MOLEX INC

EDGAR

96 filing records in this dataset, filed from 1994-02-11 to 2013-10-24. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

936 million USD

2014 Q1 · USD

Exact inputs and evidence

Operating margin

13.15%

2014 Q1 · %

Exact inputs and evidence
  • Operating Income: 123122000 USD Source
  • Revenue: 936367000 USD Source

Operating cash flow

98.9 million USD

2014 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 98851000 USD Source
Cash and cash equivalents
665 million USD Source
Exact value

665156000 USD

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

315403000 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

3.64 billion USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 967735000 USD · 2012-10-01 – 2012-12-31 Source
  • Revenue: 852858000 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 882933000 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 936367000 USD · 2013-07-01 – 2013-09-30 Source

Net income

256 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: 70394000 USD · 2012-10-01 – 2012-12-31 Source
  • Net income: 44767000 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: 57148000 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: 84079000 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

314 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: 254577000 USD · 2012-07-01 – 2012-12-31 Source
  • Operating cash flow: 167404000 USD · 2012-07-01 – 2012-09-30 Source
  • Operating cash flow: 234490000 USD · 2012-07-01 – 2013-03-31 Source
  • Operating cash flow: 254577000 USD · 2012-07-01 – 2012-12-31 Source
  • Operating cash flow: 382552000 USD · 2012-07-01 – 2013-06-30 Source
  • Operating cash flow: 234490000 USD · 2012-07-01 – 2013-03-31 Source
  • Operating cash flow: 98851000 USD · 2013-07-01 – 2013-09-30 Source

Capital expenditure

234 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Capital expenditure: 132728000 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 71192000 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 196915000 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 132728000 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 262246000 USD · 2010-07-01 – 2011-06-30 Source
  • Capital expenditure: 196915000 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 42804000 USD · 2011-07-01 – 2011-09-30 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: 2013-10-24.

Financial data available through: 2013-06-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2013-06-30
  • Operating income: 11 of 11 periods available· newest 2013-06-30
  • Net income: 11 of 11 periods available· newest 2013-06-30
  • Operating cash flow: 11 of 11 periods available· newest 2013-06-30
  • Capital expenditure: 9 of 11 periods available· newest 2011-06-30
  • Total assets: 11 of 11 periods available· newest 2013-06-30
  • Total liabilities: 10 of 11 periods available· newest 2013-06-30
  • Current assets: 11 of 11 periods available· newest 2013-06-30
  • Current liabilities: 11 of 11 periods available· newest 2013-06-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2013-06-30
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2013-06-30
  • 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

    +3.8%

    Prior period

    USD 3.49 billion

    –

    Current period

    USD 3.62 billion

    –

    Exact inputs and evidence

    3620447000 − 3489189000 = 131258000 USD

    3489189000 USD · 2011-07-01 – 2012-06-30

    Inspect prior input Prior source

    3620447000 USD · 2012-07-01 – 2013-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -13.4%

    Prior period

    USD 281.38 million

    –

    Current period

    USD 243.62 million

    –

    Exact inputs and evidence

    243623000 − 281377000 = -37754000 USD

    281377000 USD · 2011-07-01 – 2012-06-30

    Inspect prior input Prior source

    243623000 USD · 2012-07-01 – 2013-06-30

    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

    -33.3%

    Prior period

    USD 573.72 million

    –

    Current period

    USD 382.55 million

    –

    Exact inputs and evidence

    382552000 − 573719000 = -191167000 USD

    573719000 USD · 2011-07-01 – 2012-06-30

    Inspect prior input Prior source

    382552000 USD · 2012-07-01 – 2013-06-30

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2013 2012-07-01 – 2013-06-30

  • Revenue USD 3.62 billion 100% of revenue
  • Cost of revenue USD 2.56 billion 71% of revenue
  • Operating expenses USD 710.98 million 20% of revenue
  • Operating income USD 352.13 million 9.7% of revenue
  • Tax, interest and other Derived USD 108.51 million 3% of revenue
  • Net income USD 243.62 million 6.7% of revenue

