EXCEL INDUSTRIES INC

EDGAR

26 filing records in this dataset, filed from 1994-03-30 to 1998-11-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

758 million USD

1998-09-26 · USD

Exact inputs and evidence

Operating margin

2.73%

1998-09-26 · %

Exact inputs and evidence
  • Operating Income: 20721000 USD Source
  • Revenue: 758462000 USD Source
Cash and cash equivalents
1.21 million USD Source
Exact value

1207000 USD

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

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 1998-11-09.

Financial data available through: 1997-12-27.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1997-12-27
  • Operating income: 4 of 11 periods available· newest 1997-12-27
  • Net income: 6 of 11 periods available· newest 1997-12-27
  • Operating cash flow: 6 of 11 periods available· newest 1997-12-27
  • Capital expenditure: 6 of 11 periods available· newest 1997-12-27
  • Total assets: 5 of 11 periods available· newest 1997-12-27
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 1997-12-27
  • Current liabilities: 5 of 11 periods available· newest 1997-12-27
  • Cash and cash equivalents: 3 of 11 periods available· newest 1994-12-31
  • 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

    +8.4%

    Prior period

    USD 887.74 million

    –

    Current period

    USD 962.33 million

    –

    Exact inputs and evidence

    962333000 − 887741000 = 74592000 USD

    887741000 USD · 1995-12-29 – 1996-12-28

    Inspect prior input Prior source

    962333000 USD · 1996-12-28 – 1997-12-27

    Inspect current input Current source
    Share or cite

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

  • Net income

    -8.1%

    Prior period

    USD 19.12 million

    –

    Current period

    USD 17.56 million

    –

    Exact inputs and evidence

    17564000 − 19116000 = -1552000 USD

    19116000 USD · 1995-12-29 – 1996-12-28

    Inspect prior input Prior source

    17564000 USD · 1996-12-28 – 1997-12-27

    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

    -42.1%

    Prior period

    USD 69.85 million

    –

    Current period

    USD 40.48 million

    –

    Exact inputs and evidence

    40477000 − 69849000 = -29372000 USD

    69849000 USD · 1995-12-29 – 1996-12-28

    Inspect prior input Prior source

    40477000 USD · 1996-12-28 – 1997-12-27

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +34.5%

    Prior period

    USD 29.21 million

    –

    Current period

    USD 39.29 million

    –

    Exact inputs and evidence

    39287000 − 29209000 = 10078000 USD

    29209000 USD · 1995-12-29 – 1996-12-28

    Inspect prior input Prior source

    39287000 USD · 1996-12-28 – 1997-12-27

    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 1996-12-28 – 1997-12-27

  • Revenue USD 962.33 million 100% of revenue
  • Operating costs Derived USD 926.26 million 96% of revenue
  • Operating income USD 36.08 million 3.7% of revenue
  • Tax, interest and other Derived USD 18.51 million 1.9% of revenue
  • Net income USD 17.56 million 1.8% of revenue

Cash

  • Operating cash flow USD 40.48 million 4.2% of revenue
  • Capital expenditure USD 39.29 million 4.1% of revenue
  • Free cash flow Derived USD 1.19 million 0.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 Not shown: operating income or net income is not reported.
  • 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 96%
  • 1997 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1992-01-01 – 1992-12-31426873000 UnavailableUnavailableUnavailable382000 16468000 Derived
Source
1993 1993-01-01 – 1993-12-31515681000 UnavailableUnavailableUnavailable12440000 -7887000 Derived
Source
1994 1994-01-01 – 1994-12-31607183000 UnavailableUnavailableUnavailable17251000 -4205000 Derived
Source
1995 1994-12-31 – 1995-12-30596014000 UnavailableUnavailableUnavailable16265000 Unavailable
Source
1996 1995-12-29 – 1996-12-28887741000 849027000 Derived 38714000 19598000 Derived 19116000 40640000 Derived
Source
1997 1996-12-28 – 1997-12-27962333000 926257000 Derived 36076000 18512000 Derived 17564000 1190000 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 962.3M 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.1.0B779.5M519.7M259.8M0.0199219951997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue426873000
1993Revenue515681000
1994Revenue607183000
1995Revenue596014000
1996Revenue887741000
1997Revenue962333000

Revenue growth

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

8.4% 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.53%38%24%9%-6%199219951997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year20.8%
1994Year over year17.7%
1995Year over year-1.8%
1996Year over year48.9%
1997Year over year8.4%

