WALLACE INTEGRATED GRAPHICS INC

EDGAR

16 filing records in this dataset, filed from 1994-09-14 to 1997-12-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

123 million USD

1997-10-31 · USD

Exact inputs and evidence

Net margin

-3.47%

1997-10-31 · %

Exact inputs and evidence
  • Net Income: -4277332 USD Source
  • Revenue: 123341900 USD Source

Operating cash flow

-723 thousand USD

1997-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2466946 USD Source
  • Operating Cash Flow: 3189606 USD Source

Free cash flow

-13.6 million USD

1997-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2466946 USD Source
  • Operating Cash Flow: 3189606 USD Source
  • Capital Expenditure: 27056413 USD Source
  • Capital Expenditure: 14149845 USD Source
Cash and cash equivalents
22.5 million USD Source
Exact value

22518064 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

460 million USD

1996-11-01 – 1997-10-31

Exact inputs and evidence
  • Revenue: 437107260 USD · 1996-02-01 – 1997-01-31 Source
  • Revenue: 326263997 USD · 1996-02-01 – 1996-10-31 Source
  • Revenue: 115245807 USD · 1997-02-01 – 1997-04-30 Source
  • Revenue: 110324269 USD · 1997-05-01 – 1997-07-31 Source
  • Revenue: 123341900 USD · 1997-08-01 – 1997-10-31 Source

Net income

6.36 million USD

1996-11-01 – 1997-10-31

Exact inputs and evidence
  • Net income: 7280667 USD · 1996-02-01 – 1997-01-31 Source
  • Net income: 3470089 USD · 1996-02-01 – 1996-10-31 Source
  • Net income: 3953064 USD · 1997-02-01 – 1997-04-30 Source
  • Net income: 2872447 USD · 1997-05-01 – 1997-07-31 Source
  • Net income: -4277332 USD · 1997-08-01 – 1997-10-31 Source

Operating cash flow

16.7 million USD

1996-11-01 – 1997-10-31

Exact inputs and evidence
  • Operating cash flow: 24135210 USD · 1996-02-01 – 1997-01-31 Source
  • Operating cash flow: 9856127 USD · 1996-02-01 – 1996-10-31 Source
  • Operating cash flow: -3960733 USD · 1997-02-01 – 1997-04-30 Source
  • Operating cash flow: 3189606 USD · 1997-02-01 – 1997-07-31 Source
  • Operating cash flow: -3960733 USD · 1997-02-01 – 1997-04-30 Source
  • Operating cash flow: 2466946 USD · 1997-02-01 – 1997-10-31 Source
  • Operating cash flow: 3189606 USD · 1997-02-01 – 1997-07-31 Source

Capital expenditure

31.8 million USD

1996-11-01 – 1997-10-31

Exact inputs and evidence
  • Capital expenditure: 23527407 USD · 1996-02-01 – 1997-01-31 Source
  • Capital expenditure: 18762466 USD · 1996-02-01 – 1996-10-31 Source
  • Capital expenditure: 5826070 USD · 1997-02-01 – 1997-04-30 Source
  • Capital expenditure: 14149845 USD · 1997-02-01 – 1997-07-31 Source
  • Capital expenditure: 5826070 USD · 1997-02-01 – 1997-04-30 Source
  • Capital expenditure: 27056413 USD · 1997-02-01 – 1997-10-31 Source
  • Capital expenditure: 14149845 USD · 1997-02-01 – 1997-07-31 Source

Free cash flow

-15.1 million USD

1996-11-01 – 1997-10-31

Exact inputs and evidence
  • Operating cash flow: 24135210 USD · 1996-02-01 – 1997-01-31 Source
  • Operating cash flow: 9856127 USD · 1996-02-01 – 1996-10-31 Source
  • Operating cash flow: -3960733 USD · 1997-02-01 – 1997-04-30 Source
  • Operating cash flow: 3189606 USD · 1997-02-01 – 1997-07-31 Source
  • Operating cash flow: -3960733 USD · 1997-02-01 – 1997-04-30 Source
  • Operating cash flow: 2466946 USD · 1997-02-01 – 1997-10-31 Source
  • Operating cash flow: 3189606 USD · 1997-02-01 – 1997-07-31 Source
  • Capital expenditure: 23527407 USD · 1996-02-01 – 1997-01-31 Source
  • Capital expenditure: 18762466 USD · 1996-02-01 – 1996-10-31 Source
  • Capital expenditure: 5826070 USD · 1997-02-01 – 1997-04-30 Source
  • Capital expenditure: 14149845 USD · 1997-02-01 – 1997-07-31 Source
  • Capital expenditure: 5826070 USD · 1997-02-01 – 1997-04-30 Source
  • Capital expenditure: 27056413 USD · 1997-02-01 – 1997-10-31 Source
  • Capital expenditure: 14149845 USD · 1997-02-01 – 1997-07-31 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: 1997-12-15.

