THORATEC CORP

EDGAR

89 filing records in this dataset, filed from 1996-05-13 to 2015-08-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

129 million Unit12

2015-07-04 · Unit12

Exact inputs and evidence
  • Revenue: 128692000 Unit12 Source

Operating margin

14.26%

2015-07-04 · %

Exact inputs and evidence
  • Operating Income: 18352000 Unit12 Source
  • Revenue: 128692000 Unit12 Source

Operating cash flow

21.3 million Unit12

2015-07-04 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 55724000 Unit12 Source
  • Operating Cash Flow: 34384000 Unit12 Source

Free cash flow

20 million Unit12

2015-07-04 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 55724000 Unit12 Source
  • Operating Cash Flow: 34384000 Unit12 Source
  • Capital Expenditure: 2820000 Unit12 Source
  • Capital Expenditure: 1473000 Unit12 Source
Cash and cash equivalents
145 million Unit12 Source
Exact value

144925000 Unit12

Long-term debt including current maturities
Not available
Shares outstanding
54.7 million Unit1 Source
Exact value

54741000 Unit1

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2015-08-05.

Financial data available through: 2015-01-03.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2015-01-03
  • Operating income: 3 of 11 periods available· newest 2015-01-03
  • Net income: 3 of 11 periods available· newest 2015-01-03
  • Operating cash flow: 3 of 11 periods available· newest 2015-01-03
  • Capital expenditure: 3 of 11 periods available· newest 2015-01-03
  • Total assets: 2 of 11 periods available· newest 2015-01-03
  • Total liabilities: 2 of 11 periods available· newest 2015-01-03
  • Current assets: 2 of 11 periods available· newest 2015-01-03
  • Current liabilities: 2 of 11 periods available· newest 2015-01-03
  • Cash and cash equivalents: 4 of 11 periods available· newest 2015-01-03
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2015-01-03

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

    -5%

    Prior period

    Unit12 502.82 million

    –

    Current period

    Unit12 477.56 million

    –

    Exact inputs and evidence

    477560000 − 502821000 = -25261000 Unit12

    502821000 Unit12 · 2012-12-30 – 2013-12-28

    Inspect prior input Prior source

    477560000 Unit12 · 2013-12-29 – 2015-01-03

    Inspect current input Current source
    Share or cite

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

  • Net income

    -31.3%

    Prior period

    Unit12 73.33 million

    –

    Current period

    Unit12 50.39 million

    –

    Exact inputs and evidence

    50391000 − 73326000 = -22935000 Unit12

    73326000 Unit12 · 2012-12-30 – 2013-12-28

    Inspect prior input Prior source

    50391000 Unit12 · 2013-12-29 – 2015-01-03

    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

    -17.3%

    Prior period

    Unit12 109.77 million

    –

    Current period

    Unit12 90.77 million

    –

    Exact inputs and evidence

    90766000 − 109768000 = -19002000 Unit12

    109768000 Unit12 · 2012-12-30 – 2013-12-28

    Inspect prior input Prior source

    90766000 Unit12 · 2013-12-29 – 2015-01-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.3%

    Prior period

    Unit12 8.7 million

    –

    Current period

    Unit12 8.24 million

    –

    Exact inputs and evidence

    8243000 − 8700000 = -457000 Unit12

    8700000 Unit12 · 2012-12-30 – 2013-12-28

    Inspect prior input Prior source

    8243000 Unit12 · 2013-12-29 – 2015-01-03

    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 2013-12-29 – 2015-01-03

  • Revenue Unit12 477.56 million 100% of revenue
  • Cost of revenue Unit12 161.42 million 34% of revenue
  • Operating expenses Unit12 246.21 million 52% of revenue
  • Operating income Unit12 69.94 million 15% of revenue
  • Tax, interest and other Derived Unit12 19.55 million 4.1% of revenue
  • Net income Unit12 50.39 million 11% of revenue

