FRISCHS RESTAURANTS INC

EDGAR

86 filing records in this dataset, filed from 1995-04-18 to 2015-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

50.2 million Unit12

2015-06-02 · Unit12

Exact inputs and evidence
  • Revenue: 50221000 Unit12 Source

Operating margin

6.31%

2015-06-02 · %

Exact inputs and evidence
  • Operating Income: 3171000 Unit12 Source
  • Revenue: 50221000 Unit12 Source

Operating cash flow

5.23 million Unit12

2015-06-02 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 18800000 Unit12 Source
  • Operating Cash Flow: 13571000 Unit12 Source

Free cash flow

3.73 million Unit12

2015-06-02 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 18800000 Unit12 Source
  • Operating Cash Flow: 13571000 Unit12 Source
  • Capital Expenditure: 8270000 Unit12 Source
  • Capital Expenditure: 6773000 Unit12 Source
Cash and cash equivalents
4.96 million Unit12 Source
Exact value

4959000 Unit12

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

2275000 Unit12

Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2015-08-14.

Financial data available through: 2015-06-02.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2015-06-02
  • Operating income: 3 of 11 periods available· newest 2015-06-02
  • Net income: 3 of 11 periods available· newest 2015-06-02
  • Operating cash flow: 3 of 11 periods available· newest 2015-06-02
  • Capital expenditure: 3 of 11 periods available· newest 2015-06-02
  • Total assets: 3 of 11 periods available· newest 2015-06-02
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2015-06-02
  • Current liabilities: 3 of 11 periods available· newest 2015-06-02
  • Cash and cash equivalents: 6 of 11 periods available· newest 2015-06-02
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-06-03
  • 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

    +1.3%

    Prior period

    Unit12 209.17 million

    –

    Current period

    Unit12 211.89 million

    –

    Exact inputs and evidence

    211893000 − 209173000 = 2720000 Unit12

    209173000 Unit12 · 2013-05-29 – 2014-06-03

    Inspect prior input Prior source

    211893000 Unit12 · 2014-06-04 – 2015-06-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    +5.1%

    Prior period

    Unit12 9.47 million

    –

    Current period

    Unit12 9.96 million

    –

    Exact inputs and evidence

    9955000 − 9472000 = 483000 Unit12

    9472000 Unit12 · 2013-05-29 – 2014-06-03

    Inspect prior input Prior source

    9955000 Unit12 · 2014-06-04 – 2015-06-02

    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

    -12.2%

    Prior period

    Unit12 21.42 million

    –

    Current period

    Unit12 18.8 million

    –

    Exact inputs and evidence

    18800000 − 21415000 = -2615000 Unit12

    21415000 Unit12 · 2013-05-29 – 2014-06-03

    Inspect prior input Prior source

    18800000 Unit12 · 2014-06-04 – 2015-06-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -37.2%

    Prior period

    Unit12 13.16 million

    –

    Current period

    Unit12 8.27 million

    –

    Exact inputs and evidence

    8270000 − 13160000 = -4890000 Unit12

    13160000 Unit12 · 2013-05-29 – 2014-06-03

    Inspect prior input Prior source

    8270000 Unit12 · 2014-06-04 – 2015-06-02

    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.

2015 2014-06-04 – 2015-06-02

  • Revenue Unit12 211.89 million 100% of revenue
  • Operating costs Derived Unit12 198.52 million 94% of revenue
  • Operating income Unit12 13.37 million 6.3% of revenue
  • Tax, interest and other Derived Unit12 3.42 million 1.6% of revenue
  • Net income Unit12 9.96 million 4.7% of revenue

Cash

  • Operating cash flow Unit12 18.8 million 8.9% of revenue
  • Capital expenditure Unit12 8.27 million 3.9% of revenue
  • Free cash flow Derived Unit12 10.53 million 5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 95%
  • 2014 95%
  • 2015 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2012-05-30 – 2013-05-28203712000 193611000 Derived 10101000 3510000 Derived 6591000 9226000 Derived
Source
2014 2013-05-29 – 2014-06-03209173000 198262000 Derived 10911000 1439000 Derived 9472000 8255000 Derived
Source
2015 2014-06-04 – 2015-06-02211893000 198521000 Derived 13372000 3417000 Derived 9955000 10530000 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 211.9M 2015
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.228.8M171.6M114.4M57.2M0.0201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2013Revenue203712000
2014Revenue209173000
2015Revenue211893000

Revenue growth

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

1.3% 2015
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.2.90%2.17%1.45%0.72%0.00%201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year2.7%
2015Year over year1.3%

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 6.3% 2015
Net margin 4.7% 2015
Free cash flow margin 5% 2015
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.6.8%5.1%3.4%1.7%0.0%201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin5%
2014Operating margin5.2%
2015Operating margin6.3%
2013Net margin3.2%
2014Net margin4.5%
2015Net margin4.7%
2013Free cash flow margin4.5%
2014Free cash flow margin3.9%
2015Free cash flow margin5%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 18.8M 2015
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.23.1M17.3M11.6M5.8M0.0201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2013Operating cash flow19063000
2014Operating cash flow21415000
2015Operating cash flow18800000

Free cash flow

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

Unit12 10.5M 2015
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.11.4M8.5M5.7M2.8M0.0201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2013Free cash flow9226000
2014Free cash flow8255000
2015Free cash flow10530000

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
2013-05-28Liabilities / assetsNot reportedNo source recorded
2014-06-03Liabilities / assetsNot reported
2015-06-02Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.95× 2015
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.1.02×0.77×0.51×0.26×0.00×2013-05-2820142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-05-28Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities0.7×
2015Current assets / current liabilities0.95×

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
2013 2012-05-30 – 2013-05-28
Unit12 6.59 million
Exact value

Exact value: 6591000 Unit12

2012-05-30 – 2013-05-28: 6591000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 19.06 million
Exact value

Exact value: 19063000 Unit12

2012-05-30 – 2013-05-28: 19063000 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 9.84 million
Exact value

Exact value: 9837000 Unit12

2012-05-30 – 2013-05-28: 9837000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 9.23 million
Calculation and evidence

19063000 − 9837000 Unit12

Exact free cash flow: 9226000 Unit12

Share or cite

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

2014 2013-05-29 – 2014-06-03
Unit12 9.47 million
Exact value

Exact value: 9472000 Unit12

2013-05-29 – 2014-06-03: 9472000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 21.42 million
Exact value

Exact value: 21415000 Unit12

2013-05-29 – 2014-06-03: 21415000 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 13.16 million
Exact value

Exact value: 13160000 Unit12

2013-05-29 – 2014-06-03: 13160000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 8.26 million
Calculation and evidence

21415000 − 13160000 Unit12

Exact free cash flow: 8255000 Unit12

Share or cite

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

2015 2014-06-04 – 2015-06-02
Unit12 9.96 million
Exact value

Exact value: 9955000 Unit12

2014-06-04 – 2015-06-02: 9955000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 18.8 million
Exact value

Exact value: 18800000 Unit12

2014-06-04 – 2015-06-02: 18800000 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 8.27 million
Exact value

Exact value: 8270000 Unit12

2014-06-04 – 2015-06-02: 8270000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 10.53 million
Calculation and evidence

18800000 − 8270000 Unit12

Exact free cash flow: 10530000 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.

86 filings · 1,951 latest values · 1,951 originally reported values

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

Identifiers: 0000039047, 39047, edgar:39047, frs

Also known as FRISCHS RESTAURANTS INC