BEAM INC

EDGAR

88 filing records in this dataset, filed from 1994-03-28 to 2014-04-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

907 million USD

2013 Q4 · USD

Exact inputs and evidence
  • Revenue: 3148400000 USD Source
  • Revenue: 2241800000 USD Source

Operating margin

14.88%

2013 Q4 · %

Exact inputs and evidence
  • Operating Income: 617100000 USD Source
  • Operating Income: 482200000 USD Source
  • Revenue: 3148400000 USD Source
  • Revenue: 2241800000 USD Source

Operating cash flow

310 million USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 423800000 USD Source
  • Operating Cash Flow: 114100000 USD Source

Free cash flow

274 million USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 423800000 USD Source
  • Operating Cash Flow: 114100000 USD Source
  • Capital Expenditure: 128500000 USD Source
  • Capital Expenditure: 92300000 USD Source
Cash and cash equivalents
277 million USD Source
Exact value

277200000 USD

Long-term debt including current maturities
2.02 billion USD Source
Exact value

2024500000 USD

Shares outstanding
164 million shares Source
Exact value

163600000 shares

Reported share-count change

2.19% · 3.5 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 160100000 shares · 2012-12-31· Source
  • 163600000 shares · 2013-12-31· 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: 2014-04-29.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2013-12-31
  • Operating income: 11 of 11 periods available· newest 2013-12-31
  • Net income: 11 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2013-12-31
  • Total assets: 10 of 11 periods available· newest 2013-12-31
  • Total liabilities: 10 of 11 periods available· newest 2013-12-31
  • Current assets: 10 of 11 periods available· newest 2013-12-31
  • Current liabilities: 10 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2013-12-31

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

    +2.8%

    Prior period

    USD 3.06 billion

    –

    Current period

    USD 3.15 billion

    –

    Exact inputs and evidence

    3148400000 − 3063900000 = 84500000 USD

    3063900000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    3148400000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -5.9%

    Prior period

    USD 385.2 million

    –

    Current period

    USD 362.5 million

    –

    Exact inputs and evidence

    362500000 − 385200000 = -22700000 USD

    385200000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    362500000 USD · 2013-01-01 – 2013-12-31

    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

    +12.1%

    Prior period

    USD 378.2 million

    –

    Current period

    USD 423.8 million

    –

    Exact inputs and evidence

    423800000 − 378200000 = 45600000 USD

    378200000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    423800000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.9%

    Prior period

    USD 136.5 million

    –

    Current period

    USD 128.5 million

    –

    Exact inputs and evidence

    128500000 − 136500000 = -8000000 USD

    136500000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    128500000 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 3.15 billion 100% of revenue
  • Operating costs Derived USD 2.53 billion 80% of revenue
  • Operating income USD 617.1 million 20% of revenue
  • Tax, interest and other Derived USD 254.6 million 8.1% of revenue
  • Net income USD 362.5 million 12% of revenue

Cash

  • Operating cash flow USD 423.8 million 13% of revenue
  • Capital expenditure USD 128.5 million 4.1% of revenue
  • Free cash flow Derived USD 295.3 million 9.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 13%83%
  • 2005 9%83%
  • 2006 9.7%83%
  • 2007 84%
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2009 92%
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2011 Net income was higher than operating income, so the split is not drawn.
  • 2012 13%81%
  • 2013 12%80%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-316145200000 5120600000 Derived 1024600000 240800000 Derived 783800000 550200000 Derived
Source
2005 2005-01-01 – 2005-12-316891000000 5739700000 Derived 1151300000 530200000 Derived 621100000 580800000 Derived
Source
2006 2006-01-01 – 2006-12-318521000000 7073100000 Derived 1447900000 617800000 Derived 830100000 716700000 Derived
Source
2007 2007-01-01 – 2007-12-318563100000 7186800000 Derived 1376300000 613700000 Derived 762600000 698200000 Derived
Source
2008 2008-01-01 – 2008-12-317608900000 7463300000 Derived 145600000 -165500000 Derived 311100000 641300000 Derived
Source
2009 2009-01-01 – 2009-12-316694700000 6189500000 Derived 505200000 262400000 Derived 242800000 708800000 Derived
Source
2010 2010-01-01 – 2010-12-312665900000 2209700000 Derived 456200000 -31400000 Derived 487600000 547600000 Derived
Source
2011 2011-01-01 – 2011-12-312859600000 2474000000 Derived 385600000 -517100000 Derived 902700000 236000000 Derived
Source
2012 2012-01-01 – 2012-12-313063900000 2490400000 Derived 573500000 188300000 Derived 385200000 241700000 Derived
Source
2013 2013-01-01 – 2013-12-313148400000 2531300000 Derived 617100000 254600000 Derived 362500000 295300000 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 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.9.2B6.9B4.6B2.3B0.0200420092013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue6145200000
2005Revenue6891000000
2006Revenue8521000000
2007Revenue8563100000
2008Revenue7608900000
2009Revenue6694700000
2010Revenue2665900000
2011Revenue2859600000
2012Revenue3063900000
2013Revenue3148400000

