NEWPORT CORP

EDGAR

95 filing records in this dataset, filed from 1995-03-31 to 2016-03-24. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

150 million Unit12

2016-01-02 · Unit12

Exact inputs and evidence
  • Revenue: 150499000 Unit12 Source

Operating margin

8.79%

2016 Q4 · %

Exact inputs and evidence
  • Operating Income: 47389000 Unit12 Source
  • Operating Income: 34165000 Unit12 Source
  • Revenue: 150499000 Unit12 Source

Operating cash flow

23.3 million Unit12

2016-01-02 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 51666000 Unit12 Source
  • Operating Cash Flow: 28380000 Unit12 Source

Free cash flow

19.1 million Unit12

2016-01-02 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 51666000 Unit12 Source
  • Operating Cash Flow: 28380000 Unit12 Source
  • Capital Expenditure: 19672000 Unit12 Source
  • Capital Expenditure: 15511000 Unit12 Source
Cash and cash equivalents
41.7 million Unit12 Source
Exact value

41678000 Unit12

Long-term debt including current maturities
74.2 million Unit12 Source
Exact value

74247000 Unit12

Shares outstanding
38.6 million Unit1 Source
Exact value

38625849 Unit1

Reported share-count change

-2.47% · -978 thousand Unit1

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
  • 39603662 Unit1 · 2015-01-03· Source
  • 38625849 Unit1 · 2016-01-02· 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: 2016-03-24.

Financial data available through: 2016-01-02.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-01-02
  • Operating income: 7 of 11 periods available· newest 2016-01-02
  • Net income: 7 of 11 periods available· newest 2016-01-02
  • Operating cash flow: 7 of 11 periods available· newest 2016-01-02
  • Capital expenditure: 7 of 11 periods available· newest 2016-01-02
  • Total assets: 6 of 11 periods available· newest 2016-01-02
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2016-01-02
  • Current liabilities: 5 of 11 periods available· newest 2016-01-02
  • Cash and cash equivalents: 8 of 11 periods available· newest 2016-01-02
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2016-01-02
  • Shares outstanding: 5 of 11 periods available· newest 2016-01-02

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

    -0.4%

    Prior period

    Unit12 605.15 million

    –

    Current period

    Unit12 602.69 million

    –

    Exact inputs and evidence

    602691000 − 605150000 = -2459000 Unit12

    605150000 Unit12 · 2013-12-29 – 2015-01-03

    Inspect prior input Prior source

    602691000 Unit12 · 2015-01-04 – 2016-01-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    -11.2%

    Prior period

    Unit12 35.06 million

    –

    Current period

    Unit12 31.12 million

    –

    Exact inputs and evidence

    31121000 − 35058000 = -3937000 Unit12

    35058000 Unit12 · 2013-12-29 – 2015-01-03

    Inspect prior input Prior source

    31121000 Unit12 · 2015-01-04 – 2016-01-02

    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

    -10.6%

    Prior period

    Unit12 57.79 million

    –

    Current period

    Unit12 51.67 million

    –

    Exact inputs and evidence

    51666000 − 57788000 = -6122000 Unit12

    57788000 Unit12 · 2013-12-29 – 2015-01-03

    Inspect prior input Prior source

    51666000 Unit12 · 2015-01-04 – 2016-01-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17.9%

    Prior period

    Unit12 23.96 million

    –

    Current period

    Unit12 19.67 million

    –

    Exact inputs and evidence

    19672000 − 23960000 = -4288000 Unit12

    23960000 Unit12 · 2013-12-29 – 2015-01-03

    Inspect prior input Prior source

    19672000 Unit12 · 2015-01-04 – 2016-01-02

    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.

