LILLY INDUSTRIES INC

EDGAR

29 filing records in this dataset, filed from 1994-04-14 to 2000-10-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

171 million USD

2000-08-31 · USD

Exact inputs and evidence

Operating margin

11.02%

2000-08-31 · %

Exact inputs and evidence
  • Operating Income: 18868000 USD Source
  • Revenue: 171209000 USD Source

Operating cash flow

5.01 million USD

2000-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16791000 USD Source
  • Operating Cash Flow: 11784000 USD Source

Free cash flow

1.88 million USD

2000-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16791000 USD Source
  • Operating Cash Flow: 11784000 USD Source
  • Capital Expenditure: 17787000 USD Source
  • Capital Expenditure: 14656000 USD Source
Cash and cash equivalents
3.77 million USD Source
Exact value

3769000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

678 million USD

1999-09-01 – 2000-08-31

Exact inputs and evidence
  • Revenue: 656201000 USD · 1998-12-01 – 1999-11-30 Source
  • Revenue: 486966000 USD · 1998-12-01 – 1999-08-31 Source
  • Revenue: 161051000 USD · 1999-12-01 – 2000-02-29 Source
  • Revenue: 176373000 USD · 2000-03-01 – 2000-05-31 Source
  • Revenue: 171209000 USD · 2000-06-01 – 2000-08-31 Source

Net income

32.1 million USD

1999-09-01 – 2000-08-31

Exact inputs and evidence
  • Net income: 33321000 USD · 1998-12-01 – 1999-11-30 Source
  • Net income: 23888000 USD · 1998-12-01 – 1999-08-31 Source
  • Net income: 4548000 USD · 1999-12-01 – 2000-02-29 Source
  • Net income: 9086000 USD · 2000-03-01 – 2000-05-31 Source
  • Net income: 9074000 USD · 2000-06-01 – 2000-08-31 Source

Operating cash flow

35.9 million USD

1999-09-01 – 2000-08-31

Exact inputs and evidence
  • Operating cash flow: 38738000 USD · 1998-12-01 – 1999-11-30 Source
  • Operating cash flow: 19641000 USD · 1998-12-01 – 1999-08-31 Source
  • Operating cash flow: -3751000 USD · 1999-12-01 – 2000-02-29 Source
  • Operating cash flow: 11784000 USD · 1999-12-01 – 2000-05-31 Source
  • Operating cash flow: -3751000 USD · 1999-12-01 – 2000-02-29 Source
  • Operating cash flow: 16791000 USD · 1999-12-01 – 2000-08-31 Source
  • Operating cash flow: 11784000 USD · 1999-12-01 – 2000-05-31 Source

Capital expenditure

32.4 million USD

1999-09-01 – 2000-08-31

Exact inputs and evidence
  • Capital expenditure: 41472000 USD · 1998-12-01 – 1999-11-30 Source
  • Capital expenditure: 26875000 USD · 1998-12-01 – 1999-08-31 Source
  • Capital expenditure: 8834000 USD · 1999-12-01 – 2000-02-29 Source
  • Capital expenditure: 14656000 USD · 1999-12-01 – 2000-05-31 Source
  • Capital expenditure: 8834000 USD · 1999-12-01 – 2000-02-29 Source
  • Capital expenditure: 17787000 USD · 1999-12-01 – 2000-08-31 Source
  • Capital expenditure: 14656000 USD · 1999-12-01 – 2000-05-31 Source

