MARSHALL INDUSTRIES

EDGAR

24 filing records in this dataset, filed from 1994-01-11 to 1999-10-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

447 million USD

1999-08-31 · USD

Exact inputs and evidence

Operating margin

4.06%

1999-08-31 · %

Exact inputs and evidence
  • Operating Income: 18131000 USD Source
  • Revenue: 446937000 USD Source

Operating cash flow

4.27 million USD

1999-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4272000 USD Source

Free cash flow

3.42 million USD

1999-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4272000 USD Source
  • Capital Expenditure: 853000 USD Source
Cash and cash equivalents
2.83 million USD Source
Exact value

2831000 USD

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

3000000 USD

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

1.71 billion USD

1998-09-01 – 1999-08-31

Exact inputs and evidence
  • Revenue: 435470000 USD · 1998-09-01 – 1998-11-30 Source
  • Revenue: 393164000 USD · 1998-12-01 – 1999-02-28 Source
  • Revenue: 1722646000 USD · 1998-06-01 – 1999-05-31 Source
  • Revenue: 1289513000 USD · 1998-06-01 – 1999-02-28 Source
  • Revenue: 446937000 USD · 1999-06-01 – 1999-08-31 Source

Net income

2.88 million USD

1998-09-01 – 1999-08-31

Exact inputs and evidence
  • Net income: 5401000 USD · 1998-09-01 – 1998-11-30 Source
  • Net income: 2705000 USD · 1998-12-01 – 1999-02-28 Source
  • Net income: 2300000 USD · 1998-06-01 – 1999-05-31 Source
  • Net income: 15974000 USD · 1998-06-01 – 1999-02-28 Source
  • Net income: 8448000 USD · 1999-06-01 – 1999-08-31 Source

Operating cash flow

89.6 million USD

1998-09-01 – 1999-08-31

Exact inputs and evidence
  • Operating cash flow: 44838000 USD · 1998-06-01 – 1998-11-30 Source
  • Operating cash flow: -241000 USD · 1998-06-01 – 1998-08-31 Source
  • Operating cash flow: 71410000 USD · 1998-06-01 – 1999-02-28 Source
  • Operating cash flow: 44838000 USD · 1998-06-01 – 1998-11-30 Source
  • Operating cash flow: 85095000 USD · 1998-06-01 – 1999-05-31 Source
  • Operating cash flow: 71410000 USD · 1998-06-01 – 1999-02-28 Source
  • Operating cash flow: 4272000 USD · 1999-06-01 – 1999-08-31 Source

Capital expenditure

6.38 million USD

1998-09-01 – 1999-08-31

Exact inputs and evidence
  • Capital expenditure: 3950000 USD · 1998-06-01 – 1998-11-30 Source
  • Capital expenditure: 1911000 USD · 1998-06-01 – 1998-08-31 Source
  • Capital expenditure: 5233000 USD · 1998-06-01 – 1999-02-28 Source
  • Capital expenditure: 3950000 USD · 1998-06-01 – 1998-11-30 Source
  • Capital expenditure: 7441000 USD · 1998-06-01 – 1999-05-31 Source
  • Capital expenditure: 5233000 USD · 1998-06-01 – 1999-02-28 Source
  • Capital expenditure: 853000 USD · 1999-06-01 – 1999-08-31 Source

Free cash flow

83.2 million USD

1998-09-01 – 1999-08-31

Exact inputs and evidence
  • Operating cash flow: 44838000 USD · 1998-06-01 – 1998-11-30 Source
  • Operating cash flow: -241000 USD · 1998-06-01 – 1998-08-31 Source
  • Operating cash flow: 71410000 USD · 1998-06-01 – 1999-02-28 Source
  • Operating cash flow: 44838000 USD · 1998-06-01 – 1998-11-30 Source
  • Operating cash flow: 85095000 USD · 1998-06-01 – 1999-05-31 Source
  • Operating cash flow: 71410000 USD · 1998-06-01 – 1999-02-28 Source
  • Operating cash flow: 4272000 USD · 1999-06-01 – 1999-08-31 Source
  • Capital expenditure: 3950000 USD · 1998-06-01 – 1998-11-30 Source
  • Capital expenditure: 1911000 USD · 1998-06-01 – 1998-08-31 Source
  • Capital expenditure: 5233000 USD · 1998-06-01 – 1999-02-28 Source
  • Capital expenditure: 3950000 USD · 1998-06-01 – 1998-11-30 Source
  • Capital expenditure: 7441000 USD · 1998-06-01 – 1999-05-31 Source
  • Capital expenditure: 5233000 USD · 1998-06-01 – 1999-02-28 Source
  • Capital expenditure: 853000 USD · 1999-06-01 – 1999-08-31 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: 1999-10-15.