2016 2015-01-04 – 2016-01-02

  • Revenue Unit12 602.69 million 100% of revenue
  • Cost of revenue Unit12 340.17 million 56% of revenue
  • Operating expenses Unit12 214.04 million 36% of revenue
  • Operating income Unit12 47.39 million 7.9% of revenue
  • Tax, interest and other Derived Unit12 16.27 million 2.7% of revenue
  • Net income Unit12 31.12 million 5.2% of revenue

Cash

  • Operating cash flow Unit12 51.67 million 8.6% of revenue
  • Capital expenditure Unit12 19.67 million 3.3% of revenue
  • Free cash flow Derived Unit12 31.99 million 5.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 103% of revenue.
  • 2011 89%
  • 2012 Net income was higher than operating income, so the split is not drawn.
  • 2013 Operating loss: operating costs were 114% of revenue.
  • 2014 94%
  • 2015 91%
  • 2016 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-01-04 – 2010-01-02366989000 378227000 Derived -11238000 6168000 Derived -17406000 14997000 Derived
Source
2011 2010-01-03 – 2011-01-01479787000 427065000 Derived 52722000 11609000 Derived 41113000 61689000 Derived
Source
2012 2011-01-02 – 2011-12-31545054000 491231000 Derived 53823000 -25885000 Derived 79708000 61778000 Derived
Source
2013 2012-01-01 – 2012-12-29595346000 677506000 Derived -82160000 7263000 Derived -89423000 69920000 Derived
Source
2014 2012-12-30 – 2013-12-28560054000 528773000 Derived 31281000 15680000 Derived 15601000 47531000 Derived
Source
2015 2013-12-29 – 2015-01-03605150000 553385000 Derived 51765000 16707000 Derived 35058000 33828000 Derived
Source
2016 2015-01-04 – 2016-01-02602691000 555302000 Derived 47389000 16268000 Derived 31121000 31994000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 602.7M 2016
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.653.6M490.2M326.8M163.4M0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2010Revenue366989000
2011Revenue479787000
2012Revenue545054000
2013Revenue595346000
2014Revenue560054000
2015Revenue605150000
2016Revenue602691000

Revenue growth

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

-0.4% 2016
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.34%23%12%2%-9%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year30.7%
2012Year over year13.6%
2013Year over year9.2%
2014Year over year-5.9%
2015Year over year8.1%
2016Year over year-0.4%

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 7.9% 2016
Net margin 5.2% 2016
Free cash flow margin 5.3% 2016
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.17.0%8.4%-0.2%-8.8%-17.4%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-3.1%
2011Operating margin11%
2012Operating margin9.9%
2013Operating margin-13.8%
2014Operating margin5.6%
2015Operating margin8.6%
2016Operating margin7.9%
2010Net margin-4.7%
2011Net margin8.6%
2012Net margin14.6%
2013Net margin-15%
2014Net margin2.8%
2015Net margin5.8%
2016Net margin5.2%
2010Free cash flow margin4.1%
2011Free cash flow margin12.9%
2012Free cash flow margin11.3%
2013Free cash flow margin11.7%
2014Free cash flow margin8.5%
2015Free cash flow margin5.6%
2016Free cash flow margin5.3%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 51.7M 2016
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.88.0M66.0M44.0M22.0M0.0201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2010Operating cash flow24665000
2011Operating cash flow70557000
2012Operating cash flow75291000
2013Operating cash flow81449000
2014Operating cash flow63850000
2015Operating cash flow57788000
2016Operating cash flow51666000

Free cash flow

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

Unit12 32M 2016
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.75.5M56.6M37.8M18.9M0.0201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2010Free cash flow14997000
2011Free cash flow61689000
2012Free cash flow61778000
2013Free cash flow69920000
2014Free cash flow47531000
2015Free cash flow33828000
2016Free cash flow31994000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-01-02Liabilities / assetsNot reportedNo source recorded
2011-01-01Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-29Liabilities / assetsNot reported
2013-12-28Liabilities / assetsNot reported
2015-01-03Liabilities / assetsNot reported
2016-01-02Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.87× 2016
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.4.10×3.07×2.05×1.02×0.00×2010-01-022012-12-292016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-01-02Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities3.79×
2012Current assets / current liabilities2.17×
2012-12-29Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities2.93×
2015Current assets / current liabilities2.89×
2016Current assets / current liabilities2.87×

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
2010 2009-01-04 – 2010-01-02
−Unit12 17.41 million
Exact value