Free cash flow

3.5 million USD

1999-09-01 – 2000-08-31

Exact inputs and evidence
  • Operating cash flow: 38738000 USD · 1998-12-01 – 1999-11-30 Source
  • Operating cash flow: 19641000 USD · 1998-12-01 – 1999-08-31 Source
  • Operating cash flow: -3751000 USD · 1999-12-01 – 2000-02-29 Source
  • Operating cash flow: 11784000 USD · 1999-12-01 – 2000-05-31 Source
  • Operating cash flow: -3751000 USD · 1999-12-01 – 2000-02-29 Source
  • Operating cash flow: 16791000 USD · 1999-12-01 – 2000-08-31 Source
  • Operating cash flow: 11784000 USD · 1999-12-01 – 2000-05-31 Source
  • Capital expenditure: 41472000 USD · 1998-12-01 – 1999-11-30 Source
  • Capital expenditure: 26875000 USD · 1998-12-01 – 1999-08-31 Source
  • Capital expenditure: 8834000 USD · 1999-12-01 – 2000-02-29 Source
  • Capital expenditure: 14656000 USD · 1999-12-01 – 2000-05-31 Source
  • Capital expenditure: 8834000 USD · 1999-12-01 – 2000-02-29 Source
  • Capital expenditure: 17787000 USD · 1999-12-01 – 2000-08-31 Source
  • Capital expenditure: 14656000 USD · 1999-12-01 – 2000-05-31 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: 2000-10-13.

Financial data available through: 1999-11-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 1999-11-30
  • Operating income: 8 of 11 periods available· newest 1999-11-30
  • Net income: 8 of 11 periods available· newest 1999-11-30
  • Operating cash flow: 8 of 11 periods available· newest 1999-11-30
  • Capital expenditure: 8 of 11 periods available· newest 1999-11-30
  • Total assets: 7 of 11 periods available· newest 1999-11-30
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 1999-11-30
  • Current liabilities: 7 of 11 periods available· newest 1999-11-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 1999-11-30
  • 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

    +6%

    Prior period

    USD 619 million

    –

    Current period

    USD 656.2 million

    –

    Exact inputs and evidence

    656201000 − 619002000 = 37199000 USD

    619002000 USD · 1997-12-01 – 1998-11-30

    Inspect prior input Prior source

    656201000 USD · 1998-12-01 – 1999-11-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +5.5%

    Prior period

    USD 31.58 million

    –

    Current period

    USD 33.32 million

    –

    Exact inputs and evidence

    33321000 − 31579000 = 1742000 USD

    31579000 USD · 1997-12-01 – 1998-11-30

    Inspect prior input Prior source

    33321000 USD · 1998-12-01 – 1999-11-30

    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

    -29.8%

    Prior period

    USD 55.22 million

    –

    Current period

    USD 38.74 million

    –

    Exact inputs and evidence

    38738000 − 55219000 = -16481000 USD

    55219000 USD · 1997-12-01 – 1998-11-30

    Inspect prior input Prior source

    38738000 USD · 1998-12-01 – 1999-11-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +143.7%

    Prior period

    USD 17.02 million

    –

    Current period

    USD 41.47 million

    –

    Exact inputs and evidence

    41472000 − 17015000 = 24457000 USD

    17015000 USD · 1997-12-01 – 1998-11-30

    Inspect prior input Prior source

    41472000 USD · 1998-12-01 – 1999-11-30

    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.

1999 1998-12-01 – 1999-11-30

  • Revenue USD 656.2 million 100% of revenue
  • Cost of revenue USD 401.29 million 61% of revenue
  • Operating expenses USD 182.02 million 28% of revenue
  • Operating income USD 72.9 million 11% of revenue
  • Tax, interest and other Derived USD 39.58 million 6% of revenue
  • Net income USD 33.32 million 5.1% of revenue

