AMERICAN CRYSTAL SUGAR CO /MN/

EDGAR

75 filing records in this dataset, filed from 1996-07-09 to 2013-07-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

403 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

63.26%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 255025000 USD Source
  • Revenue: 403145000 USD Source

Operating cash flow

37.3 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -110521000 USD Source
  • Operating Cash Flow: -147856000 USD Source

Free cash flow

19.5 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -110521000 USD Source
  • Operating Cash Flow: -147856000 USD Source
  • Capital Expenditure: 40326000 USD Source
  • Capital Expenditure: 22536000 USD Source
Cash and cash equivalents
124 thousand USD Source
Exact value

124000 USD

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

128400000 USD

Shares outstanding
2.76 thousand shares Source
Exact value

2760 shares

Reported share-count change

0.00% · 0 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
  • 2760 shares · 2012-05-31· Source
  • 2760 shares · 2013-05-31· Source

Trailing twelve months

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

Revenue

1.61 billion USD

2012-06-01 – 2013-05-31

Exact inputs and evidence
  • Revenue: 1479095000 USD · 2011-09-01 – 2012-08-31 Source
  • Revenue: 1079784000 USD · 2011-09-01 – 2012-05-31 Source
  • Revenue: 408937000 USD · 2012-09-01 – 2012-11-30 Source
  • Revenue: 395406000 USD · 2012-12-01 – 2013-02-28 Source
  • Revenue: 403145000 USD · 2013-03-01 – 2013-05-31 Source

Net income

766 million USD

2012-06-01 – 2013-05-31

Exact inputs and evidence
  • Net income: 548253000 USD · 2011-09-01 – 2012-08-31 Source
  • Net income: 548462000 USD · 2011-09-01 – 2012-05-31 Source
  • Net income: 289479000 USD · 2012-09-01 – 2012-11-30 Source
  • Net income: 226001000 USD · 2012-12-01 – 2013-02-28 Source
  • Net income: 250767000 USD · 2013-03-01 – 2013-05-31 Source

Operating cash flow

101 million USD

2012-06-01 – 2013-05-31

Exact inputs and evidence
  • Operating cash flow: 38855000 USD · 2011-09-01 – 2012-08-31 Source
  • Operating cash flow: -172446000 USD · 2011-09-01 – 2012-05-31 Source
  • Operating cash flow: -258578000 USD · 2012-09-01 – 2012-11-30 Source
  • Operating cash flow: -147856000 USD · 2012-09-01 – 2013-02-28 Source
  • Operating cash flow: -258578000 USD · 2012-09-01 – 2012-11-30 Source
  • Operating cash flow: -110521000 USD · 2012-09-01 – 2013-05-31 Source
  • Operating cash flow: -147856000 USD · 2012-09-01 – 2013-02-28 Source

Capital expenditure

62.4 million USD

2012-06-01 – 2013-05-31

Exact inputs and evidence
  • Capital expenditure: 47467000 USD · 2011-09-01 – 2012-08-31 Source
  • Capital expenditure: 25392000 USD · 2011-09-01 – 2012-05-31 Source
  • Capital expenditure: 13082000 USD · 2012-09-01 – 2012-11-30 Source
  • Capital expenditure: 22536000 USD · 2012-09-01 – 2013-02-28 Source
  • Capital expenditure: 13082000 USD · 2012-09-01 – 2012-11-30 Source
  • Capital expenditure: 40326000 USD · 2012-09-01 – 2013-05-31 Source
  • Capital expenditure: 22536000 USD · 2012-09-01 – 2013-02-28 Source

Free cash flow

38.4 million USD

2012-06-01 – 2013-05-31

Exact inputs and evidence
  • Operating cash flow: 38855000 USD · 2011-09-01 – 2012-08-31 Source
  • Operating cash flow: -172446000 USD · 2011-09-01 – 2012-05-31 Source
  • Operating cash flow: -258578000 USD · 2012-09-01 – 2012-11-30 Source
  • Operating cash flow: -147856000 USD · 2012-09-01 – 2013-02-28 Source
  • Operating cash flow: -258578000 USD · 2012-09-01 – 2012-11-30 Source
  • Operating cash flow: -110521000 USD · 2012-09-01 – 2013-05-31 Source
  • Operating cash flow: -147856000 USD · 2012-09-01 – 2013-02-28 Source
  • Capital expenditure: 47467000 USD · 2011-09-01 – 2012-08-31 Source
  • Capital expenditure: 25392000 USD · 2011-09-01 – 2012-05-31 Source
  • Capital expenditure: 13082000 USD · 2012-09-01 – 2012-11-30 Source
  • Capital expenditure: 22536000 USD · 2012-09-01 – 2013-02-28 Source
  • Capital expenditure: 13082000 USD · 2012-09-01 – 2012-11-30 Source
  • Capital expenditure: 40326000 USD · 2012-09-01 – 2013-05-31 Source
  • Capital expenditure: 22536000 USD · 2012-09-01 – 2013-02-28 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: 2013-07-15.

