CORDIS CORP

EDGAR

10 filing records in this dataset, filed from 1994-01-18 to 1996-02-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

133 million USD

1995-12-31 · USD

Exact inputs and evidence

Operating margin

20.36%

1995-12-31 · %

Exact inputs and evidence
  • Operating Income: 26996000 USD Source
  • Revenue: 132585000 USD Source

Operating cash flow

19.5 million USD

1995-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 31457000 USD Source
  • Operating Cash Flow: 11918000 USD Source

Free cash flow

11.7 million USD

1995-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 31457000 USD Source
  • Operating Cash Flow: 11918000 USD Source
  • Capital Expenditure: 13582000 USD Source
  • Capital Expenditure: 5732000 USD Source
Cash and cash equivalents
97.9 million USD Source
Exact value

97930000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Net income

50.9 million USD

1995-01-01 – 1995-12-31

Exact inputs and evidence
  • Net income: 13781000 USD · 1995-01-01 – 1995-03-31 Source
  • Net income: 50208000 USD · 1994-07-01 – 1995-06-30 Source
  • Net income: 38396000 USD · 1994-07-01 – 1995-03-31 Source
  • Net income: 15089000 USD · 1995-07-01 – 1995-09-30 Source
  • Net income: 10199000 USD · 1995-10-01 – 1995-12-31 Source

Operating cash flow

73.7 million USD

1995-01-01 – 1995-12-31

Exact inputs and evidence
  • Operating cash flow: 44644000 USD · 1994-07-01 – 1995-03-31 Source
  • Operating cash flow: 23344000 USD · 1994-07-01 – 1994-12-31 Source
  • Operating cash flow: 65578000 USD · 1994-07-01 – 1995-06-30 Source
  • Operating cash flow: 44644000 USD · 1994-07-01 – 1995-03-31 Source
  • Operating cash flow: 11918000 USD · 1995-07-01 – 1995-09-30 Source
  • Operating cash flow: 31457000 USD · 1995-07-01 – 1995-12-31 Source
  • Operating cash flow: 11918000 USD · 1995-07-01 – 1995-09-30 Source

Capital expenditure

30.8 million USD

1995-01-01 – 1995-12-31

Exact inputs and evidence
  • Capital expenditure: 17117000 USD · 1994-07-01 – 1995-03-31 Source
  • Capital expenditure: 10486000 USD · 1994-07-01 – 1994-12-31 Source
  • Capital expenditure: 27662000 USD · 1994-07-01 – 1995-06-30 Source
  • Capital expenditure: 17117000 USD · 1994-07-01 – 1995-03-31 Source
  • Capital expenditure: 5732000 USD · 1995-07-01 – 1995-09-30 Source
  • Capital expenditure: 13582000 USD · 1995-07-01 – 1995-12-31 Source
  • Capital expenditure: 5732000 USD · 1995-07-01 – 1995-09-30 Source

Free cash flow

42.9 million USD

1995-01-01 – 1995-12-31

Exact inputs and evidence
  • Operating cash flow: 44644000 USD · 1994-07-01 – 1995-03-31 Source
  • Operating cash flow: 23344000 USD · 1994-07-01 – 1994-12-31 Source
  • Operating cash flow: 65578000 USD · 1994-07-01 – 1995-06-30 Source
  • Operating cash flow: 44644000 USD · 1994-07-01 – 1995-03-31 Source
  • Operating cash flow: 11918000 USD · 1995-07-01 – 1995-09-30 Source
  • Operating cash flow: 31457000 USD · 1995-07-01 – 1995-12-31 Source
  • Operating cash flow: 11918000 USD · 1995-07-01 – 1995-09-30 Source
  • Capital expenditure: 17117000 USD · 1994-07-01 – 1995-03-31 Source
  • Capital expenditure: 10486000 USD · 1994-07-01 – 1994-12-31 Source
  • Capital expenditure: 27662000 USD · 1994-07-01 – 1995-06-30 Source
  • Capital expenditure: 17117000 USD · 1994-07-01 – 1995-03-31 Source
  • Capital expenditure: 5732000 USD · 1995-07-01 – 1995-09-30 Source
  • Capital expenditure: 13582000 USD · 1995-07-01 – 1995-12-31 Source
  • Capital expenditure: 5732000 USD · 1995-07-01 – 1995-09-30 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: 1996-02-09.