Cash

  • Operating cash flow USD 38.74 million 5.9% of revenue
  • Capital expenditure USD 41.47 million 6.3% of revenue
  • Free cash flow Derived −USD 2.73 million −0.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 90%
  • 1993 90%
  • 1994 87%
  • 1995 89%
  • 1996 91%
  • 1997 88%
  • 1998 88%
  • 1999 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-12-01 – 1992-11-30236476000 213638000 Derived 22838000 10132000 Derived 12706000 18987000 Derived
Source
1993 1992-12-01 – 1993-11-30284325000 254755000 Derived 29570000 13415000 Derived 16155000 9830000 Derived
Source
1994 1993-12-01 – 1994-11-30331306000 289289000 Derived 42017000 18715000 Derived 23302000 32277000 Derived
Source
1995 1994-12-01 – 1995-11-30328345000 292957000 Derived 35388000 15124000 Derived 20264000 11604000 Derived
Source
1996 1995-12-01 – 1996-11-30508976000 461010000 Derived 47966000 29190000 Derived 18776000 18218000 Derived
Source
1997 1996-12-01 – 1997-11-30601296000 531162000 Derived 70134000 42039000 Derived 28095000 46627000 Derived
Source
1998 1997-12-01 – 1998-11-30619002000 546971000 Derived 72031000 40452000 Derived 31579000 38204000 Derived
Source
1999 1998-12-01 – 1999-11-30656201000 583301000 Derived 72900000 39579000 Derived 33321000 -2734000 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 656.2M 1999
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.708.7M531.5M354.3M177.2M0.0199219961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue236476000
1993Revenue284325000
1994Revenue331306000
1995Revenue328345000
1996Revenue508976000
1997Revenue601296000
1998Revenue619002000
1999Revenue656201000

Revenue growth

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

6% 1999
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.59%43%27%11%-5%199219961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year20.2%
1994Year over year16.5%
1995Year over year-0.9%
1996Year over year55%
1997Year over year18.1%
1998Year over year2.9%
1999Year over year6%

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 11.1% 1999
Net margin 5.1% 1999
Free cash flow margin -0.4% 1999
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.13.7%9.9%6.1%2.3%-1.5%199219961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin9.7%
1993Operating margin10.4%
1994Operating margin12.7%
1995Operating margin10.8%
1996Operating margin9.4%
1997Operating margin11.7%
1998Operating margin11.6%
1999Operating margin11.1%
1992Net margin5.4%
1993Net margin5.7%
1994Net margin7%
1995Net margin6.2%
1996Net margin3.7%
1997Net margin4.7%
1998Net margin5.1%
1999Net margin5.1%
1992Free cash flow margin8%
1993Free cash flow margin3.5%
1994Free cash flow margin9.7%
1995Free cash flow margin3.5%
1996Free cash flow margin3.6%
1997Free cash flow margin7.8%
1998Free cash flow margin6.2%
1999Free cash flow margin-0.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 38.7M 1999
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.64.0M48.0M32.0M16.0M0.0199219961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow22249000
1993Operating cash flow17428000
1994Operating cash flow38970000
1995Operating cash flow27203000
1996Operating cash flow37451000
1997Operating cash flow59300000
1998Operating cash flow55219000
1999Operating cash flow38738000

Free cash flow

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

USD -2.7M 1999
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.50.6M36.3M21.9M7.6M-6.7M199219961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow18987000
1993Free cash flow9830000
1994Free cash flow32277000
1995Free cash flow11604000
1996Free cash flow18218000
1997Free cash flow46627000
1998Free cash flow38204000
1999Free cash flow-2734000

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
1992-11-30Liabilities / assetsNot reportedNo source recorded
1993-11-30Liabilities / assetsNot reported
1994-11-30Liabilities / assetsNot reported
1995-11-30Liabilities / assetsNot reported
1996-11-30Liabilities / assetsNot reported
1997-11-30Liabilities / assetsNot reported
1998-11-30Liabilities / assetsNot reported
1999-11-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.43× 1999
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.2.05×1.54×1.03×0.51×0.00×1992-11-3019961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-11-30Current assets / current liabilitiesNot reportedNo source recorded
1993Current assets / current liabilities1.9×
1994Current assets / current liabilities1.81×
1995Current assets / current liabilities1.86×
1996Current assets / current liabilities1.47×
1997Current assets / current liabilities1.55×
1998Current assets / current liabilities1.49×
1999Current assets / current liabilities1.43×

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
1992 1991-12-01 – 1992-11-30
USD 12.71 million
Exact value

Exact value: 12706000 USD

1991-12-01 – 1992-11-30: 12706000 USD Inspect Net Income Open source
Share or cite

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

USD 22.25 million
Exact value

Exact value: 22249000 USD

1991-12-01 – 1992-11-30: 22249000 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 3.26 million
Exact value

Exact value: 3262000 USD

1991-12-01 – 1992-11-30: 3262000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.99 million
Calculation and evidence