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 3.7% 1997
Net margin 1.8% 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.5.1%3.3%1.5%-0.2%-2.0%1992-12-311995-12-301997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992-12-31Operating marginNot reported
1993-12-31Operating marginNot reported
1994-12-31Operating marginNot reported
1995-12-30Operating marginNot reported
1996Operating margin4.4%
1997Operating margin3.7%
1992Net margin0.1%
1993Net margin2.4%
1994Net margin2.8%
1995Net margin2.7%
1996Net margin2.2%
1997Net margin1.8%
1992Free cash flow margin3.9%
1993Free cash flow margin-1.5%
1994Free cash flow margin-0.7%
1995Free cash flow marginNot reported
1996Free cash flow margin4.6%
1997Free cash flow margin0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 40.5M 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.75.4M56.6M37.7M18.9M0.0199219951997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow21155000
1993Operating cash flow10217000
1994Operating cash flow21286000
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flow69849000
1997Operating cash flow40477000

Free cash flow

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

USD 1.2M 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.44.5M30.4M16.4M2.3M-11.8M199219951997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow16468000
1993Free cash flow-7887000
1994Free cash flow-4205000
1995Free cash flowUnavailable
1996Free cash flow40640000
1997Free cash flow1190000

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
1992-12-31Liabilities / assetsNot reported
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995-12-30Liabilities / assetsNot reportedNo source recorded
1996-12-28Liabilities / assetsNot reported
1997-12-27Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.9× 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.2.59×1.95×1.30×0.65×0.00×19921995-12-301997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992Current assets / current liabilities1.94×
1993Current assets / current liabilities2.4×
1994Current assets / current liabilities2.2×
1995-12-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.9×
1997Current assets / current liabilities1.9×

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 1992-01-01 – 1992-12-31
USD 382,000
Exact value

Exact value: 382000 USD

1992-01-01 – 1992-12-31: 382000 USD Inspect Net Income Open source
Share or cite

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

USD 21.16 million
Exact value

Exact value: 21155000 USD

1992-01-01 – 1992-12-31: 21155000 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 4.69 million
Exact value

Exact value: 4687000 USD

1992-01-01 – 1992-12-31: 4687000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.47 million
Calculation and evidence

21155000 − 4687000 USD

Exact free cash flow: 16468000 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
USD 12.44 million
Exact value

Exact value: 12440000 USD

1993-01-01 – 1993-12-31: 12440000 USD Inspect Net Income Open source
Share or cite

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

USD 10.22 million
Exact value

Exact value: 10217000 USD

1993-01-01 – 1993-12-31: 10217000 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 18.1 million
Exact value

Exact value: 18104000 USD

1993-01-01 – 1993-12-31: 18104000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.89 million
Calculation and evidence

10217000 − 18104000 USD

Exact free cash flow: -7887000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 17.25 million
Exact value

Exact value: 17251000 USD

1994-01-01 – 1994-12-31: 17251000 USD Inspect Net Income Open source
Share or cite

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

USD 21.29 million
Exact value

Exact value: 21286000 USD

1994-01-01 – 1994-12-31: 21286000 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 25.49 million
Exact value

Exact value: 25491000 USD

1994-01-01 – 1994-12-31: 25491000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.21 million
Calculation and evidence

21286000 − 25491000 USD

Exact free cash flow: -4205000 USD

Share or cite

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

1995 1994-12-29 – 1995-12-28
Unavailable Not reported for this period.
USD 22.17 million
Exact value

Exact value: 22174000 USD

1994-12-29 – 1995-12-28: 22174000 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 1994-12-31 – 1995-12-30
USD 16.27 million
Exact value

Exact value: 16265000 USD

1994-12-31 – 1995-12-30: 16265000 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.
USD 21.74 million
Exact value

Exact value: 21744000 USD

1994-12-31 – 1995-12-30: 21744000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

1996 1995-12-29 – 1996-12-28
USD 19.12 million
Exact value

Exact value: 19116000 USD

1995-12-29 – 1996-12-28: 19116000 USD Inspect Net Income Open source
Share or cite

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

USD 69.85 million
Exact value

Exact value: 69849000 USD

1995-12-29 – 1996-12-28: 69849000 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 29.21 million
Exact value

Exact value: 29209000 USD

1995-12-29 – 1996-12-28: 29209000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40.64 million
Calculation and evidence

69849000 − 29209000 USD

Exact free cash flow: 40640000 USD

Share or cite

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

1997 1996-12-28 – 1997-12-27
USD 17.56 million
Exact value

Exact value: 17564000 USD

1996-12-28 – 1997-12-27: 17564000 USD Inspect Net Income Open source
Share or cite

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

USD 40.48 million
Exact value

Exact value: 40477000 USD

1996-12-28 – 1997-12-27: 40477000 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 39.29 million
Exact value

Exact value: 39287000 USD

1996-12-28 – 1997-12-27: 39287000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.19 million
Calculation and evidence

40477000 − 39287000 USD

Exact free cash flow: 1190000 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: 0000740868, 740868, edgar:740868