Cash

  • Operating cash flow USD 382.55 million 11% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 91%
  • 2005 92%
  • 2006 89%
  • 2007 90%
  • 2008 91%
  • 2009 Operating loss: operating costs were 114% of revenue.
  • 2010 95%
  • 2011 88%
  • 2012 89%
  • 2013 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-07-01 – 2004-06-302249018000 2035556000 Derived 213462000 45366000 Derived 168096000 102307000 Derived
Source
2005 2004-07-01 – 2005-06-302554458000 2351194000 Derived 203264000 53148000 Derived 150116000 199940000 Derived
Source
2006 2005-07-01 – 2006-06-302861289000 2551545000 Derived 309744000 73653000 Derived 236091000 167073000 Derived
Source
2007 2006-07-01 – 2007-06-303265874000 2944324000 Derived 321550000 80782000 Derived 240768000 154573000 Derived
Source
2008 2007-07-01 – 2008-06-303328347000 3015114000 Derived 313233000 97513000 Derived 215720000 244508000 Derived
Source
2009 2008-07-01 – 2009-06-302581841000 2930722000 Derived -348881000 -26845000 Derived -322036000 191955000 Derived
Source
2010 2009-07-01 – 2010-06-303007207000 2869405000 Derived 137802000 60872000 Derived 76930000 21102000 Derived
Source
2011 2010-07-01 – 2011-06-303587334000 3157135000 Derived 430199000 131391000 Derived 298808000 203905000 Derived
Source
2012 2011-07-01 – 2012-06-303489189000 3089717000 Derived 399472000 118095000 Derived 281377000 Unavailable
Source
2013 2012-07-01 – 2013-06-303620447000 3268313000 Derived 352134000 108511000 Derived 243623000 Unavailable
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 3.6B 2013
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.3.9B2.9B2.0B977.5M0.0200420092013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue2249018000
2005Revenue2554458000
2006Revenue2861289000
2007Revenue3265874000
2008Revenue3328347000
2009Revenue2581841000
2010Revenue3007207000
2011Revenue3587334000
2012Revenue3489189000
2013Revenue3620447000

Revenue growth

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

3.8% 2013
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.26%13%-0%-13%-26%200420092013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over year22%
2005Year over year13.6%
2006Year over year12%
2007Year over year14.1%
2008Year over year1.9%
2009Year over year-22.4%
2010Year over year16.5%
2011Year over year19.3%
2012Year over year-2.7%
2013Year over year3.8%

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 9.7% 2013
Net margin 6.7% 2013
Free cash flow margin 5.7% 2011
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.14.0%6.6%-0.8%-8.2%-15.6%200420092013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin9.5%
2005Operating margin8%
2006Operating margin10.8%
2007Operating margin9.8%
2008Operating margin9.4%
2009Operating margin-13.5%
2010Operating margin4.6%
2011Operating margin12%
2012Operating margin11.4%
2013Operating margin9.7%
2004Net margin7.5%
2005Net margin5.9%
2006Net margin8.3%
2007Net margin7.4%
2008Net margin6.5%
2009Net margin-12.5%
2010Net margin2.6%
2011Net margin8.3%
2012Net margin8.1%
2013Net margin6.7%
2004Free cash flow margin4.5%
2005Free cash flow margin7.8%
2006Free cash flow margin5.8%
2007Free cash flow margin4.7%
2008Free cash flow margin7.3%
2009Free cash flow margin7.4%
2010Free cash flow margin0.7%
2011Free cash flow margin5.7%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 382.6M 2013
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.619.6M464.7M309.8M154.9M0.0200420092013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow292031000
2005Operating cash flow430835000
2006Operating cash flow443856000
2007Operating cash flow451434000
2008Operating cash flow479134000
2009Operating cash flow369898000
2010Operating cash flow250579000
2011Operating cash flow466151000
2012Operating cash flow573719000
2013Operating cash flow382552000

Free cash flow

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

USD 203.9M 2011
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.264.1M198.1M132.0M66.0M0.0200420092013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow102307000
2005Free cash flow199940000
2006Free cash flow167073000
2007Free cash flow154573000
2008Free cash flow244508000
2009Free cash flow191955000
2010Free cash flow21102000
2011Free cash flow203905000
2012Free cash flowUnavailable
2013Free cash flowUnavailable

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.

29.7% 2013
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.42%31%21%10%0%200420092013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets19.7%
2005Liabilities / assets20.5%
2006Liabilities / assets23.3%
2007Liabilities / assets23.9%
2008Liabilities / assets25.6%
2009Liabilities / assets34.9%
2010Liabilities / assets38.7%
2011Liabilities / assets34.2%
2012Liabilities / assets32.5%
2013Liabilities / assets29.7%

Current assets to current liabilities

Current assets divided by current liabilities.

3.1× 2013
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.3.35×2.51×1.67×0.84×0.00×200420092013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities2.73×
2005Current assets / current liabilities2.93×
2006Current assets / current liabilities2.6×
2007Current assets / current liabilities3×
2008Current assets / current liabilities2.75×
2009Current assets / current liabilities1.7×
2010Current assets / current liabilities1.95×
2011Current assets / current liabilities2.33×
2012Current assets / current liabilities2.33×
2013Current assets / current liabilities3.1×

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
2004 2003-07-01 – 2004-06-30
USD 168.1 million
Exact value

Exact value: 168096000 USD

2003-07-01 – 2004-06-30: 168096000 USD Inspect Net Income Open source
Share or cite

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

USD 292.03 million
Exact value

Exact value: 292031000 USD

2003-07-01 – 2004-06-30: 292031000 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 189.72 million
Exact value

Exact value: 189724000 USD

2003-07-01 – 2004-06-30: 189724000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 102.31 million
Calculation and evidence