Financial data available through: 1999-05-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 1999-05-31
  • Operating income: 8 of 11 periods available· newest 1999-05-31
  • Net income: 8 of 11 periods available· newest 1999-05-31
  • Operating cash flow: 6 of 11 periods available· newest 1999-05-31
  • Capital expenditure: 4 of 11 periods available· newest 1999-05-31
  • Total assets: 7 of 11 periods available· newest 1999-05-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 1999-05-31
  • Current liabilities: 7 of 11 periods available· newest 1999-05-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 1999-05-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 1996-05-31
  • 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

    +17.9%

    Prior period

    USD 1.46 billion

    –

    Current period

    USD 1.72 billion

    –

    Exact inputs and evidence

    1722646000 − 1461363000 = 261283000 USD

    1461363000 USD · 1997-06-01 – 1998-05-31

    Inspect prior input Prior source

    1722646000 USD · 1998-06-01 – 1999-05-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -95.2%

    Prior period

    USD 47.96 million

    –

    Current period

    USD 2.3 million

    –

    Exact inputs and evidence

    2300000 − 47958000 = -45658000 USD

    47958000 USD · 1997-06-01 – 1998-05-31

    Inspect prior input Prior source

    2300000 USD · 1998-06-01 – 1999-05-31

    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

    +136.9%

    Prior period

    USD 35.93 million

    –

    Current period

    USD 85.1 million

    –

    Exact inputs and evidence

    85095000 − 35925000 = 49170000 USD

    35925000 USD · 1997-06-01 – 1998-05-31

    Inspect prior input Prior source

    85095000 USD · 1998-06-01 – 1999-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -39.1%

    Prior period

    USD 12.22 million

    –

    Current period

    USD 7.44 million

    –

    Exact inputs and evidence

    7441000 − 12216000 = -4775000 USD

    12216000 USD · 1997-06-01 – 1998-05-31

    Inspect prior input Prior source

    7441000 USD · 1998-06-01 – 1999-05-31

    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.

1999 1998-06-01 – 1999-05-31

  • Revenue USD 1.72 billion 100% of revenue
  • Operating costs Derived USD 1.66 billion 96% of revenue
  • Operating income USD 60.51 million 3.5% of revenue
  • Tax, interest and other Derived USD 58.21 million 3.4% of revenue
  • Net income USD 2.3 million 0.1% of revenue

Cash

  • Operating cash flow USD 85.1 million 4.9% of revenue
  • Capital expenditure USD 7.44 million 0.4% of revenue
  • Free cash flow Derived USD 77.65 million 4.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 94%
  • 1993 94%
  • 1994 93%
  • 1995 93%
  • 1996 93%
  • 1997 94%
  • 1998 95%
  • 1999 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-06-01 – 1992-05-31575223000 540626000 Derived 34597000 15304000 Derived 19293000 Unavailable
Source
1993 1992-06-01 – 1993-05-31652899000 611349000 Derived 41550000 17656000 Derived 23894000 Unavailable
Source
1994 1993-06-01 – 1994-05-31822548000 764341000 Derived 58207000 25036000 Derived 33171000 Unavailable
Source
1995 1994-06-01 – 1995-05-311009315000 937858000 Derived 71457000 31046000 Derived 40411000 Unavailable
Source
1996 1995-06-01 – 1996-05-311164812000 1078519000 Derived 86293000 36239000 Derived 50054000 19209000 Derived
Source
1997 1996-06-01 – 1997-05-311184604000 1117298000 Derived 67306000 27653000 Derived 39653000 -4692000 Derived
Source
1998 1997-06-01 – 1998-05-311461363000 1395582000 Derived 65781000 17823000 Derived 47958000 23709000 Derived
Source
1999 1998-06-01 – 1999-05-311722646000 1662135000 Derived 60511000 58211000 Derived 2300000 77654000 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 1.7B 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.1.9B1.4B930.2M465.1M0.0199219961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue575223000
1993Revenue652899000
1994Revenue822548000
1995Revenue1009315000
1996Revenue1164812000
1997Revenue1184604000
1998Revenue1461363000
1999Revenue1722646000

Revenue growth

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

17.9% 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.28.1%21.0%14.0%7.0%0.0%199219961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year13.5%
1994Year over year26%
1995Year over year22.7%
1996Year over year15.4%
1997Year over year1.7%
1998Year over year23.4%
1999Year over year17.9%

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 3.5% 1999
Net margin 0.1% 1999
Free cash flow margin 4.5% 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.8.0%5.8%3.5%1.2%-1.0%199219961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin6%
1993Operating margin6.4%
1994Operating margin7.1%
1995Operating margin7.1%
1996Operating margin7.4%
1997Operating margin5.7%
1998Operating margin4.5%
1999Operating margin3.5%
1992Net margin3.4%
1993Net margin3.7%
1994Net margin4%
1995Net margin4%
1996Net margin4.3%
1997Net margin3.3%
1998Net margin3.3%
1999Net margin0.1%
1992Free cash flow marginNot reported
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow margin1.6%
1997Free cash flow margin-0.4%
1998Free cash flow margin1.6%
1999Free cash flow margin4.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 85.1M 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.92.1M66.8M41.6M16.3M-9.0M199219961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flowNot reportedNo source recorded
1993Operating cash flowNot reportedNo source recorded
1994Operating cash flow21362000
1995Operating cash flow21410000
1996Operating cash flow24478000
1997Operating cash flow-1986000
1998Operating cash flow35925000
1999Operating cash flow85095000