22249000 − 3262000 USD

Exact free cash flow: 18987000 USD

Share or cite

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

1993 1992-12-01 – 1993-11-30
USD 16.16 million
Exact value

Exact value: 16155000 USD

1992-12-01 – 1993-11-30: 16155000 USD Inspect Net Income Open source
Share or cite

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

USD 17.43 million
Exact value

Exact value: 17428000 USD

1992-12-01 – 1993-11-30: 17428000 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 7.6 million
Exact value

Exact value: 7598000 USD

1992-12-01 – 1993-11-30: 7598000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.83 million
Calculation and evidence

17428000 − 7598000 USD

Exact free cash flow: 9830000 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 23.3 million
Exact value

Exact value: 23302000 USD

1993-12-01 – 1994-11-30: 23302000 USD Inspect Net Income Open source
Share or cite

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

USD 38.97 million
Exact value

Exact value: 38970000 USD

1993-12-01 – 1994-11-30: 38970000 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 6.69 million
Exact value

Exact value: 6693000 USD

1993-12-01 – 1994-11-30: 6693000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 32.28 million
Calculation and evidence

38970000 − 6693000 USD

Exact free cash flow: 32277000 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 20.26 million
Exact value

Exact value: 20264000 USD

1994-12-01 – 1995-11-30: 20264000 USD Inspect Net Income Open source
Share or cite

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

USD 27.2 million
Exact value

Exact value: 27203000 USD

1994-12-01 – 1995-11-30: 27203000 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 15.6 million
Exact value

Exact value: 15599000 USD

1994-12-01 – 1995-11-30: 15599000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.6 million
Calculation and evidence

27203000 − 15599000 USD

Exact free cash flow: 11604000 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 18.78 million
Exact value

Exact value: 18776000 USD

1995-12-01 – 1996-11-30: 18776000 USD Inspect Net Income Open source
Share or cite

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

USD 37.45 million
Exact value

Exact value: 37451000 USD

1995-12-01 – 1996-11-30: 37451000 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 19.23 million
Exact value

Exact value: 19233000 USD

1995-12-01 – 1996-11-30: 19233000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.22 million
Calculation and evidence

37451000 − 19233000 USD

Exact free cash flow: 18218000 USD

Share or cite

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

1997 1996-12-01 – 1997-11-30
USD 28.1 million
Exact value

Exact value: 28095000 USD

1996-12-01 – 1997-11-30: 28095000 USD Inspect Net Income Open source
Share or cite

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

USD 59.3 million
Exact value

Exact value: 59300000 USD

1996-12-01 – 1997-11-30: 59300000 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 12.67 million
Exact value

Exact value: 12673000 USD

1996-12-01 – 1997-11-30: 12673000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 46.63 million
Calculation and evidence

59300000 − 12673000 USD

Exact free cash flow: 46627000 USD

Share or cite

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

1998 1997-12-01 – 1998-11-30
USD 31.58 million
Exact value

Exact value: 31579000 USD

1997-12-01 – 1998-11-30: 31579000 USD Inspect Net Income Open source
Share or cite

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

USD 55.22 million
Exact value

Exact value: 55219000 USD

1997-12-01 – 1998-11-30: 55219000 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 17.02 million
Exact value

Exact value: 17015000 USD

1997-12-01 – 1998-11-30: 17015000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 38.2 million
Calculation and evidence

55219000 − 17015000 USD

Exact free cash flow: 38204000 USD

Share or cite

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

1999 1998-12-01 – 1999-11-30
USD 33.32 million
Exact value

Exact value: 33321000 USD

1998-12-01 – 1999-11-30: 33321000 USD Inspect Net Income Open source
Share or cite

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

USD 38.74 million
Exact value

Exact value: 38738000 USD

1998-12-01 – 1999-11-30: 38738000 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 41.47 million
Exact value

Exact value: 41472000 USD

1998-12-01 – 1999-11-30: 41472000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.73 million
Calculation and evidence

38738000 − 41472000 USD

Exact free cash flow: -2734000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000059479, 59479, edgar:59479