LAIDLAW INTERNATIONAL INC

EDGAR

26 filing records in this dataset, filed from 2003-07-15 to 2007-07-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

869 million USD

2007-05-31 · USD

Exact inputs and evidence

Operating margin

11.47%

2007-05-31 · %

Exact inputs and evidence
  • Operating Income: 99700000 USD Source
  • Revenue: 868900000 USD Source

Operating cash flow

164 million USD

2007-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 260600000 USD Source
  • Operating Cash Flow: 96800000 USD Source

Free cash flow

130 million USD

2007-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 260600000 USD Source
  • Operating Cash Flow: 96800000 USD Source
  • Capital Expenditure: 236100000 USD Source
  • Capital Expenditure: 202600000 USD Source
Cash and cash equivalents
191 million USD Source
Exact value

190500000 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

3.15 billion USD

2006-06-01 – 2007-05-31

Exact inputs and evidence
  • Revenue: 3131900000 USD · 2005-09-01 – 2006-08-31 Source
  • Revenue: 2496500000 USD · 2005-09-01 – 2006-05-31 Source
  • Revenue: 858100000 USD · 2006-09-01 – 2006-11-30 Source
  • Revenue: 790900000 USD · 2006-12-01 – 2007-02-28 Source
  • Revenue: 868900000 USD · 2007-03-01 – 2007-05-31 Source

Net income

118 million USD

2006-06-01 – 2007-05-31

Exact inputs and evidence
  • Net income: 124900000 USD · 2005-09-01 – 2006-08-31 Source
  • Net income: 126400000 USD · 2005-09-01 – 2006-05-31 Source
  • Net income: 40100000 USD · 2006-09-01 – 2006-11-30 Source
  • Net income: 18500000 USD · 2006-12-01 – 2007-02-28 Source
  • Net income: 61000000 USD · 2007-03-01 – 2007-05-31 Source

Operating cash flow

413 million USD

2006-06-01 – 2007-05-31

Exact inputs and evidence
  • Operating cash flow: 473600000 USD · 2005-09-01 – 2006-08-31 Source
  • Operating cash flow: 321600000 USD · 2005-09-01 – 2006-05-31 Source
  • Operating cash flow: -48200000 USD · 2006-09-01 – 2006-11-30 Source
  • Operating cash flow: 96800000 USD · 2006-09-01 – 2007-02-28 Source
  • Operating cash flow: -48200000 USD · 2006-09-01 – 2006-11-30 Source
  • Operating cash flow: 260600000 USD · 2006-09-01 – 2007-05-31 Source
  • Operating cash flow: 96800000 USD · 2006-09-01 – 2007-02-28 Source

Capital expenditure

346 million USD

2006-06-01 – 2007-05-31

Exact inputs and evidence
  • Capital expenditure: 329300000 USD · 2005-09-01 – 2006-08-31 Source
  • Capital expenditure: 219000000 USD · 2005-09-01 – 2006-05-31 Source
  • Capital expenditure: 129500000 USD · 2006-09-01 – 2006-11-30 Source
  • Capital expenditure: 202600000 USD · 2006-09-01 – 2007-02-28 Source
  • Capital expenditure: 129500000 USD · 2006-09-01 – 2006-11-30 Source
  • Capital expenditure: 236100000 USD · 2006-09-01 – 2007-05-31 Source
  • Capital expenditure: 202600000 USD · 2006-09-01 – 2007-02-28 Source

Free cash flow

66.2 million USD

2006-06-01 – 2007-05-31

Exact inputs and evidence
  • Operating cash flow: 473600000 USD · 2005-09-01 – 2006-08-31 Source
  • Operating cash flow: 321600000 USD · 2005-09-01 – 2006-05-31 Source
  • Operating cash flow: -48200000 USD · 2006-09-01 – 2006-11-30 Source
  • Operating cash flow: 96800000 USD · 2006-09-01 – 2007-02-28 Source
  • Operating cash flow: -48200000 USD · 2006-09-01 – 2006-11-30 Source
  • Operating cash flow: 260600000 USD · 2006-09-01 – 2007-05-31 Source
  • Operating cash flow: 96800000 USD · 2006-09-01 – 2007-02-28 Source
  • Capital expenditure: 329300000 USD · 2005-09-01 – 2006-08-31 Source
  • Capital expenditure: 219000000 USD · 2005-09-01 – 2006-05-31 Source
  • Capital expenditure: 129500000 USD · 2006-09-01 – 2006-11-30 Source
  • Capital expenditure: 202600000 USD · 2006-09-01 – 2007-02-28 Source
  • Capital expenditure: 129500000 USD · 2006-09-01 – 2006-11-30 Source
  • Capital expenditure: 236100000 USD · 2006-09-01 – 2007-05-31 Source
  • Capital expenditure: 202600000 USD · 2006-09-01 – 2007-02-28 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: 2007-07-06.

