JORGENSEN EARLE M CO /DE/

EDGAR

45 filing records in this dataset, filed from 1996-02-06 to 2006-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

496 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating cash flow

-50.8 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50843000 USD Source

Free cash flow

-57.2 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50843000 USD Source
  • Capital Expenditure: 6347000 USD Source
Cash and cash equivalents
20.2 million USD Source
Exact value

20246000 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: 2006-08-14.

Financial data available through: 2006-03-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2006-03-31
  • Operating income: 11 of 11 periods available· newest 2006-03-31
  • Net income: 11 of 11 periods available· newest 2006-03-31
  • Operating cash flow: 11 of 11 periods available· newest 2006-03-31
  • Capital expenditure: 11 of 11 periods available· newest 2006-03-31
  • Total assets: 11 of 11 periods available· newest 2006-03-31
  • Total liabilities: 1 of 11 periods available· newest 1997-03-31
  • Current assets: 11 of 11 periods available· newest 2006-03-31
  • Current liabilities: 11 of 11 periods available· newest 2006-03-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2006-03-31
  • 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

    +11.2%

    Prior period

    USD 1.61 billion

    –

    Current period

    USD 1.79 billion

    –

    Exact inputs and evidence

    1789776000 − 1608890000 = 180886000 USD

    1608890000 USD · 2004-04-01 – 2005-03-31

    Inspect prior input Prior source

    1789776000 USD · 2005-04-01 – 2006-03-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -21.7%

    Prior period

    USD 97.5 million

    –

    Current period

    USD 76.3 million

    –

    Exact inputs and evidence

    76300000 − 97503000 = -21203000 USD

    97503000 USD · 2004-04-01 – 2005-03-31

    Inspect prior input Prior source

    76300000 USD · 2005-04-01 – 2006-03-31

    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

    +19.4%

    Prior period

    USD 75.62 million

    –

    Current period

    USD 90.3 million

    –

    Exact inputs and evidence

    90303000 − 75617000 = 14686000 USD

    75617000 USD · 2004-04-01 – 2005-03-31

    Inspect prior input Prior source

    90303000 USD · 2005-04-01 – 2006-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +42.3%

    Prior period

    USD 22.98 million

    –

    Current period

    USD 32.69 million

    –

    Exact inputs and evidence

    32687000 − 22975000 = 9712000 USD

    22975000 USD · 2004-04-01 – 2005-03-31

    Inspect prior input Prior source

    32687000 USD · 2005-04-01 – 2006-03-31

    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.

2006 2005-04-01 – 2006-03-31

  • Revenue USD 1.79 billion 100% of revenue
  • Operating costs Derived USD 1.61 billion 90% of revenue
  • Operating income USD 178.63 million 10% of revenue
  • Tax, interest and other Derived USD 102.33 million 5.7% of revenue
  • Net income USD 76.3 million 4.3% of revenue

Cash

  • Operating cash flow USD 90.3 million 5% of revenue
  • Capital expenditure USD 32.69 million 1.8% of revenue
  • Free cash flow Derived USD 57.62 million 3.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Net loss: net income was −2.6% of revenue.
  • 1998 94%
  • 1999 93%
  • 2000 93%
  • 2001 94%
  • 2002 94%
  • 2003 Net loss: net income was −3.6% of revenue.
  • 2004 Net loss: net income was −2.3% of revenue.
  • 2005 92%
  • 2006 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-04-01 – 1997-03-311023565000 1008740000 Derived 14825000 41381000 Derived -26556000 -10400000 Derived
Source
1998 1997-04-01 – 1998-03-311050005000 983238000 Derived 66767000 51007000 Derived 15760000 29338000 Derived
Source
1999 1998-04-01 – 1999-03-31915811000 848602000 Derived 67209000 42716000 Derived 24493000 27078000 Derived
Source
2000 1999-04-01 – 2000-03-31938252000 870861000 Derived 67391000 43404000 Derived 23987000 23459000 Derived
Source
2001 2000-04-01 – 2001-03-311059681000 995805000 Derived 63876000 46078000 Derived 17798000 23551000 Derived
Source
2002 2001-04-01 – 2002-03-31895058000 844785000 Derived 50273000 44919000 Derived 5354000 -9987000 Derived
Source
2003 2002-04-01 – 2003-03-31919927000 868812000 Derived 51115000 83986000 Derived -32871000 15950000 Derived
Source
2004 2003-04-01 – 2004-03-311040367000 970875000 Derived 69492000 93054000 Derived -23562000 19086000 Derived
Source
2005 2004-04-01 – 2005-03-311608890000 1474189000 Derived 134701000 37198000 Derived 97503000 52642000 Derived
Source
2006 2005-04-01 – 2006-03-311789776000 1611144000 Derived 178632000 102332000 Derived 76300000 57616000 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 1.8B 2006
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.1.9B1.4B966.5M483.2M0.0199720022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue1023565000
1998Revenue1050005000
1999Revenue915811000
2000Revenue938252000
2001Revenue1059681000
2002Revenue895058000
2003Revenue919927000
2004Revenue1040367000
2005Revenue1608890000
2006Revenue1789776000

