UST INC

EDGAR

71 filing records in this dataset, filed from 1994-03-16 to 2008-11-03. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

485 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

42.03%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: 203682000 USD Source
  • Revenue: 484631000 USD Source

Operating cash flow

160 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 363448000 USD Source
  • Operating Cash Flow: 203525000 USD Source

Free cash flow

140 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 363448000 USD Source
  • Operating Cash Flow: 203525000 USD Source
  • Capital Expenditure: 46990000 USD Source
  • Capital Expenditure: 27309000 USD Source
Cash and cash equivalents
29.5 million USD Source
Exact value

29501000 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

2 billion USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 1950779000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 1417884000 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 472714000 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 506171000 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 484631000 USD · 2008-07-01 – 2008-09-30 Source

Net income

530 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: 520273000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: 381084000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: 125334000 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 139660000 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: 125322000 USD · 2008-07-01 – 2008-09-30 Source

Capital expenditure

83.9 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Capital expenditure: 88426000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 51504000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 12646000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 27309000 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 12646000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 46990000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 27309000 USD · 2008-01-01 – 2008-06-30 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: 2008-11-03.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2007-12-31
  • Operating income: 11 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2007-12-31
  • Total assets: 11 of 11 periods available· newest 2007-12-31
  • Total liabilities: 11 of 11 periods available· newest 2007-12-31
  • Current assets: 11 of 11 periods available· newest 2007-12-31
  • Current liabilities: 11 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2007-12-31
  • 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

    +5.4%

    Prior period

    USD 1.85 billion

    –

    Current period

    USD 1.95 billion

    –

    Exact inputs and evidence

    1950779000 − 1850911000 = 99868000 USD

    1850911000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1950779000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +2.9%

    Prior period

    USD 505.86 million

    –

    Current period

    USD 520.27 million

    –

    Exact inputs and evidence

    520273000 − 505856000 = 14417000 USD

    505856000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    520273000 USD · 2007-01-01 – 2007-12-31

    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

    -4.2%

    Prior period

    USD 596.86 million

    –

    Current period

    USD 571.64 million

    –

    Exact inputs and evidence

    571638000 − 596856000 = -25218000 USD

    596856000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    571638000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +138.7%

    Prior period

    USD 37.04 million

    –

    Current period

    USD 88.43 million

    –

    Exact inputs and evidence

    88426000 − 37044000 = 51382000 USD

    37044000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    88426000 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 1.95 billion 100% of revenue
  • Operating costs Derived USD 1.1 billion 56% of revenue
  • Operating income USD 853.64 million 44% of revenue
  • Tax, interest and other Derived USD 333.36 million 17% of revenue
  • Net income USD 520.27 million 27% of revenue

Cash

  • Operating cash flow USD 571.64 million 29% of revenue
  • Capital expenditure USD 88.43 million 4.5% of revenue
  • Free cash flow Derived USD 483.21 million 25% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 32%19%49%
  • 1999 31%20%49%
  • 2000 29%21%50%
  • 2001 30%21%49%
  • 2002 Operating loss: operating costs were 123% of revenue.
  • 2003 18%16%66%
  • 2004 29%21%50%
  • 2005 29%19%53%
  • 2006 27%18%55%
  • 2007 27%17%56%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-311423246000 690968000 Derived 732278000 276999000 Derived 455279000 418644000 Derived
Source
1999 1999-01-01 – 1999-12-311512331000 735853000 Derived 776478000 307185000 Derived 469293000 404418000 Derived
Source
2000 2000-01-01 – 2000-12-311507757000 755034000 Derived 752723000 310837000 Derived 441886000 495961000 Derived
Source
2001 2001-01-01 – 2001-12-311626015000 792987000 Derived 833028000 341426000 Derived 491602000 518858000 Derived
Source
2002 2002-01-01 – 2002-12-311674403000 2067150000 Derived -392747000 -121278000 Derived -271469000 739410000 Derived
Source
2003 2003-01-01 – 2003-12-311731862000 1135227000 Derived 596635000 277846000 Derived 318789000 -751796000 Derived
Source
2004 2004-01-01 – 2004-12-311838238000 925629000 Derived 912609000 381772000 Derived 530837000 495089000 Derived
Source
2005 2005-01-01 – 2005-12-311851885000 973690000 Derived 878195000 343927000 Derived 534268000 470752000 Derived
Source
2006 2006-01-01 – 2006-12-311850911000 1016100000 Derived 834811000 328955000 Derived 505856000 559812000 Derived
Source
2007 2007-01-01 – 2007-12-311950779000 1097142000 Derived 853637000 333364000 Derived 520273000 483212000 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 2B 2007
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.2.1B1.6B1.1B526.7M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue1423246000
1999Revenue1512331000
2000Revenue1507757000
2001Revenue1626015000
2002Revenue1674403000
2003Revenue1731862000
2004Revenue1838238000
2005Revenue1851885000
2006Revenue1850911000
2007Revenue1950779000