Financial data available through: 2006-08-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2006-08-31
  • Operating income: 3 of 11 periods available· newest 2006-08-31
  • Net income: 3 of 11 periods available· newest 2006-08-31
  • Operating cash flow: 3 of 11 periods available· newest 2006-08-31
  • Capital expenditure: 3 of 11 periods available· newest 2006-08-31
  • Total assets: 3 of 11 periods available· newest 2006-08-31
  • Total liabilities: 3 of 11 periods available· newest 2006-08-31
  • Current assets: 3 of 11 periods available· newest 2006-08-31
  • Current liabilities: 3 of 11 periods available· newest 2006-08-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2006-08-31
  • 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

    +3.5%

    Prior period

    USD 3.03 billion

    –

    Current period

    USD 3.13 billion

    –

    Exact inputs and evidence

    3131900000 − 3026500000 = 105400000 USD

    3026500000 USD · 2004-09-01 – 2005-08-31

    Inspect prior input Prior source

    3131900000 USD · 2005-09-01 – 2006-08-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -41.2%

    Prior period

    USD 212.4 million

    –

    Current period

    USD 124.9 million

    –

    Exact inputs and evidence

    124900000 − 212400000 = -87500000 USD

    212400000 USD · 2004-09-01 – 2005-08-31

    Inspect prior input Prior source

    124900000 USD · 2005-09-01 – 2006-08-31

    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

    +77.4%

    Prior period

    USD 266.9 million

    –

    Current period

    USD 473.6 million

    –

    Exact inputs and evidence

    473600000 − 266900000 = 206700000 USD

    266900000 USD · 2004-09-01 – 2005-08-31

    Inspect prior input Prior source

    473600000 USD · 2005-09-01 – 2006-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +76.5%

    Prior period

    USD 186.6 million

    –

    Current period

    USD 329.3 million

    –

    Exact inputs and evidence

    329300000 − 186600000 = 142700000 USD

    186600000 USD · 2004-09-01 – 2005-08-31

    Inspect prior input Prior source

    329300000 USD · 2005-09-01 – 2006-08-31

    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 2005-09-01 – 2006-08-31

  • Revenue USD 3.13 billion 100% of revenue
  • Operating costs Derived USD 2.88 billion 92% of revenue
  • Operating income USD 250.5 million 8% of revenue
  • Tax, interest and other Derived USD 125.6 million 4% of revenue
  • Net income USD 124.9 million 4% of revenue

Cash

  • Operating cash flow USD 473.6 million 15% of revenue
  • Capital expenditure USD 329.3 million 11% of revenue
  • Free cash flow Derived USD 144.3 million 4.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 95%
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-09-01 – 2004-08-313026800000 2884000000 Derived 142800000 81100000 Derived 61700000 63400000 Derived
Source
2005 2004-09-01 – 2005-08-313026500000 2861600000 Derived 164900000 -47500000 Derived 212400000 80300000 Derived
Source
2006 2005-09-01 – 2006-08-313131900000 2881400000 Derived 250500000 125600000 Derived 124900000 144300000 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 3.1B 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.3.4B2.5B1.7B845.6M0.0200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue3026800000
2005Revenue3026500000
2006Revenue3131900000

Revenue growth

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

3.5% 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.3.8%2.7%1.7%0.7%-0.3%200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year-0%
2006Year over year3.5%

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 8% 2006
Net margin 4% 2006
Free cash flow margin 4.6% 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.8.6%6.5%4.3%2.2%0.0%200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin4.7%
2005Operating margin5.4%
2006Operating margin8%
2004Net margin2%
2005Net margin7%
2006Net margin4%
2004Free cash flow margin2.1%
2005Free cash flow margin2.7%
2006Free cash flow margin4.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 473.6M 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.511.5M383.6M255.7M127.9M0.0200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow247000000
2005Operating cash flow266900000
2006Operating cash flow473600000

Free cash flow

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

USD 144.3M 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.155.8M116.9M77.9M39.0M0.0200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow63400000
2005Free cash flow80300000
2006Free cash flow144300000

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.

60.2% 2006
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.70%53%35%18%0%200420052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets65.1%
2005Liabilities / assets45%
2006Liabilities / assets60.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.39× 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.1.62×1.22×0.81×0.41×0.00×200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.5×
2005Current assets / current liabilities1.35×
2006Current assets / current liabilities1.39×

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 2003-09-01 – 2004-08-31
USD 61.7 million
Exact value

Exact value: 61700000 USD

2003-09-01 – 2004-08-31: 61700000 USD Inspect Net Income Open source
Share or cite

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

USD 247 million
Exact value

Exact value: 247000000 USD

2003-09-01 – 2004-08-31: 247000000 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 183.6 million
Exact value

Exact value: 183600000 USD

2003-09-01 – 2004-08-31: 183600000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 63.4 million
Calculation and evidence

247000000 − 183600000 USD

Exact free cash flow: 63400000 USD

Share or cite

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

2005 2004-09-01 – 2005-08-31
USD 212.4 million
Exact value

Exact value: 212400000 USD

2004-09-01 – 2005-08-31: 212400000 USD Inspect Net Income Open source
Share or cite

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

USD 266.9 million
Exact value

Exact value: 266900000 USD

2004-09-01 – 2005-08-31: 266900000 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 186.6 million
Exact value

Exact value: 186600000 USD

2004-09-01 – 2005-08-31: 186600000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 80.3 million
Calculation and evidence

266900000 − 186600000 USD

Exact free cash flow: 80300000 USD

Share or cite

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

2006 2005-09-01 – 2006-08-31
USD 124.9 million
Exact value

Exact value: 124900000 USD

2005-09-01 – 2006-08-31: 124900000 USD Inspect Net Income Open source
Share or cite

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

USD 473.6 million
Exact value

Exact value: 473600000 USD

2005-09-01 – 2006-08-31: 473600000 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 329.3 million
Exact value

Exact value: 329300000 USD

2005-09-01 – 2006-08-31: 329300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 144.3 million
Calculation and evidence

473600000 − 329300000 USD

Exact free cash flow: 144300000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000737874, 737874, edgar:737874

Also known as LAIDLAW INC