HILLSHIRE BRANDS CO

EDGAR

85 filing records in this dataset, filed from 1994-02-11 to 2014-08-22. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.06 billion USD

2014-06-28 · USD

Exact inputs and evidence
  • Revenue: 1064000000 USD Source

Operating margin

5.55%

2014 Q4 · %

Exact inputs and evidence
  • Operating Income: 306000000 USD Source
  • Operating Income: 247000000 USD Source
  • Revenue: 1064000000 USD Source

Operating cash flow

19 million USD

2014-06-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 251000000 USD Source
  • Operating Cash Flow: 232000000 USD Source

Free cash flow

-24 million USD

2014-06-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 251000000 USD Source
  • Operating Cash Flow: 232000000 USD Source
  • Capital Expenditure: 140000000 USD Source
  • Capital Expenditure: 97000000 USD Source
Cash and cash equivalents
236 million USD Source
Exact value

236000000 USD

Long-term debt including current maturities
944 million USD Source
Exact value

944000000 USD

Shares outstanding
124 million shares Source
Exact value

123755082 shares

Reported share-count change

0.41% · 507 thousand 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
  • 123247815 shares · 2013-06-29· Source
  • 123755082 shares · 2014-06-28· 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: 2014-08-22.

Financial data available through: 2014-06-28.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2014-06-28
  • Operating income: 6 of 11 periods available· newest 2014-06-28
  • Net income: 8 of 11 periods available· newest 2014-06-28
  • Operating cash flow: 6 of 11 periods available· newest 2014-06-28
  • Capital expenditure: 6 of 11 periods available· newest 2014-06-28
  • Total assets: 8 of 11 periods available· newest 2014-06-28
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2014-06-28
  • Current liabilities: 8 of 11 periods available· newest 2014-06-28
  • Cash and cash equivalents: 9 of 11 periods available· newest 2014-06-28
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2014-06-28
  • Shares outstanding: 4 of 11 periods available· newest 2014-06-28

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

    +4.2%

    Prior period

    USD 3.92 billion

    –

    Current period

    USD 4.09 billion

    –

    Exact inputs and evidence

    4085000000 − 3920000000 = 165000000 USD

    3920000000 USD · 2012-07-01 – 2013-06-29

    Inspect prior input Prior source

    4085000000 USD · 2013-06-30 – 2014-06-28

    Inspect current input Current source
    Share or cite

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

  • Net income

    -15.5%

    Prior period

    USD 252 million

    –

    Current period

    USD 213 million

    –

    Exact inputs and evidence

    213000000 − 252000000 = -39000000 USD

    252000000 USD · 2012-07-01 – 2013-06-29

    Inspect prior input Prior source

    213000000 USD · 2013-06-30 – 2014-06-28

    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

    -0.8%

    Prior period

    USD 253 million

    –

    Current period

    USD 251 million

    –

    Exact inputs and evidence

    251000000 − 253000000 = -2000000 USD

    253000000 USD · 2012-07-01 – 2013-06-29

    Inspect prior input Prior source

    251000000 USD · 2013-06-30 – 2014-06-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +3.7%

    Prior period

    USD 135 million

    –

    Current period

    USD 140 million

    –

    Exact inputs and evidence

    140000000 − 135000000 = 5000000 USD

    135000000 USD · 2012-07-01 – 2013-06-29

    Inspect prior input Prior source

    140000000 USD · 2013-06-30 – 2014-06-28

    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.