Financial data available through: 1995-06-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1995-06-30
  • Operating income: 4 of 11 periods available· newest 1995-06-30
  • Net income: 4 of 11 periods available· newest 1995-06-30
  • Operating cash flow: 4 of 11 periods available· newest 1995-06-30
  • Capital expenditure: 4 of 11 periods available· newest 1995-06-30
  • Total assets: 4 of 11 periods available· newest 1995-06-30
  • Total liabilities: 3 of 11 periods available· newest 1995-06-30
  • Current assets: 3 of 11 periods available· newest 1995-06-30
  • Current liabilities: 3 of 11 periods available· newest 1995-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1995-06-30
  • 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

    +31.7%

    Prior period

    USD 336.54 million

    –

    Current period

    USD 443.17 million

    –

    Exact inputs and evidence

    443170000 − 336542000 = 106628000 USD

    336542000 USD · 1993-07-01 – 1994-06-30

    Inspect prior input Prior source

    443170000 USD · 1994-07-01 – 1995-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +5.5%

    Prior period

    USD 47.61 million

    –

    Current period

    USD 50.21 million

    –

    Exact inputs and evidence

    50208000 − 47606000 = 2602000 USD

    47606000 USD · 1993-07-01 – 1994-06-30

    Inspect prior input Prior source

    50208000 USD · 1994-07-01 – 1995-06-30

    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

    +57.1%

    Prior period

    USD 41.74 million

    –

    Current period

    USD 65.58 million

    –

    Exact inputs and evidence

    65578000 − 41744000 = 23834000 USD

    41744000 USD · 1993-07-01 – 1994-06-30

    Inspect prior input Prior source

    65578000 USD · 1994-07-01 – 1995-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +21.5%

    Prior period

    USD 22.77 million

    –

    Current period

    USD 27.66 million

    –

    Exact inputs and evidence

    27662000 − 22771000 = 4891000 USD

    22771000 USD · 1993-07-01 – 1994-06-30

    Inspect prior input Prior source

    27662000 USD · 1994-07-01 – 1995-06-30

    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.

1995 1994-07-01 – 1995-06-30

  • Revenue USD 443.17 million 100% of revenue
  • Cost of revenue USD 176.94 million 40% of revenue
  • Operating expenses USD 180.7 million 41% of revenue
  • Operating income USD 85.53 million 19% of revenue
  • Tax, interest and other Derived USD 35.33 million 8% of revenue
  • Net income USD 50.21 million 11% of revenue

Cash

  • Operating cash flow USD 65.58 million 15% of revenue
  • Capital expenditure USD 27.66 million 6.2% of revenue
  • Free cash flow Derived USD 37.92 million 8.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 11%85%
  • 1993 12%82%
  • 1994 14%82%
  • 1995 11%81%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-07-01 – 1992-06-30230477000 194760000 Derived 35717000 9986000 Derived 25731000 13786000 Derived
Source
1993 1992-07-01 – 1993-06-30267446000 219328000 Derived 48118000 16652000 Derived 31466000 16845000 Derived
Source
1994 1993-07-01 – 1994-06-30336542000 275788000 Derived 60754000 13148000 Derived 47606000 18973000 Derived
Source
1995 1994-07-01 – 1995-06-30443170000 357636000 Derived 85534000 35326000 Derived 50208000 37916000 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 443.2M 1995
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.478.6M359.0M239.3M119.7M0.01992199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue230477000
1993Revenue267446000
1994Revenue336542000
1995Revenue443170000