Financial data available through: 2012-08-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2012-08-31
  • Operating income: 3 of 11 periods available· newest 2012-08-31
  • Net income: 10 of 11 periods available· newest 2012-08-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-08-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-08-31
  • Total assets: 10 of 11 periods available· newest 2012-08-31
  • Total liabilities: 10 of 11 periods available· newest 2012-08-31
  • Current assets: 10 of 11 periods available· newest 2012-08-31
  • Current liabilities: 10 of 11 periods available· newest 2012-08-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2012-08-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-08-31
  • Shares outstanding: 3 of 11 periods available· newest 2012-08-31

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

    -4.1%

    Prior period

    USD 1.54 billion

    –

    Current period

    USD 1.48 billion

    –

    Exact inputs and evidence

    1479095000 − 1542777000 = -63682000 USD

    1542777000 USD · 2010-09-01 – 2011-08-31

    Inspect prior input Prior source

    1479095000 USD · 2011-09-01 – 2012-08-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -31.9%

    Prior period

    USD 804.83 million

    –

    Current period

    USD 548.25 million

    –

    Exact inputs and evidence

    548253000 − 804831000 = -256578000 USD

    804831000 USD · 2010-09-01 – 2011-08-31

    Inspect prior input Prior source

    548253000 USD · 2011-09-01 – 2012-08-31

    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

    -30.4%

    Prior period

    USD 55.8 million

    –

    Current period

    USD 38.86 million

    –

    Exact inputs and evidence

    38855000 − 55800000 = -16945000 USD

    55800000 USD · 2010-09-01 – 2011-08-31

    Inspect prior input Prior source

    38855000 USD · 2011-09-01 – 2012-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -28.3%

    Prior period

    USD 66.21 million

    –

    Current period

    USD 47.47 million

    –

    Exact inputs and evidence

    47467000 − 66208000 = -18741000 USD

    66208000 USD · 2010-09-01 – 2011-08-31

    Inspect prior input Prior source

    47467000 USD · 2011-09-01 – 2012-08-31

    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 2011-09-01 – 2012-08-31

  • Revenue USD 1.48 billion 100% of revenue
  • Operating costs Derived USD 910.31 million 62% of revenue
  • Operating income USD 568.79 million 38% of revenue
  • Tax, interest and other Derived USD 20.53 million 1.4% of revenue
  • Net income USD 548.25 million 37% of revenue

Cash

  • Operating cash flow USD 38.86 million 2.6% of revenue
  • Capital expenditure USD 47.47 million 3.2% of revenue
  • Free cash flow Derived −USD 8.61 million −0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2010 44%55%
  • 2011 52%47%
  • 2012 37%62%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-09-01 – 2002-08-3122519000 UnavailableUnavailableUnavailable-230000 Unavailable
Source
2003 2002-09-01 – 2003-08-3123070000 UnavailableUnavailableUnavailable1144000 Unavailable
Source
2004 2003-09-01 – 2004-08-3121261000 UnavailableUnavailableUnavailable1144000 Unavailable
Source
2005 2004-09-01 – 2005-08-3121186000 UnavailableUnavailableUnavailable1144000 Unavailable
Source
2006 2005-09-01 – 2006-08-3120582000 UnavailableUnavailableUnavailable1144000 Unavailable
Source
2007 2006-09-01 – 2007-08-319841000 UnavailableUnavailableUnavailable762000 Unavailable
Source
2008 2007-09-01 – 2008-08-319841000 UnavailableUnavailableUnavailable762000 Unavailable
Source
2010 2009-09-01 – 2010-08-311203897000 659747000 Derived 544150000 18038000 Derived 526112000 91533000 Derived
Source
2011 2010-09-01 – 2011-08-311542777000 721269000 Derived 821508000 16677000 Derived 804831000 -10408000 Derived
Source
2012 2011-09-01 – 2012-08-311479095000 910309000 Derived 568786000 20533000 Derived 548253000 -8612000 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 1.5B 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.1.7B1.2B833.1M416.5M0.0200220072012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue22519000
2003Revenue23070000
2004Revenue21261000
2005Revenue21186000
2006Revenue20582000
2007Revenue9841000
2008Revenue9841000
2010Revenue1203897000
2011Revenue1542777000
2012Revenue1479095000

Revenue growth

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

-4.1% 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.35%11%-12%-35%-59%200220072012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year2.4%
2004Year over year-7.8%
2005Year over year-0.4%
2006Year over year-2.9%
2007Year over year-52.2%
2008Year over year0%
2010Year over yearNo prior comparable period
2011Year over year28.1%
2012Year over year-4.1%

