CPI CORP

EDGAR

98 filing records in this dataset, filed from 1994-05-04 to 2012-12-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

53.4 million USD

2012-07-21 · USD

Exact inputs and evidence

Operating margin

-55.97%

2012-07-21 · %

Exact inputs and evidence
  • Operating Income: -29908000 USD Source
  • Revenue: 53440000 USD Source

Operating cash flow

-5.6 million USD

2012-07-21 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9233000 USD Source
  • Operating Cash Flow: -3633000 USD Source

Free cash flow

-6 million USD

2012-07-21 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9233000 USD Source
  • Operating Cash Flow: -3633000 USD Source
  • Capital Expenditure: 1693000 USD Source
  • Capital Expenditure: 1296000 USD Source
Cash and cash equivalents
1.94 million USD Source
Exact value

1937000 USD

Long-term debt including current maturities
Not available
Shares outstanding
9.1 million shares Source
Exact value

9097361 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2012-12-31.

Financial data available through: 2012-02-04.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-02-04
  • Operating income: 3 of 11 periods available· newest 2012-02-04
  • Net income: 3 of 11 periods available· newest 2012-02-04
  • Operating cash flow: 3 of 11 periods available· newest 2012-02-04
  • Capital expenditure: 3 of 11 periods available· newest 2012-02-04
  • Total assets: 3 of 11 periods available· newest 2012-02-04
  • Total liabilities: 3 of 11 periods available· newest 2012-02-04
  • Current assets: 3 of 11 periods available· newest 2012-02-04
  • Current liabilities: 3 of 11 periods available· newest 2012-02-04
  • Cash and cash equivalents: 3 of 11 periods available· newest 2012-02-04
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-02-04

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

    -11.1%

    Prior period

    USD 407.04 million

    –

    Current period

    USD 361.68 million

    –

    Exact inputs and evidence

    361676000 − 407035000 = -45359000 USD

    407035000 USD · 2010-02-07 – 2011-02-05

    Inspect prior input Prior source

    361676000 USD · 2011-02-06 – 2012-02-04

    Inspect current input Current source
    Share or cite

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

  • Net income

    -576%

    Prior period

    USD 11.91 million

    –

    Current period

    −USD 56.69 million

    –

    Exact inputs and evidence

    -56685000 − 11908000 = -68593000 USD

    11908000 USD · 2010-02-07 – 2011-02-05

    Inspect prior input Prior source

    -56685000 USD · 2011-02-06 – 2012-02-04

    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

    -114.6%

    Prior period

    USD 39.07 million

    –

    Current period

    −USD 5.71 million

    –

    Exact inputs and evidence

    -5705000 − 39067000 = -44772000 USD

    39067000 USD · 2010-02-07 – 2011-02-05

    Inspect prior input Prior source

    -5705000 USD · 2011-02-06 – 2012-02-04

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -34.5%

    Prior period

    USD 13.49 million

    –

    Current period

    USD 8.83 million

    –

    Exact inputs and evidence

    8832000 − 13490000 = -4658000 USD

    13490000 USD · 2010-02-07 – 2011-02-05

    Inspect prior input Prior source

    8832000 USD · 2011-02-06 – 2012-02-04

    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.

2012 2011-02-06 – 2012-02-04

  • Revenue USD 361.68 million 100% of revenue
  • Operating costs Derived USD 401.82 million 111% of revenue
  • Operating income −USD 40.15 million −11% of revenue
  • Tax, interest and other Derived USD 16.54 million 4.6% of revenue
  • Net income −USD 56.69 million −16% of revenue

Cash

  • Operating cash flow −USD 5.71 million −1.6% of revenue
  • Capital expenditure USD 8.83 million 2.4% of revenue
  • Free cash flow Derived −USD 14.54 million −4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 94%
  • 2011 95%
  • 2012 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-02-07 – 2010-02-06422371000 395842000 Derived 26529000 12732000 Derived 13797000 26055000 Derived
Source
2011 2010-02-07 – 2011-02-05407035000 388557000 Derived 18478000 6570000 Derived 11908000 25577000 Derived
Source
2012 2011-02-06 – 2012-02-04361676000 401822000 Derived -40146000 16539000 Derived -56685000 -14537000 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 361.7M 2012
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.456.2M342.1M228.1M114.0M0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue422371000
2011Revenue407035000
2012Revenue361676000

Revenue growth

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

-11.1% 2012
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.0.9%-2.3%-5.6%-8.8%-12.0%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year-3.6%
2012Year over year-11.1%

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 -11.1% 2012
Net margin -15.7% 2012
Free cash flow margin -4% 2012
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.8.0%1.7%-4.7%-11.1%-17.4%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin6.3%
2011Operating margin4.5%
2012Operating margin-11.1%
2010Net margin3.3%
2011Net margin2.9%
2012Net margin-15.7%
2010Free cash flow margin6.2%
2011Free cash flow margin6.3%
2012Free cash flow margin-4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.7M 2012
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.42.6M29.7M16.7M3.7M-9.3M201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow31289000
2011Operating cash flow39067000
2012Operating cash flow-5705000

Free cash flow

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

USD -14.5M 2012
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.29.3M17.5M5.8M-6.0M-17.8M201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow26055000
2011Free cash flow25577000
2012Free cash flow-14537000

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.

162.2% 2012
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.175%131%88%44%0%201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets93.9%
2011Liabilities / assets90.1%
2012Liabilities / assets162.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.22× 2012
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.0.93×0.69×0.46×0.23×0.00×201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.86×
2011Current assets / current liabilities0.61×
2012Current assets / current liabilities0.22×

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 2009-02-07 – 2010-02-06
USD 13.8 million
Exact value

Exact value: 13797000 USD

2009-02-07 – 2010-02-06: 13797000 USD Inspect Net Income Open source
Share or cite

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

USD 31.29 million
Exact value

Exact value: 31289000 USD

2009-02-07 – 2010-02-06: 31289000 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 5.23 million
Exact value

Exact value: 5234000 USD

2009-02-07 – 2010-02-06: 5234000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.06 million
Calculation and evidence

31289000 − 5234000 USD

Exact free cash flow: 26055000 USD

Share or cite

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

2011 2010-02-07 – 2011-02-05
USD 11.91 million
Exact value

Exact value: 11908000 USD

2010-02-07 – 2011-02-05: 11908000 USD Inspect Net Income Open source
Share or cite

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

USD 39.07 million
Exact value

Exact value: 39067000 USD

2010-02-07 – 2011-02-05: 39067000 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 13.49 million
Exact value

Exact value: 13490000 USD

2010-02-07 – 2011-02-05: 13490000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.58 million
Calculation and evidence

39067000 − 13490000 USD

Exact free cash flow: 25577000 USD

Share or cite

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

2012 2011-02-06 – 2012-02-04
−USD 56.69 million
Exact value

Exact value: -56685000 USD

2011-02-06 – 2012-02-04: -56685000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.71 million
Exact value

Exact value: -5705000 USD

2011-02-06 – 2012-02-04: -5705000 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 8.83 million
Exact value

Exact value: 8832000 USD

2011-02-06 – 2012-02-04: 8832000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.54 million
Calculation and evidence

-5705000 − 8832000 USD

Exact free cash flow: -14537000 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.

98 filings · 908 latest values · 908 originally reported values

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

Identifiers: 0000025354, 25354, edgar:25354

Also known as CPI CORP, CPI Corp.