Free cash flow

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

USD 77.7M 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.84.2M60.4M36.5M12.6M-11.3M199219961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flowUnavailableNo source recorded
1993Free cash flowUnavailableNo source recorded
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flow19209000
1997Free cash flow-4692000
1998Free cash flow23709000
1999Free cash flow77654000

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
1992-05-31Liabilities / assetsNot reportedNo source recorded
1993-05-31Liabilities / assetsNot reported
1994-05-31Liabilities / assetsNot reported
1995-05-31Liabilities / assetsNot reported
1996-05-31Liabilities / assetsNot reported
1997-05-31Liabilities / assetsNot reported
1998-05-31Liabilities / assetsNot reported
1999-05-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.75× 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.4.39×3.29×2.19×1.10×0.00×1992-05-3119961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-05-31Current assets / current liabilitiesNot reportedNo source recorded
1993Current assets / current liabilities4.06×
1994Current assets / current liabilities3.7×
1995Current assets / current liabilities3.71×
1996Current assets / current liabilities3.5×
1997Current assets / current liabilities3.4×
1998Current assets / current liabilities3.11×
1999Current assets / current liabilities2.75×

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 1991-06-01 – 1992-05-31
USD 19.29 million
Exact value

Exact value: 19293000 USD

1991-06-01 – 1992-05-31: 19293000 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.

1993 1992-06-01 – 1993-05-31
USD 23.89 million
Exact value

Exact value: 23894000 USD

1992-06-01 – 1993-05-31: 23894000 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.

1994 1993-06-01 – 1994-05-31
USD 33.17 million
Exact value

Exact value: 33171000 USD

1993-06-01 – 1994-05-31: 33171000 USD Inspect Net Income Open source
Share or cite

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

USD 21.36 million
Exact value

Exact value: 21362000 USD

1993-06-01 – 1994-05-31: 21362000 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1995 1994-06-01 – 1995-05-31
USD 40.41 million
Exact value

Exact value: 40411000 USD

1994-06-01 – 1995-05-31: 40411000 USD Inspect Net Income Open source
Share or cite

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

USD 21.41 million
Exact value

Exact value: 21410000 USD

1994-06-01 – 1995-05-31: 21410000 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1996 1995-06-01 – 1996-05-31
USD 50.05 million
Exact value

Exact value: 50054000 USD

1995-06-01 – 1996-05-31: 50054000 USD Inspect Net Income Open source
Share or cite

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

USD 24.48 million
Exact value

Exact value: 24478000 USD

1995-06-01 – 1996-05-31: 24478000 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 5.27 million
Exact value

Exact value: 5269000 USD

1995-06-01 – 1996-05-31: 5269000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.21 million
Calculation and evidence

24478000 − 5269000 USD

Exact free cash flow: 19209000 USD

Share or cite

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

1997 1996-06-01 – 1997-05-31
USD 39.65 million
Exact value

Exact value: 39653000 USD

1996-06-01 – 1997-05-31: 39653000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.99 million
Exact value

Exact value: -1986000 USD

1996-06-01 – 1997-05-31: -1986000 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 2.71 million
Exact value

Exact value: 2706000 USD

1996-06-01 – 1997-05-31: 2706000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.69 million
Calculation and evidence

-1986000 − 2706000 USD

Exact free cash flow: -4692000 USD

Share or cite

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

1998 1997-06-01 – 1998-05-31
USD 47.96 million
Exact value

Exact value: 47958000 USD

1997-06-01 – 1998-05-31: 47958000 USD Inspect Net Income Open source
Share or cite

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

USD 35.93 million
Exact value

Exact value: 35925000 USD

1997-06-01 – 1998-05-31: 35925000 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 12.22 million
Exact value

Exact value: 12216000 USD

1997-06-01 – 1998-05-31: 12216000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.71 million
Calculation and evidence

35925000 − 12216000 USD

Exact free cash flow: 23709000 USD

Share or cite

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

1999 1998-06-01 – 1999-05-31
USD 2.3 million
Exact value

Exact value: 2300000 USD

1998-06-01 – 1999-05-31: 2300000 USD Inspect Net Income Open source
Share or cite

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

USD 85.1 million
Exact value

Exact value: 85095000 USD

1998-06-01 – 1999-05-31: 85095000 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 7.44 million
Exact value

Exact value: 7441000 USD

1998-06-01 – 1999-05-31: 7441000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 77.65 million
Calculation and evidence

85095000 − 7441000 USD

Exact free cash flow: 77654000 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000062765, 62765, edgar:62765