Revenue growth

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

2.8% 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.30%6%-18%-43%-67%200420092013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over year20.2%
2005Year over year12.1%
2006Year over year23.7%
2007Year over year0.5%
2008Year over year-11.1%
2009Year over year-12%
2010Year over year-60.2%
2011Year over year7.3%
2012Year over year7.1%
2013Year over year2.8%

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 19.6% 2013
Net margin 11.5% 2013
Free cash flow margin 9.4% 2013
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.34.1%25.6%17.0%8.5%0.0%200420092013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin16.7%
2005Operating margin16.7%
2006Operating margin17%
2007Operating margin16.1%
2008Operating margin1.9%
2009Operating margin7.5%
2010Operating margin17.1%
2011Operating margin13.5%
2012Operating margin18.7%
2013Operating margin19.6%
2004Net margin12.8%
2005Net margin9%
2006Net margin9.7%
2007Net margin8.9%
2008Net margin4.1%
2009Net margin3.6%
2010Net margin18.3%
2011Net margin31.6%
2012Net margin12.6%
2013Net margin11.5%
2004Free cash flow margin9%
2005Free cash flow margin8.4%
2006Free cash flow margin8.4%
2007Free cash flow margin8.2%
2008Free cash flow margin8.4%
2009Free cash flow margin10.6%
2010Free cash flow margin20.5%
2011Free cash flow margin8.3%
2012Free cash flow margin7.9%
2013Free cash flow margin9.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 423.8M 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.1.1B796.0M530.7M265.3M0.0200420092013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow791900000
2005Operating cash flow802700000
2006Operating cash flow982700000
2007Operating cash flow965300000
2008Operating cash flow817600000
2009Operating cash flow866300000
2010Operating cash flow770600000
2011Operating cash flow454500000
2012Operating cash flow378200000
2013Operating cash flow423800000

Free cash flow

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

USD 295.3M 2013
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.774.0M580.5M387.0M193.5M0.0200420092013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow550200000
2005Free cash flow580800000
2006Free cash flow716700000
2007Free cash flow698200000
2008Free cash flow641300000
2009Free cash flow708800000
2010Free cash flow547600000
2011Free cash flow236000000
2012Free cash flow241700000
2013Free cash flow295300000

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.

40.9% 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.75%56%38%19%0%200420092013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets55.7%
2005Liabilities / assets69.5%
2006Liabilities / assets64%
2007Liabilities / assets55.3%
2008Liabilities / assets61.1%
2009Liabilities / assets58.7%
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets45.3%
2012Liabilities / assets46.9%
2013Liabilities / assets40.9%

Current assets to current liabilities

Current assets divided by current liabilities.

4.09× 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.4.42×3.31×2.21×1.10×0.00×200420092013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.3×
2005Current assets / current liabilities1.13×
2006Current assets / current liabilities1.56×
2007Current assets / current liabilities1.81×
2008Current assets / current liabilities2.91×
2009Current assets / current liabilities2.65×
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities3.21×
2012Current assets / current liabilities2.32×
2013Current assets / current liabilities4.09×

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 2004-01-01 – 2004-12-31
USD 783.8 million
Exact value

Exact value: 783800000 USD

2004-01-01 – 2004-12-31: 783800000 USD Inspect Net Income Open source
Share or cite

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

USD 791.9 million
Exact value

Exact value: 791900000 USD

2004-01-01 – 2004-12-31: 791900000 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 241.7 million
Exact value

Exact value: 241700000 USD

2004-01-01 – 2004-12-31: 241700000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 550.2 million
Calculation and evidence

791900000 − 241700000 USD

Exact free cash flow: 550200000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 621.1 million
Exact value

Exact value: 621100000 USD

2005-01-01 – 2005-12-31: 621100000 USD Inspect Net Income Open source
Share or cite

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

USD 802.7 million
Exact value

Exact value: 802700000 USD

2005-01-01 – 2005-12-31: 802700000 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 221.9 million
Exact value