292031000 − 189724000 USD

Exact free cash flow: 102307000 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
USD 150.12 million
Exact value

Exact value: 150116000 USD

2004-07-01 – 2005-06-30: 150116000 USD Inspect Net Income Open source
Share or cite

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

USD 430.84 million
Exact value

Exact value: 430835000 USD

2004-07-01 – 2005-06-30: 430835000 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 230.9 million
Exact value

Exact value: 230895000 USD

2004-07-01 – 2005-06-30: 230895000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 199.94 million
Calculation and evidence

430835000 − 230895000 USD

Exact free cash flow: 199940000 USD

Share or cite

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

2006 2005-07-01 – 2006-06-30
USD 236.09 million
Exact value

Exact value: 236091000 USD

2005-07-01 – 2006-06-30: 236091000 USD Inspect Net Income Open source
Share or cite

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

USD 443.86 million
Exact value

Exact value: 443856000 USD

2005-07-01 – 2006-06-30: 443856000 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 276.78 million
Exact value

Exact value: 276783000 USD

2005-07-01 – 2006-06-30: 276783000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 167.07 million
Calculation and evidence

443856000 − 276783000 USD

Exact free cash flow: 167073000 USD

Share or cite

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

2007 2006-07-01 – 2007-06-30
USD 240.77 million
Exact value

Exact value: 240768000 USD

2006-07-01 – 2007-06-30: 240768000 USD Inspect Net Income Open source
Share or cite

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

USD 451.43 million
Exact value

Exact value: 451434000 USD

2006-07-01 – 2007-06-30: 451434000 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 296.86 million
Exact value

Exact value: 296861000 USD

2006-07-01 – 2007-06-30: 296861000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 154.57 million
Calculation and evidence

451434000 − 296861000 USD

Exact free cash flow: 154573000 USD

Share or cite

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

2008 2007-07-01 – 2008-06-30
USD 215.72 million
Exact value

Exact value: 215720000 USD

2007-07-01 – 2008-06-30: 215720000 USD Inspect Net Income Open source
Share or cite

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

USD 479.13 million
Exact value

Exact value: 479134000 USD

2007-07-01 – 2008-06-30: 479134000 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 234.63 million
Exact value

Exact value: 234626000 USD

2007-07-01 – 2008-06-30: 234626000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 244.51 million
Calculation and evidence

479134000 − 234626000 USD

Exact free cash flow: 244508000 USD

Share or cite

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

2009 2008-07-01 – 2009-06-30
−USD 322.04 million
Exact value

Exact value: -322036000 USD

2008-07-01 – 2009-06-30: -322036000 USD Inspect Net Income Open source
Share or cite

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

USD 369.9 million
Exact value

Exact value: 369898000 USD

2008-07-01 – 2009-06-30: 369898000 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 177.94 million
Exact value

Exact value: 177943000 USD

2008-07-01 – 2009-06-30: 177943000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 191.96 million
Calculation and evidence

369898000 − 177943000 USD

Exact free cash flow: 191955000 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
USD 76.93 million
Exact value

Exact value: 76930000 USD

2009-07-01 – 2010-06-30: 76930000 USD Inspect Net Income Open source
Share or cite

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

USD 250.58 million
Exact value

Exact value: 250579000 USD

2009-07-01 – 2010-06-30: 250579000 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 229.48 million
Exact value

Exact value: 229477000 USD

2009-07-01 – 2010-06-30: 229477000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.1 million
Calculation and evidence

250579000 − 229477000 USD

Exact free cash flow: 21102000 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
USD 298.81 million
Exact value

Exact value: 298808000 USD

2010-07-01 – 2011-06-30: 298808000 USD Inspect Net Income Open source
Share or cite

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

USD 466.15 million
Exact value

Exact value: 466151000 USD

2010-07-01 – 2011-06-30: 466151000 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 262.25 million
Exact value

Exact value: 262246000 USD

2010-07-01 – 2011-06-30: 262246000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 203.91 million
Calculation and evidence

466151000 − 262246000 USD

Exact free cash flow: 203905000 USD

Share or cite

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

2012 2011-07-01 – 2012-06-30
USD 281.38 million
Exact value

Exact value: 281377000 USD

2011-07-01 – 2012-06-30: 281377000 USD Inspect Net Income Open source
Share or cite

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

USD 573.72 million
Exact value

Exact value: 573719000 USD

2011-07-01 – 2012-06-30: 573719000 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.

2013 2012-07-01 – 2013-06-30
USD 243.62 million
Exact value

Exact value: 243623000 USD

2012-07-01 – 2013-06-30: 243623000 USD Inspect Net Income Open source
Share or cite

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

USD 382.55 million
Exact value

Exact value: 382552000 USD

2012-07-01 – 2013-06-30: 382552000 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.

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.

96 filings · 1,756 latest values · 1,756 originally reported values

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

Identifiers: 0000067472, 67472, MOLX, edgar:67472

Also known as MOLEX INC