Financial data available through: 1997-01-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1997-01-31
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 1997-01-31
  • Operating cash flow: 5 of 11 periods available· newest 1997-01-31
  • Capital expenditure: 5 of 11 periods available· newest 1997-01-31
  • Total assets: 4 of 11 periods available· newest 1997-01-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1997-01-31
  • Current liabilities: 4 of 11 periods available· newest 1997-01-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1997-01-31
  • 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

    +4.8%

    Prior period

    USD 417.26 million

    –

    Current period

    USD 437.11 million

    –

    Exact inputs and evidence

    437107260 − 417261697 = 19845563 USD

    417261697 USD · 1995-02-01 – 1996-01-31

    Inspect prior input Prior source

    437107260 USD · 1996-02-01 – 1997-01-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -31.5%

    Prior period

    USD 10.63 million

    –

    Current period

    USD 7.28 million

    –

    Exact inputs and evidence

    7280667 − 10630276 = -3349609 USD

    10630276 USD · 1995-02-01 – 1996-01-31

    Inspect prior input Prior source

    7280667 USD · 1996-02-01 – 1997-01-31

    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

    +176.7%

    Prior period

    USD 8.72 million

    –

    Current period

    USD 24.14 million

    –

    Exact inputs and evidence

    24135210 − 8721436 = 15413774 USD

    8721436 USD · 1995-02-01 – 1996-01-31

    Inspect prior input Prior source

    24135210 USD · 1996-02-01 – 1997-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.8%

    Prior period

    USD 24.98 million

    –

    Current period

    USD 23.53 million

    –

    Exact inputs and evidence

    23527407 − 24982790 = -1455383 USD

    24982790 USD · 1995-02-01 – 1996-01-31

    Inspect prior input Prior source

    23527407 USD · 1996-02-01 – 1997-01-31

    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.

1997 1996-02-01 – 1997-01-31

  • Revenue USD 437.11 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 7.28 million 1.7% of revenue

Cash

  • Operating cash flow USD 24.14 million 5.5% of revenue
  • Capital expenditure USD 23.53 million 5.4% of revenue
  • Free cash flow Derived USD 607,803 0.1% 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.
  • 1997 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 1992-02-01 – 1993-01-31316880544 UnavailableUnavailableUnavailable3718889 9464394 Derived
Source
1994 1993-02-01 – 1994-01-31335467743 UnavailableUnavailableUnavailable6500470 489965 Derived
Source
1995 1994-02-01 – 1995-01-31348130390 UnavailableUnavailableUnavailable8405734 -348789 Derived
Source
1996 1995-02-01 – 1996-01-31417261697 UnavailableUnavailableUnavailable10630276 -16261354 Derived
Source
1997 1996-02-01 – 1997-01-31437107260 UnavailableUnavailableUnavailable7280667 607803 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 437.1M 1997
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.472.1M354.1M236.0M118.0M0.019931994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue316880544
1994Revenue335467743
1995Revenue348130390
1996Revenue417261697
1997Revenue437107260

Revenue growth

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

4.8% 1997
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.21.4%16.1%10.7%5.4%0.0%19931994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year5.9%
1995Year over year3.8%
1996Year over year19.9%
1997Year over year4.8%

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.