Revenue growth

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

11.2% 2006
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.60%40%20%-1%-21%199720022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over year-0.2%
1998Year over year2.6%
1999Year over year-12.8%
2000Year over year2.5%
2001Year over year12.9%
2002Year over year-15.5%
2003Year over year2.8%
2004Year over year13.1%
2005Year over year54.6%
2006Year over year11.2%

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 10% 2006
Net margin 4.3% 2006
Free cash flow margin 3.2% 2006
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.11.1%7.1%3.2%-0.7%-4.7%199720022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin1.4%
1998Operating margin6.4%
1999Operating margin7.3%
2000Operating margin7.2%
2001Operating margin6%
2002Operating margin5.6%
2003Operating margin5.6%
2004Operating margin6.7%
2005Operating margin8.4%
2006Operating margin10%
1997Net margin-2.6%
1998Net margin1.5%
1999Net margin2.7%
2000Net margin2.6%
2001Net margin1.7%
2002Net margin0.6%
2003Net margin-3.6%
2004Net margin-2.3%
2005Net margin6.1%
2006Net margin4.3%
1997Free cash flow margin-1%
1998Free cash flow margin2.8%
1999Free cash flow margin3%
2000Free cash flow margin2.5%
2001Free cash flow margin2.2%
2002Free cash flow margin-1.1%
2003Free cash flow margin1.7%
2004Free cash flow margin1.8%
2005Free cash flow margin3.3%
2006Free cash flow margin3.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 90.3M 2006
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.98.0M70.1M42.2M14.3M-13.7M199720022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-5951000
1998Operating cash flow36602000
1999Operating cash flow36035000
2000Operating cash flow32984000
2001Operating cash flow38026000
2002Operating cash flow14544000
2003Operating cash flow31285000
2004Operating cash flow29616000
2005Operating cash flow75617000
2006Operating cash flow90303000

Free cash flow

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

USD 57.6M 2006
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.63.1M43.3M23.6M3.9M-15.8M199720022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-10400000
1998Free cash flow29338000
1999Free cash flow27078000
2000Free cash flow23459000
2001Free cash flow23551000
2002Free cash flow-9987000
2003Free cash flow15950000
2004Free cash flow19086000
2005Free cash flow52642000
2006Free cash flow57616000

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.

99.6% 1997
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.108%81%54%27%0%19972002-03-312006-03-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets99.6%
1998-03-31Liabilities / assetsNot reported
1999-03-31Liabilities / assetsNot reported
2000-03-31Liabilities / assetsNot reported
2001-03-31Liabilities / assetsNot reported
2002-03-31Liabilities / assetsNot reported
2003-03-31Liabilities / assetsNot reported
2004-03-31Liabilities / assetsNot reported
2005-03-31Liabilities / assetsNot reported
2006-03-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.84× 2006
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.2.38×1.79×1.19×0.60×0.00×199720022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities2.2×
1998Current assets / current liabilities2.03×
1999Current assets / current liabilities2.11×
2000Current assets / current liabilities1.94×
2001Current assets / current liabilities1.78×
2002Current assets / current liabilities2.05×
2003Current assets / current liabilities1.8×
2004Current assets / current liabilities1.58×
2005Current assets / current liabilities1.61×
2006Current assets / current liabilities1.84×

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
1997 1996-04-01 – 1997-03-31
−USD 26.56 million
Exact value

Exact value: -26556000 USD

1996-04-01 – 1997-03-31: -26556000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.95 million
Exact value

Exact value: -5951000 USD

1996-04-01 – 1997-03-31: -5951000 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 4.45 million
Exact value

Exact value: 4449000 USD

1996-04-01 – 1997-03-31: 4449000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.4 million
Calculation and evidence

-5951000 − 4449000 USD

Exact free cash flow: -10400000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
USD 15.76 million
Exact value

Exact value: 15760000 USD

1997-04-01 – 1998-03-31: 15760000 USD Inspect Net Income Open source
Share or cite