Cash

  • Operating cash flow Unit12 90.77 million 19% of revenue
  • Capital expenditure Unit12 8.24 million 1.7% of revenue
  • Free cash flow Derived Unit12 82.52 million 17% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 11%85%
  • 2013 15%81%
  • 2014 11%85%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-29491654000 415992000 Derived 75662000 19499000 Derived 56163000 128823000 Derived
Source
2013 2012-12-30 – 2013-12-28502821000 405273000 Derived 97548000 24222000 Derived 73326000 101068000 Derived
Source
2014 2013-12-29 – 2015-01-03477560000 407622000 Derived 69938000 19547000 Derived 50391000 82523000 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 477.6M 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.543.0M407.3M271.5M135.8M0.0201220132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Revenue491654000
2013Revenue502821000
2014Revenue477560000

Revenue growth

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

-5% 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.2.9%0.7%-1.4%-3.5%-5.6%201220132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year2.3%
2014Year over year-5%

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 14.6% 2014
Net margin 10.6% 2014
Free cash flow margin 17.3% 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.28.3%21.2%14.1%7.1%0.0%201220132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin15.4%
2013Operating margin19.4%
2014Operating margin14.6%
2012Net margin11.4%
2013Net margin14.6%
2014Net margin10.6%
2012Free cash flow margin26.2%
2013Free cash flow margin20.1%
2014Free cash flow margin17.3%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 90.8M 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.150.7M113.0M75.4M37.7M0.0201220132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Operating cash flow139538000
2013Operating cash flow109768000
2014Operating cash flow90766000

Free cash flow

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

Unit12 82.5M 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.139.1M104.3M69.6M34.8M0.0201220132014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Free cash flow128823000
2013Free cash flow101068000
2014Free cash flow82523000

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.

17.2% 2014
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.18.5%13.9%9.3%4.6%0.0%2012-12-2920132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-29Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets15.8%
2014Liabilities / assets17.2%

Current assets to current liabilities

Current assets divided by current liabilities.

4.96× 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.6.77×5.08×3.38×1.69×0.00×2012-12-2920132014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-29Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities6.27×
2014Current assets / current liabilities4.96×

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
2012 2012-01-01 – 2012-12-29
Unit12 56.16 million
Exact value

Exact value: 56163000 Unit12

2012-01-01 – 2012-12-29: 56163000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 139.54 million
Exact value

Exact value: 139538000 Unit12

2012-01-01 – 2012-12-29: 139538000 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 10.72 million
Exact value

Exact value: 10715000 Unit12

2012-01-01 – 2012-12-29: 10715000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 128.82 million
Calculation and evidence

139538000 − 10715000 Unit12

Exact free cash flow: 128823000 Unit12

Share or cite

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

2013 2012-12-30 – 2013-12-28
Unit12 73.33 million
Exact value

Exact value: 73326000 Unit12

2012-12-30 – 2013-12-28: 73326000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 109.77 million
Exact value

Exact value: 109768000 Unit12

2012-12-30 – 2013-12-28: 109768000 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 8.7 million
Exact value

Exact value: 8700000 Unit12

2012-12-30 – 2013-12-28: 8700000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 101.07 million
Calculation and evidence

109768000 − 8700000 Unit12

Exact free cash flow: 101068000 Unit12

Share or cite

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

2014 2013-12-29 – 2015-01-03
Unit12 50.39 million
Exact value

Exact value: 50391000 Unit12

2013-12-29 – 2015-01-03: 50391000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 90.77 million
Exact value

Exact value: 90766000 Unit12

2013-12-29 – 2015-01-03: 90766000 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 8.24 million
Exact value

Exact value: 8243000 Unit12

2013-12-29 – 2015-01-03: 8243000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 82.52 million
Calculation and evidence

90766000 − 8243000 Unit12

Exact free cash flow: 82523000 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.

89 filings · 2,175 latest values · 2,175 originally reported values

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

Identifiers: 0000350907, 350907, edgar:350907

Also known as THORATEC CARDIOSYSTEMS INC, THORATEC CORP, THORATEC LABORATORIES CORP