Net margin 1.7% 1997
Free cash flow margin 0.1% 1997
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.3.5%1.5%-0.5%-2.5%-4.4%1993-01-311994-01-311995-01-311996-01-311997-01-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-01-31Operating marginNot reported
1994-01-31Operating marginNot reported
1995-01-31Operating marginNot reported
1996-01-31Operating marginNot reported
1997-01-31Operating marginNot reported
1993Net margin1.2%
1994Net margin1.9%
1995Net margin2.4%
1996Net margin2.5%
1997Net margin1.7%
1993Free cash flow margin3%
1994Free cash flow margin0.1%
1995Free cash flow margin-0.1%
1996Free cash flow margin-3.9%
1997Free cash flow margin0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 24.1M 1997
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.26.1M19.5M13.0M6.5M0.019931994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow16095504
1994Operating cash flow21616406
1995Operating cash flow21578641
1996Operating cash flow8721436
1997Operating cash flow24135210

Free cash flow

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

USD 607.8K 1997
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.11.5M4.1M-3.4M-10.9M-18.3M19931994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow9464394
1994Free cash flow489965
1995Free cash flow-348789
1996Free cash flow-16261354
1997Free cash flow607803

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
1993-01-31Liabilities / assetsNot reportedNo source recorded
1994-01-31Liabilities / assetsNot reported
1995-01-31Liabilities / assetsNot reported
1996-01-31Liabilities / assetsNot reported
1997-01-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.38× 1997
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.2.63×1.98×1.32×0.66×0.00×1993-01-311994199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-01-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.73×
1995Current assets / current liabilities1.62×
1996Current assets / current liabilities2.44×
1997Current assets / current liabilities2.38×

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 1992-02-01 – 1993-01-31
USD 3.72 million
Exact value

Exact value: 3718889 USD

1992-02-01 – 1993-01-31: 3718889 USD Inspect Net Income Open source
Share or cite

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

USD 16.1 million
Exact value

Exact value: 16095504 USD

1992-02-01 – 1993-01-31: 16095504 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 6.63 million
Exact value

Exact value: 6631110 USD

1992-02-01 – 1993-01-31: 6631110 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.46 million
Calculation and evidence

16095504 − 6631110 USD

Exact free cash flow: 9464394 USD

Share or cite

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

1994 1993-02-01 – 1994-01-31
USD 6.5 million
Exact value

Exact value: 6500470 USD

1993-02-01 – 1994-01-31: 6500470 USD Inspect Net Income Open source
Share or cite

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

USD 21.62 million
Exact value

Exact value: 21616406 USD

1993-02-01 – 1994-01-31: 21616406 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 21.13 million
Exact value

Exact value: 21126441 USD

1993-02-01 – 1994-01-31: 21126441 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 489,965
Calculation and evidence

21616406 − 21126441 USD

Exact free cash flow: 489965 USD

Share or cite

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

1995 1994-02-01 – 1995-01-31
USD 8.41 million
Exact value

Exact value: 8405734 USD

1994-02-01 – 1995-01-31: 8405734 USD Inspect Net Income Open source
Share or cite

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

USD 21.58 million
Exact value

Exact value: 21578641 USD

1994-02-01 – 1995-01-31: 21578641 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 21.93 million
Exact value

Exact value: 21927430 USD

1994-02-01 – 1995-01-31: 21927430 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 348,789
Calculation and evidence

21578641 − 21927430 USD

Exact free cash flow: -348789 USD

Share or cite

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

1996 1995-02-01 – 1996-01-31
USD 10.63 million
Exact value

Exact value: 10630276 USD

1995-02-01 – 1996-01-31: 10630276 USD Inspect Net Income Open source
Share or cite

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

USD 8.72 million
Exact value

Exact value: 8721436 USD

1995-02-01 – 1996-01-31: 8721436 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 24.98 million
Exact value

Exact value: 24982790 USD

1995-02-01 – 1996-01-31: 24982790 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.26 million
Calculation and evidence

8721436 − 24982790 USD

Exact free cash flow: -16261354 USD

Share or cite

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

1997 1996-02-01 – 1997-01-31
USD 7.28 million
Exact value

Exact value: 7280667 USD

1996-02-01 – 1997-01-31: 7280667 USD Inspect Net Income Open source
Share or cite

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

USD 24.14 million
Exact value

Exact value: 24135210 USD

1996-02-01 – 1997-01-31: 24135210 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 23.53 million
Exact value

Exact value: 23527407 USD

1996-02-01 – 1997-01-31: 23527407 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 607,803
Calculation and evidence

24135210 − 23527407 USD

Exact free cash flow: 607803 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000727162, 727162, edgar:727162

Also known as GRAPHIC INDUSTRIES INC