INTERNATIONAL DAIRY QUEEN INC

EDGAR

17 filing records in this dataset, filed from 1994-02-22 to 1997-10-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

117 million USD

1997-05-30 · USD

Exact inputs and evidence

Operating margin

17.44%

1997-05-30 · %

Exact inputs and evidence
  • Operating Income: 20438000 USD Source
  • Revenue: 117213000 USD Source
Cash and cash equivalents
49.3 million USD Source
Exact value

49302000 USD

Long-term debt including current maturities
Not available
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: 1997-10-10.

Financial data available through: 1996-11-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1996-11-30
  • operating income: No compatible figures in this window
  • Net income: 4 of 11 periods available· newest 1996-11-30
  • Operating cash flow: 4 of 11 periods available· newest 1996-11-30
  • Capital expenditure: 4 of 11 periods available· newest 1996-11-30
  • Total assets: 4 of 11 periods available· newest 1996-11-30
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1996-11-30
  • Current liabilities: 4 of 11 periods available· newest 1996-11-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-11-30
  • 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

    +10.6%

    Prior period

    USD 371.98 million

    –

    Current period

    USD 411.51 million

    –

    Exact inputs and evidence

    411506743 − 371975091 = 39531652 USD

    371975091 USD · 1994-12-01 – 1995-11-30

    Inspect prior input Prior source

    411506743 USD · 1995-12-01 – 1996-11-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +3.7%

    Prior period

    USD 33.22 million

    –

    Current period

    USD 34.45 million

    –

    Exact inputs and evidence

    34445147 − 33216662 = 1228485 USD

    33216662 USD · 1994-12-01 – 1995-11-30

    Inspect prior input Prior source

    34445147 USD · 1995-12-01 – 1996-11-30

    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

    +116.7%

    Prior period

    USD 21.91 million

    –

    Current period

    USD 47.46 million

    –

    Exact inputs and evidence

    47457778 − 21905037 = 25552741 USD

    21905037 USD · 1994-12-01 – 1995-11-30

    Inspect prior input Prior source

    47457778 USD · 1995-12-01 – 1996-11-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +71.5%

    Prior period

    USD 3.2 million

    –

    Current period

    USD 5.49 million

    –

    Exact inputs and evidence

    5486254 − 3198527 = 2287727 USD

    3198527 USD · 1994-12-01 – 1995-11-30

    Inspect prior input Prior source

    5486254 USD · 1995-12-01 – 1996-11-30

    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.

1996 1995-12-01 – 1996-11-30

  • Revenue USD 411.51 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 34.45 million 8.4% of revenue

Cash

  • Operating cash flow USD 47.46 million 12% of revenue
  • Capital expenditure USD 5.49 million 1.3% of revenue
  • Free cash flow Derived USD 41.97 million 10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-12-01 – 1993-11-30311093975 UnavailableUnavailableUnavailable29887693 26368896 Derived
Source
1994 1993-12-01 – 1994-11-30340832500 UnavailableUnavailableUnavailable31420899 31629547 Derived
Source
1995 1994-12-01 – 1995-11-30371975091 UnavailableUnavailableUnavailable33216662 18706510 Derived
Source
1996 1995-12-01 – 1996-11-30411506743 UnavailableUnavailableUnavailable34445147 41971524 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 411.5M 1996
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.444.4M333.3M222.2M111.1M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue311093975
1994Revenue340832500
1995Revenue371975091
1996Revenue411506743

Revenue growth

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

10.6% 1996
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.11.5%8.6%5.7%2.9%0.0%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year9.6%
1995Year over year9.1%
1996Year over year10.6%

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.

Net margin 8.4% 1996
Free cash flow margin 10.2% 1996
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.11.0%8.3%5.5%2.8%0.0%1993-11-301994-11-301995-11-301996-11-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-11-30Operating marginNot reported
1994-11-30Operating marginNot reported
1995-11-30Operating marginNot reported
1996-11-30Operating marginNot reported
1993Net margin9.6%
1994Net margin9.2%
1995Net margin8.9%
1996Net margin8.4%
1993Free cash flow margin8.5%
1994Free cash flow margin9.3%
1995Free cash flow margin5%
1996Free cash flow margin10.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 47.5M 1996
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.51.3M38.4M25.6M12.8M0.01993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow34874419
1994Operating cash flow33532515
1995Operating cash flow21905037
1996Operating cash flow47457778

Free cash flow

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

USD 42M 1996
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.45.3M34.0M22.7M11.3M0.01993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow26368896
1994Free cash flow31629547
1995Free cash flow18706510
1996Free cash flow41971524

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
1993-11-30Liabilities / assetsNot reported
1994-11-30Liabilities / assetsNot reported
1995-11-30Liabilities / assetsNot reported
1996-11-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.23× 1996
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.4.21×3.16×2.11×1.05×0.00×1993199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993Current assets / current liabilities2.27×
1994Current assets / current liabilities3.1×
1995Current assets / current liabilities3.9×
1996Current assets / current liabilities2.23×

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
1993 1992-12-01 – 1993-11-30
USD 29.89 million
Exact value

Exact value: 29887693 USD

1992-12-01 – 1993-11-30: 29887693 USD Inspect Net Income Open source
Share or cite

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

USD 34.87 million
Exact value

Exact value: 34874419 USD

1992-12-01 – 1993-11-30: 34874419 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 8.51 million
Exact value

Exact value: 8505523 USD

1992-12-01 – 1993-11-30: 8505523 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.37 million
Calculation and evidence

34874419 − 8505523 USD

Exact free cash flow: 26368896 USD

Share or cite

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

1994 1993-12-01 – 1994-11-30
USD 31.42 million
Exact value

Exact value: 31420899 USD

1993-12-01 – 1994-11-30: 31420899 USD Inspect Net Income Open source
Share or cite

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

USD 33.53 million
Exact value

Exact value: 33532515 USD

1993-12-01 – 1994-11-30: 33532515 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 1.9 million
Exact value

Exact value: 1902968 USD

1993-12-01 – 1994-11-30: 1902968 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31.63 million
Calculation and evidence

33532515 − 1902968 USD

Exact free cash flow: 31629547 USD

Share or cite

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

1995 1994-12-01 – 1995-11-30
USD 33.22 million
Exact value

Exact value: 33216662 USD

1994-12-01 – 1995-11-30: 33216662 USD Inspect Net Income Open source
Share or cite

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

USD 21.91 million
Exact value

Exact value: 21905037 USD

1994-12-01 – 1995-11-30: 21905037 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 3.2 million
Exact value

Exact value: 3198527 USD

1994-12-01 – 1995-11-30: 3198527 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.71 million
Calculation and evidence

21905037 − 3198527 USD

Exact free cash flow: 18706510 USD

Share or cite

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

1996 1995-12-01 – 1996-11-30
USD 34.45 million
Exact value

Exact value: 34445147 USD

1995-12-01 – 1996-11-30: 34445147 USD Inspect Net Income Open source
Share or cite

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

USD 47.46 million
Exact value

Exact value: 47457778 USD

1995-12-01 – 1996-11-30: 47457778 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 5.49 million
Exact value

Exact value: 5486254 USD

1995-12-01 – 1996-11-30: 5486254 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.97 million
Calculation and evidence

47457778 − 5486254 USD

Exact free cash flow: 41971524 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000051207, 51207, edgar:51207