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

USD 36.6 million
Exact value

Exact value: 36602000 USD

1997-04-01 – 1998-03-31: 36602000 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 7.26 million
Exact value

Exact value: 7264000 USD

1997-04-01 – 1998-03-31: 7264000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29.34 million
Calculation and evidence

36602000 − 7264000 USD

Exact free cash flow: 29338000 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
USD 24.49 million
Exact value

Exact value: 24493000 USD

1998-04-01 – 1999-03-31: 24493000 USD Inspect Net Income Open source
Share or cite

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

USD 36.04 million
Exact value

Exact value: 36035000 USD

1998-04-01 – 1999-03-31: 36035000 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 8.96 million
Exact value

Exact value: 8957000 USD

1998-04-01 – 1999-03-31: 8957000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.08 million
Calculation and evidence

36035000 − 8957000 USD

Exact free cash flow: 27078000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
USD 23.99 million
Exact value

Exact value: 23987000 USD

1999-04-01 – 2000-03-31: 23987000 USD Inspect Net Income Open source
Share or cite

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

USD 32.98 million
Exact value

Exact value: 32984000 USD

1999-04-01 – 2000-03-31: 32984000 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 9.53 million
Exact value

Exact value: 9525000 USD

1999-04-01 – 2000-03-31: 9525000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.46 million
Calculation and evidence

32984000 − 9525000 USD

Exact free cash flow: 23459000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
USD 17.8 million
Exact value

Exact value: 17798000 USD

2000-04-01 – 2001-03-31: 17798000 USD Inspect Net Income Open source
Share or cite

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

USD 38.03 million
Exact value

Exact value: 38026000 USD

2000-04-01 – 2001-03-31: 38026000 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 14.48 million
Exact value

Exact value: 14475000 USD

2000-04-01 – 2001-03-31: 14475000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.55 million
Calculation and evidence

38026000 − 14475000 USD

Exact free cash flow: 23551000 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
USD 5.35 million
Exact value

Exact value: 5354000 USD

2001-04-01 – 2002-03-31: 5354000 USD Inspect Net Income Open source
Share or cite

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

USD 14.54 million
Exact value

Exact value: 14544000 USD

2001-04-01 – 2002-03-31: 14544000 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 24.53 million
Exact value

Exact value: 24531000 USD

2001-04-01 – 2002-03-31: 24531000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.99 million
Calculation and evidence

14544000 − 24531000 USD

Exact free cash flow: -9987000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 32.87 million
Exact value

Exact value: -32871000 USD

2002-04-01 – 2003-03-31: -32871000 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: 31285000 USD

2002-04-01 – 2003-03-31: 31285000 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 15.34 million
Exact value

Exact value: 15335000 USD

2002-04-01 – 2003-03-31: 15335000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.95 million
Calculation and evidence

31285000 − 15335000 USD

Exact free cash flow: 15950000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 23.56 million
Exact value

Exact value: -23562000 USD

2003-04-01 – 2004-03-31: -23562000 USD Inspect Net Income Open source
Share or cite

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

USD 29.62 million
Exact value

Exact value: 29616000 USD

2003-04-01 – 2004-03-31: 29616000 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 10.53 million
Exact value

Exact value: 10530000 USD

2003-04-01 – 2004-03-31: 10530000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.09 million
Calculation and evidence

29616000 − 10530000 USD

Exact free cash flow: 19086000 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
USD 97.5 million
Exact value

Exact value: 97503000 USD

2004-04-01 – 2005-03-31: 97503000 USD Inspect Net Income Open source
Share or cite

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

USD 75.62 million
Exact value

Exact value: 75617000 USD

2004-04-01 – 2005-03-31: 75617000 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 22.98 million
Exact value

Exact value: 22975000 USD

2004-04-01 – 2005-03-31: 22975000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 52.64 million
Calculation and evidence

75617000 − 22975000 USD

Exact free cash flow: 52642000 USD

Share or cite

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

2006 2005-04-01 – 2006-03-31
USD 76.3 million
Exact value

Exact value: 76300000 USD

2005-04-01 – 2006-03-31: 76300000 USD Inspect Net Income Open source
Share or cite

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

USD 90.3 million
Exact value

Exact value: 90303000 USD

2005-04-01 – 2006-03-31: 90303000 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 32.69 million
Exact value

Exact value: 32687000 USD

2005-04-01 – 2006-03-31: 32687000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.62 million
Calculation and evidence

90303000 − 32687000 USD

Exact free cash flow: 57616000 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.

45 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000054003, 54003, edgar:54003