Exact value: -17406000 Unit12

2009-01-04 – 2010-01-02: -17406000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 24.67 million
Exact value

Exact value: 24665000 Unit12

2009-01-04 – 2010-01-02: 24665000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 9.67 million
Exact value

Exact value: 9668000 Unit12

2009-01-04 – 2010-01-02: 9668000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 15 million
Calculation and evidence

24665000 − 9668000 Unit12

Exact free cash flow: 14997000 Unit12

Share or cite

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

2011 2010-01-03 – 2011-01-01
Unit12 41.11 million
Exact value

Exact value: 41113000 Unit12

2010-01-03 – 2011-01-01: 41113000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 70.56 million
Exact value

Exact value: 70557000 Unit12

2010-01-03 – 2011-01-01: 70557000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 8.87 million
Exact value

Exact value: 8868000 Unit12

2010-01-03 – 2011-01-01: 8868000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 61.69 million
Calculation and evidence

70557000 − 8868000 Unit12

Exact free cash flow: 61689000 Unit12

Share or cite

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

2012 2011-01-02 – 2011-12-31
Unit12 79.71 million
Exact value

Exact value: 79708000 Unit12

2011-01-02 – 2011-12-31: 79708000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 75.29 million
Exact value

Exact value: 75291000 Unit12

2011-01-02 – 2011-12-31: 75291000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 13.51 million
Exact value

Exact value: 13513000 Unit12

2011-01-02 – 2011-12-31: 13513000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 61.78 million
Calculation and evidence

75291000 − 13513000 Unit12

Exact free cash flow: 61778000 Unit12

Share or cite

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

2013 2012-01-01 – 2012-12-29
−Unit12 89.42 million
Exact value

Exact value: -89423000 Unit12

2012-01-01 – 2012-12-29: -89423000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 81.45 million
Exact value

Exact value: 81449000 Unit12

2012-01-01 – 2012-12-29: 81449000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 11.53 million
Exact value

Exact value: 11529000 Unit12

2012-01-01 – 2012-12-29: 11529000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 69.92 million
Calculation and evidence

81449000 − 11529000 Unit12

Exact free cash flow: 69920000 Unit12

Share or cite

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

2014 2012-12-30 – 2013-12-28
Unit12 15.6 million
Exact value

Exact value: 15601000 Unit12

2012-12-30 – 2013-12-28: 15601000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 63.85 million
Exact value

Exact value: 63850000 Unit12

2012-12-30 – 2013-12-28: 63850000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 16.32 million
Exact value

Exact value: 16319000 Unit12

2012-12-30 – 2013-12-28: 16319000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 47.53 million
Calculation and evidence

63850000 − 16319000 Unit12

Exact free cash flow: 47531000 Unit12

Share or cite

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

2015 2013-12-29 – 2015-01-03
Unit12 35.06 million
Exact value

Exact value: 35058000 Unit12

2013-12-29 – 2015-01-03: 35058000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 57.79 million
Exact value

Exact value: 57788000 Unit12

2013-12-29 – 2015-01-03: 57788000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 23.96 million
Exact value

Exact value: 23960000 Unit12

2013-12-29 – 2015-01-03: 23960000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 33.83 million
Calculation and evidence

57788000 − 23960000 Unit12

Exact free cash flow: 33828000 Unit12

Share or cite

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

2016 2015-01-04 – 2016-01-02
Unit12 31.12 million
Exact value

Exact value: 31121000 Unit12

2015-01-04 – 2016-01-02: 31121000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 51.67 million
Exact value

Exact value: 51666000 Unit12

2015-01-04 – 2016-01-02: 51666000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 19.67 million
Exact value

Exact value: 19672000 Unit12

2015-01-04 – 2016-01-02: 19672000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 31.99 million
Calculation and evidence

51666000 − 19672000 Unit12

Exact free cash flow: 31994000 Unit12

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.

95 filings · 2,837 latest values · 2,837 originally reported values

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

Identifiers: 0000225263, 225263, edgar:225263

Also known as NEWPORT CORP