2014 2013-06-30 – 2014-06-28

  • Revenue USD 4.09 billion 100% of revenue
  • Operating costs Derived USD 3.78 billion 93% of revenue
  • Operating income USD 306 million 7.5% of revenue
  • Tax, interest and other Derived USD 93 million 2.3% of revenue
  • Net income USD 213 million 5.2% of revenue

Cash

  • Operating cash flow USD 251 million 6.1% of revenue
  • Capital expenditure USD 140 million 3.4% of revenue
  • Free cash flow Derived USD 111 million 2.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Not shown: operating income or net income is not reported.
  • 2009 95%
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2010 90%
  • 2011 Net income was higher than operating income, so the split is not drawn.
  • 2011 Net income was higher than operating income, so the split is not drawn.
  • 2012 Net income was higher than operating income, so the split is not drawn.
  • 2013 92%
  • 2014 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-07-03 – 2005-07-0219254000000 UnavailableUnavailableUnavailable719000000 Unavailable
Source
2009 2008-06-28 – 2009-06-278366000000 7948000000 Derived 418000000 54000000 Derived 364000000 Unavailable
Source
2010 2009-06-28 – 2010-07-033972000000 3793000000 Derived 179000000 -339000000 Derived 518000000 579000000 Derived
Source
2010 2009-07-04 – 2010-07-038339000000 7518000000 Derived 821000000 315000000 Derived 506000000 Unavailable
Source
2011 2010-07-03 – 2011-07-028681000000 8054000000 Derived 627000000 -660000000 Derived 1287000000 Unavailable
Source
2011 2010-07-04 – 2011-07-023884000000 3657000000 Derived 227000000 -1036000000 Derived 1263000000 110000000 Derived
Source
2012 2011-07-03 – 2012-06-303958000000 3882000000 Derived 76000000 -769000000 Derived 845000000 -65000000 Derived
Source
2013 2012-07-01 – 2013-06-293920000000 3623000000 Derived 297000000 45000000 Derived 252000000 118000000 Derived
Source
2014 2013-06-30 – 2014-06-284085000000 3779000000 Derived 306000000 93000000 Derived 213000000 111000000 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 4.1B 2014
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.20.8B15.6B10.4B5.2B0.0200420122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue19119000000
2005Revenue19254000000
2009Revenue8366000000
2012Revenue3958000000
2013Revenue3920000000
2014Revenue4085000000

Revenue growth

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

4.2% 2014
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.4.6%3.1%1.6%0.1%-1.4%200420122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year0.7%
2009Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year-1%
2014Year over year4.2%

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 7.5% 2014
Net margin 5.2% 2014
Free cash flow margin 2.7% 2014
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.23.2%16.5%9.9%3.2%-3.5%2004-07-0320122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004-07-03Operating marginNot reported
2005-07-02Operating marginNot reported
2009Operating margin5%
2012Operating margin1.9%
2013Operating margin7.6%
2014Operating margin7.5%
2004Net margin6.7%
2005Net margin3.7%
2009-06-27Net marginNot reported
2012Net margin21.3%
2013Net margin6.4%
2014Net margin5.2%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2009Free cash flow marginNot reported
2012Free cash flow margin-1.6%
2013Free cash flow margin3%
2014Free cash flow margin2.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 251M 2014
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.273.2M204.9M136.6M68.3M0.0200420122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2012Operating cash flow249000000
2013Operating cash flow253000000
2014Operating cash flow251000000

Free cash flow

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

USD 111M 2014
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.132.6M79.6M26.5M-26.6M-79.6M200420122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2012Free cash flow-65000000
2013Free cash flow118000000
2014Free cash flow111000000

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
2004-07-03Liabilities / assetsNot reported
2005-07-02Liabilities / assetsNot reported
2009-06-27Liabilities / assetsNot reported
2012-06-30Liabilities / assetsNot reported
2013-06-29Liabilities / assetsNot reported
2014-06-28Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.34× 2014
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.1.78×1.34×0.89×0.45×0.00×200420122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.06×
2005Current assets / current liabilities1.19×
2009Current assets / current liabilities1.35×
2012Current assets / current liabilities1.2×
2013Current assets / current liabilities1.65×
2014Current assets / current liabilities1.34×

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
2005 2004-07-03 – 2005-07-02
USD 719 million
Exact value

