06-30 – 2002-06-29: -116784000 USD Inspect Net Income Open source
Share or cite

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

USD 35.93 million
Exact value

Exact value: 35933000 USD

2001-06-30 – 2002-06-29: 35933000 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 15.03 million
Exact value

Exact value: 15026000 USD

2001-06-30 – 2002-06-29: 15026000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.91 million
Calculation and evidence

35933000 − 15026000 USD

Exact free cash flow: 20907000 USD

Share or cite

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

2003 2002-06-29 – 2003-06-28
USD 7.99 million
Exact value

Exact value: 7990000 USD

2002-06-29 – 2003-06-28: 7990000 USD Inspect Net Income Open source
Share or cite

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

−USD 29.76 million
Exact value

Exact value: -29758000 USD

2002-06-29 – 2003-06-28: -29758000 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 2.19 million
Exact value

Exact value: 2187000 USD

2002-06-29 – 2003-06-28: 2187000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.95 million
Calculation and evidence

-29758000 − 2187000 USD

Exact free cash flow: -31945000 USD

Share or cite

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

2004 2003-06-27 – 2004-06-26
USD 9.1 million
Exact value

Exact value: 9104000 USD

2003-06-27 – 2004-06-26: 9104000 USD Inspect Net Income Open source
Share or cite

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

USD 1.8 million
Exact value

Exact value: 1798000 USD

2003-06-27 – 2004-06-26: 1798000 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 0
Exact value

Exact value: 0 USD

2003-06-27 – 2004-06-26: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.8 million
Calculation and evidence

1798000 − 0 USD

Exact free cash flow: 1798000 USD

Share or cite

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

2005 2004-06-26 – 2005-06-25
USD 1.64 million
Exact value

Exact value: 1639000 USD

2004-06-26 – 2005-06-25: 1639000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.56 million
Exact value

Exact value: -2558000 USD

2004-06-26 – 2005-06-25: -2558000 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 19,000
Exact value

Exact value: 19000 USD

2004-06-26 – 2005-06-25: 19000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.58 million
Calculation and evidence

-2558000 − 19000 USD

Exact free cash flow: -2577000 USD

Share or cite

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

2006 2005-06-25 – 2006-06-24
−USD 2.18 million
Exact value

Exact value: -2184000 USD

2005-06-25 – 2006-06-24: -2184000 USD Inspect Net Income Open source
Share or cite

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

−USD 300,000
Exact value

Exact value: -300000 USD

2005-06-25 – 2006-06-24: -300000 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.

2006 2005-07-01 – 2006-06-30
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 5,000
Exact value

Exact value: 5000 USD

2005-07-01 – 2006-06-30: 5000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2007 2006-07-01 – 2007-06-30
USD 3.51 million
Exact value

Exact value: 3506000 USD

2006-07-01 – 2007-06-30: 3506000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.48 million
Exact value

Exact value: -1481000 USD

2006-07-01 – 2007-06-30: -1481000 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 0
Exact value

Exact value: 0 USD

2006-07-01 – 2007-06-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.48 million
Calculation and evidence

-1481000 − 0 USD

Exact free cash flow: -1481000 USD

Share or cite

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

2008 2007-06-29 – 2008-06-28
USD 120.77 million
Exact value

Exact value: 120774000 USD

2007-06-29 – 2008-06-28: 120774000 USD Inspect Net Income Open source
Share or cite

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

USD 117.03 million
Exact value

Exact value: 117028000 USD

2007-06-29 – 2008-06-28: 117028000 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 4,000
Exact value

Exact value: 4000 USD

2007-06-29 – 2008-06-28: 4000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 117.02 million
Calculation and evidence

117028000 − 4000 USD

Exact free cash flow: 117024000 USD

Share or cite

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

2009 2008-06-28 – 2009-06-27
−USD 1.05 million
Exact value

Exact value: -1049000 USD

2008-06-28 – 2009-06-27: -1049000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.65 million
Exact value

Exact value: -2648000 USD

2008-06-28 – 2009-06-27: -2648000 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 0
Exact value

Exact value: 0 USD

2008-06-28 – 2009-06-27: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.65 million
Calculation and evidence

-2648000 − 0 USD

Exact free cash flow: -2648000 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.

79 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000202932, 202932, edgar:202932

Also known as PRO FAC COOPERATIVE INC