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 38.5% 2012
Net margin 37.1% 2012
Free cash flow margin -0.6% 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.58%42%26%10%-5%2002-08-312007-08-312012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002-08-31Operating marginNot reported
2003-08-31Operating marginNot reported
2004-08-31Operating marginNot reported
2005-08-31Operating marginNot reported
2006-08-31Operating marginNot reported
2007-08-31Operating marginNot reported
2008-08-31Operating marginNot reported
2010Operating margin45.2%
2011Operating margin53.2%
2012Operating margin38.5%
2002Net margin-1%
2003Net margin5%
2004Net margin5.4%
2005Net margin5.4%
2006Net margin5.6%
2007Net margin7.7%
2008Net margin7.7%
2010Net margin43.7%
2011Net margin52.2%
2012Net margin37.1%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2010Free cash flow margin7.6%
2011Free cash flow margin-0.7%
2012Free cash flow margin-0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 38.9M 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.172.1M129.1M86.1M43.0M0.0200220072012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2010Operating cash flow159361000
2011Operating cash flow55800000
2012Operating cash flow38855000

Free cash flow

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

USD -8.6M 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.99.7M70.1M40.6M11.0M-18.6M200220072012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2010Free cash flow91533000
2011Free cash flow-10408000
2012Free cash flow-8612000

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.

62.2% 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.67%50%34%17%0%200220072012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets56.9%
2003Liabilities / assets61.2%
2004Liabilities / assets57.3%
2005Liabilities / assets52.6%
2006Liabilities / assets54.8%
2007Liabilities / assets54.8%
2008Liabilities / assets51.9%
2010Liabilities / assets58.1%
2011Liabilities / assets58.8%
2012Liabilities / assets62.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.22× 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.1.53×1.15×0.76×0.38×0.00×200220072012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities1.41×
2003Current assets / current liabilities1.3×
2004Current assets / current liabilities1.33×
2005Current assets / current liabilities1.33×
2006Current assets / current liabilities1.28×
2007Current assets / current liabilities1.13×
2008Current assets / current liabilities1.26×
2010Current assets / current liabilities1.24×
2011Current assets / current liabilities1.17×
2012Current assets / current liabilities1.22×

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
2002 2001-09-01 – 2002-08-31
−USD 230,000
Exact value

Exact value: -230000 USD

2001-09-01 – 2002-08-31: -230000 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.

2003 2002-09-01 – 2003-08-31
USD 1.14 million
Exact value

Exact value: 1144000 USD

2002-09-01 – 2003-08-31: 1144000 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.

2004 2003-09-01 – 2004-08-31
USD 1.14 million
Exact value

Exact value: 1144000 USD

2003-09-01 – 2004-08-31: 1144000 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.

2005 2004-09-01 – 2005-08-31
USD 1.14 million
Exact value

Exact value: 1144000 USD

2004-09-01 – 2005-08-31: 1144000 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.

2006 2005-09-01 – 2006-08-31
USD 1.14 million
Exact value

Exact value: 1144000 USD

2005-09-01 – 2006-08-31: 1144000 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.

2007 2006-09-01 – 2007-08-31
USD 762,000
Exact value

Exact value: 762000 USD

2006-09-01 – 2007-08-31: 762000 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.

2008 2007-09-01 – 2008-08-31
USD 762,000
Exact value

Exact value: 762000 USD

2007-09-01 – 2008-08-31: 762000 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 2009-09-01 – 2010-08-31
USD 526.11 million
Exact value

Exact value: 526112000 USD

2009-09-01 – 2010-08-31: 526112000 USD Inspect Net Income Open source
Share or cite

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

USD 159.36 million
Exact value

Exact value: 159361000 USD

2009-09-01 – 2010-08-31: 159361000 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 67.83 million
Exact value

Exact value: 67828000 USD

2009-09-01 – 2010-08-31: 67828000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 91.53 million
Calculation and evidence

159361000 − 67828000 USD

Exact free cash flow: 91533000 USD

Share or cite

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

2011 2010-09-01 – 2011-08-31
USD 804.83 million
Exact value

Exact value: 804831000 USD

2010-09-01 – 2011-08-31: 804831000 USD Inspect Net Income Open source
Share or cite

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

USD 55.8 million
Exact value

Exact value: 55800000 USD

2010-09-01 – 2011-08-31: 55800000 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 66.21 million
Exact value

Exact value: 66208000 USD

2010-09-01 – 2011-08-31: 66208000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.41 million
Calculation and evidence

55800000 − 66208000 USD

Exact free cash flow: -10408000 USD

Share or cite

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

2012 2011-09-01 – 2012-08-31
USD 548.25 million
Exact value

Exact value: 548253000 USD

2011-09-01 – 2012-08-31: 548253000 USD Inspect Net Income Open source
Share or cite

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

USD 38.86 million
Exact value

Exact value: 38855000 USD

2011-09-01 – 2012-08-31: 38855000 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 47.47 million
Exact value

Exact value: 47467000 USD

2011-09-01 – 2012-08-31: 47467000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.61 million
Calculation and evidence

38855000 − 47467000 USD

Exact free cash flow: -8612000 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.

75 filings · 888 latest values · 888 originally reported values

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

Identifiers: 0000004828, 4828, edgar:4828

Also known as AMERICAN CRYSTAL SUGAR CO /MN/