Exact value: 719000000 USD

2004-07-03 – 2005-07-02: 719000000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2009 2008-06-28 – 2009-06-27
USD 364 million
Exact value

Exact value: 364000000 USD

2008-06-28 – 2009-06-27: 364000000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2009 2008-06-29 – 2009-06-27
USD 364 million
Exact value

Exact value: 364000000 USD

2008-06-29 – 2009-06-27: 364000000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2010 2009-06-28 – 2010-07-03
USD 518 million
Exact value

Exact value: 518000000 USD

2009-06-28 – 2010-07-03: 518000000 USD Inspect Net Income Open source
Share or cite

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

USD 952 million
Exact value

Exact value: 952000000 USD

2009-06-28 – 2010-07-03: 952000000 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 373 million
Exact value

Exact value: 373000000 USD

2009-06-28 – 2010-07-03: 373000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 579 million
Calculation and evidence

952000000 − 373000000 USD

Exact free cash flow: 579000000 USD

Share or cite

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

2010 2009-07-04 – 2010-07-03
USD 506 million
Exact value

Exact value: 506000000 USD

2009-07-04 – 2010-07-03: 506000000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2011 2010-07-03 – 2011-07-02
USD 1.29 billion
Exact value

Exact value: 1287000000 USD

2010-07-03 – 2011-07-02: 1287000000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2011 2010-07-04 – 2011-07-02
USD 1.26 billion
Exact value

Exact value: 1263000000 USD

2010-07-04 – 2011-07-02: 1263000000 USD Inspect Net Income Open source
Share or cite

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

USD 447 million
Exact value

Exact value: 447000000 USD

2010-07-04 – 2011-07-02: 447000000 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 337 million
Exact value

Exact value: 337000000 USD

2010-07-04 – 2011-07-02: 337000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 110 million
Calculation and evidence

447000000 − 337000000 USD

Exact free cash flow: 110000000 USD

Share or cite

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

2012 2011-07-03 – 2012-06-30
USD 845 million
Exact value

Exact value: 845000000 USD

2011-07-03 – 2012-06-30: 845000000 USD Inspect Net Income Open source
Share or cite

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

USD 249 million
Exact value

Exact value: 249000000 USD

2011-07-03 – 2012-06-30: 249000000 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 314 million
Exact value

Exact value: 314000000 USD

2011-07-03 – 2012-06-30: 314000000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 65 million
Calculation and evidence

249000000 − 314000000 USD

Exact free cash flow: -65000000 USD

Share or cite

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

2013 2012-07-01 – 2013-06-29
USD 252 million
Exact value

Exact value: 252000000 USD

2012-07-01 – 2013-06-29: 252000000 USD Inspect Net Income Open source
Share or cite

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

USD 253 million
Exact value

Exact value: 253000000 USD

2012-07-01 – 2013-06-29: 253000000 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 135 million
Exact value

Exact value: 135000000 USD

2012-07-01 – 2013-06-29: 135000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 118 million
Calculation and evidence

253000000 − 135000000 USD

Exact free cash flow: 118000000 USD

Share or cite

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

2014 2013-06-30 – 2014-06-28
USD 213 million
Exact value

Exact value: 213000000 USD

2013-06-30 – 2014-06-28: 213000000 USD Inspect Net Income Open source
Share or cite

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

USD 251 million
Exact value

Exact value: 251000000 USD

2013-06-30 – 2014-06-28: 251000000 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 140 million
Exact value

Exact value: 140000000 USD

2013-06-30 – 2014-06-28: 140000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 111 million
Calculation and evidence

251000000 − 140000000 USD

Exact free cash flow: 111000000 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.

85 filings · 3,239 latest values · 3,239 originally reported values

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

Identifiers: 0000023666, 23666, HSH, edgar:23666, sle

Also known as HILLSHIRE BRANDS CO, Hillshire Brands Co, LEE SARA CORP, Sara Lee Corp