Revenue growth

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

31.7% 1995
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.34.2%25.7%17.1%8.6%0.0%1992199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year16%
1994Year over year25.8%
1995Year over year31.7%

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 19.3% 1995
Net margin 11.3% 1995
Free cash flow margin 8.6% 1995
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.20.8%15.6%10.4%5.2%0.0%1992199319941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin15.5%
1993Operating margin18%
1994Operating margin18.1%
1995Operating margin19.3%
1992Net margin11.2%
1993Net margin11.8%
1994Net margin14.1%
1995Net margin11.3%
1992Free cash flow margin6%
1993Free cash flow margin6.3%
1994Free cash flow margin5.6%
1995Free cash flow margin8.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 65.6M 1995
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.70.8M53.1M35.4M17.7M0.01992199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow24997000
1993Operating cash flow32418000
1994Operating cash flow41744000
1995Operating cash flow65578000

Free cash flow

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

USD 37.9M 1995
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.40.9M30.7M20.5M10.2M0.01992199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow13786000
1993Free cash flow16845000
1994Free cash flow18973000
1995Free cash flow37916000

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.

28.6% 1995
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.32.0%24.0%16.0%8.0%0.0%1992-06-30199319941995
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1992-06-30Liabilities / assetsNot reported
1993Liabilities / assets29.6%
1994Liabilities / assets29.6%
1995Liabilities / assets28.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.06× 1995
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.3.30×2.48×1.65×0.83×0.00×1992-06-30199319941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-06-30Current assets / current liabilitiesNot reportedNo source recorded
1993Current assets / current liabilities2.71×
1994Current assets / current liabilities2.75×
1995Current assets / current liabilities3.06×

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
1992 1991-07-01 – 1992-06-30
USD 25.73 million
Exact value

Exact value: 25731000 USD

1991-07-01 – 1992-06-30: 25731000 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: 24997000 USD

1991-07-01 – 1992-06-30: 24997000 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 11.21 million
Exact value

Exact value: 11211000 USD

1991-07-01 – 1992-06-30: 11211000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.79 million
Calculation and evidence

24997000 − 11211000 USD

Exact free cash flow: 13786000 USD

Share or cite

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

1993 1992-07-01 – 1993-06-30
USD 31.47 million
Exact value

Exact value: 31466000 USD

1992-07-01 – 1993-06-30: 31466000 USD Inspect Net Income Open source
Share or cite

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

USD 32.42 million
Exact value

Exact value: 32418000 USD

1992-07-01 – 1993-06-30: 32418000 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 15.57 million
Exact value

Exact value: 15573000 USD

1992-07-01 – 1993-06-30: 15573000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.85 million
Calculation and evidence

32418000 − 15573000 USD

Exact free cash flow: 16845000 USD

Share or cite

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

1994 1993-07-01 – 1994-06-30
USD 47.61 million
Exact value

Exact value: 47606000 USD

1993-07-01 – 1994-06-30: 47606000 USD Inspect Net Income Open source
Share or cite

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

USD 41.74 million
Exact value

Exact value: 41744000 USD

1993-07-01 – 1994-06-30: 41744000 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 22.77 million
Exact value

Exact value: 22771000 USD

1993-07-01 – 1994-06-30: 22771000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.97 million
Calculation and evidence

41744000 − 22771000 USD

Exact free cash flow: 18973000 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 50.21 million
Exact value

Exact value: 50208000 USD

1994-07-01 – 1995-06-30: 50208000 USD Inspect Net Income Open source
Share or cite

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

USD 65.58 million
Exact value

Exact value: 65578000 USD

1994-07-01 – 1995-06-30: 65578000 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 27.66 million
Exact value

Exact value: 27662000 USD

1994-07-01 – 1995-06-30: 27662000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 37.92 million
Calculation and evidence

65578000 − 27662000 USD

Exact free cash flow: 37916000 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000024654, 24654, edgar:24654