Exact value: 221900000 USD

2005-01-01 – 2005-12-31: 221900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 580.8 million
Calculation and evidence

802700000 − 221900000 USD

Exact free cash flow: 580800000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 830.1 million
Exact value

Exact value: 830100000 USD

2006-01-01 – 2006-12-31: 830100000 USD Inspect Net Income Open source
Share or cite

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

USD 982.7 million
Exact value

Exact value: 982700000 USD

2006-01-01 – 2006-12-31: 982700000 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 266 million
Exact value

Exact value: 266000000 USD

2006-01-01 – 2006-12-31: 266000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 716.7 million
Calculation and evidence

982700000 − 266000000 USD

Exact free cash flow: 716700000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 762.6 million
Exact value

Exact value: 762600000 USD

2007-01-01 – 2007-12-31: 762600000 USD Inspect Net Income Open source
Share or cite

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

USD 965.3 million
Exact value

Exact value: 965300000 USD

2007-01-01 – 2007-12-31: 965300000 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 267.1 million
Exact value

Exact value: 267100000 USD

2007-01-01 – 2007-12-31: 267100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 698.2 million
Calculation and evidence

965300000 − 267100000 USD

Exact free cash flow: 698200000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 311.1 million
Exact value

Exact value: 311100000 USD

2008-01-01 – 2008-12-31: 311100000 USD Inspect Net Income Open source
Share or cite

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

USD 817.6 million
Exact value

Exact value: 817600000 USD

2008-01-01 – 2008-12-31: 817600000 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 176.3 million
Exact value

Exact value: 176300000 USD

2008-01-01 – 2008-12-31: 176300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 641.3 million
Calculation and evidence

817600000 − 176300000 USD

Exact free cash flow: 641300000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 242.8 million
Exact value

Exact value: 242800000 USD

2009-01-01 – 2009-12-31: 242800000 USD Inspect Net Income Open source
Share or cite

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

USD 866.3 million
Exact value

Exact value: 866300000 USD

2009-01-01 – 2009-12-31: 866300000 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 157.5 million
Exact value

Exact value: 157500000 USD

2009-01-01 – 2009-12-31: 157500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 708.8 million
Calculation and evidence

866300000 − 157500000 USD

Exact free cash flow: 708800000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 487.6 million
Exact value

Exact value: 487600000 USD

2010-01-01 – 2010-12-31: 487600000 USD Inspect Net Income Open source
Share or cite

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

USD 770.6 million
Exact value

Exact value: 770600000 USD

2010-01-01 – 2010-12-31: 770600000 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 223 million
Exact value

Exact value: 223000000 USD

2010-01-01 – 2010-12-31: 223000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 547.6 million
Calculation and evidence

770600000 − 223000000 USD

Exact free cash flow: 547600000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 902.7 million
Exact value

Exact value: 902700000 USD

2011-01-01 – 2011-12-31: 902700000 USD Inspect Net Income Open source
Share or cite

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

USD 454.5 million
Exact value

Exact value: 454500000 USD

2011-01-01 – 2011-12-31: 454500000 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 218.5 million
Exact value

Exact value: 218500000 USD

2011-01-01 – 2011-12-31: 218500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 236 million
Calculation and evidence

454500000 − 218500000 USD

Exact free cash flow: 236000000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 385.2 million
Exact value

Exact value: 385200000 USD

2012-01-01 – 2012-12-31: 385200000 USD Inspect Net Income Open source
Share or cite

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

USD 378.2 million
Exact value

Exact value: 378200000 USD

2012-01-01 – 2012-12-31: 378200000 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 136.5 million
Exact value

Exact value: 136500000 USD

2012-01-01 – 2012-12-31: 136500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 241.7 million
Calculation and evidence

378200000 − 136500000 USD

Exact free cash flow: 241700000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 362.5 million
Exact value

Exact value: 362500000 USD

2013-01-01 – 2013-12-31: 362500000 USD Inspect Net Income Open source
Share or cite

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

USD 423.8 million
Exact value

Exact value: 423800000 USD

2013-01-01 – 2013-12-31: 423800000 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 128.5 million
Exact value

Exact value: 128500000 USD

2013-01-01 – 2013-12-31: 128500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 295.3 million
Calculation and evidence

423800000 − 128500000 USD

Exact free cash flow: 295300000 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.

88 filings · 2,729 latest values · 2,729 originally reported values

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

Identifiers: 0000789073, 789073, BEAM, edgar:789073

Also known as AMERICAN BRANDS INC /DE/, BEAM INC, Beam Suntory Inc., FORTUNE BRANDS INC