Revenue growth

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

5.4% 2007
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.8.5%6.1%3.8%1.4%-1.0%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year1.5%
1999Year over year6.3%
2000Year over year-0.3%
2001Year over year7.8%
2002Year over year3%
2003Year over year3.4%
2004Year over year6.1%
2005Year over year0.7%
2006Year over year-0.1%
2007Year over year5.4%

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 43.8% 2007
Net margin 26.7% 2007
Free cash flow margin 24.8% 2007
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.59%32%4%-23%-51%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin51.5%
1999Operating margin51.3%
2000Operating margin49.9%
2001Operating margin51.2%
2002Operating margin-23.5%
2003Operating margin34.5%
2004Operating margin49.6%
2005Operating margin47.4%
2006Operating margin45.1%
2007Operating margin43.8%
1998Net margin32%
1999Net margin31%
2000Net margin29.3%
2001Net margin30.2%
2002Net margin-16.2%
2003Net margin18.4%
2004Net margin28.9%
2005Net margin28.8%
2006Net margin27.3%
2007Net margin26.7%
1998Free cash flow margin29.4%
1999Free cash flow margin26.7%
2000Free cash flow margin32.9%
2001Free cash flow margin31.9%
2002Free cash flow margin44.2%
2003Free cash flow margin-43.4%
2004Free cash flow margin26.9%
2005Free cash flow margin25.4%
2006Free cash flow margin30.2%
2007Free cash flow margin24.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 571.6M 2007
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.922.5M486.1M49.6M-386.8M-823.3M199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow474910000
1999Operating cash flow463707000
2000Operating cash flow547036000
2001Operating cash flow566088000
2002Operating cash flow802124000
2003Operating cash flow-702852000
2004Operating cash flow565415000
2005Operating cash flow560699000
2006Operating cash flow596856000
2007Operating cash flow571638000

Free cash flow

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

USD 483.2M 2007
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.858.7M426.3M-6.2M-438.6M-871.1M199820032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow418644000
1999Free cash flow404418000
2000Free cash flow495961000
2001Free cash flow518858000
2002Free cash flow739410000
2003Free cash flow-751796000
2004Free cash flow495089000
2005Free cash flow470752000
2006Free cash flow559812000
2007Free cash flow483212000

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.

119.5% 2007
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.129%97%65%32%0%199820032007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets48.7%
1999Liabilities / assets80.2%
2000Liabilities / assets83.6%
2001Liabilities / assets71.1%
2002Liabilities / assets101.7%
2003Liabilities / assets106.7%
2004Liabilities / assets99.4%
2005Liabilities / assets94.5%
2006Liabilities / assets95.4%
2007Liabilities / assets119.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.13× 2007
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.4.33×3.25×2.17×1.08×0.00×199820032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.57×
1999Current assets / current liabilities2.22×
2000Current assets / current liabilities4×
2001Current assets / current liabilities4.01×
2002Current assets / current liabilities1.57×
2003Current assets / current liabilities2.39×
2004Current assets / current liabilities1.9×
2005Current assets / current liabilities3.44×
2006Current assets / current liabilities3.33×
2007Current assets / current liabilities2.13×

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
1998 1998-01-01 – 1998-12-31
USD 455.28 million
Exact value

Exact value: 455279000 USD

1998-01-01 – 1998-12-31: 455279000 USD Inspect Net Income Open source
Share or cite

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

USD 474.91 million
Exact value

Exact value: 474910000 USD

1998-01-01 – 1998-12-31: 474910000 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 56.27 million
Exact value

Exact value: 56266000 USD

1998-01-01 – 1998-12-31: 56266000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 418.64 million
Calculation and evidence

474910000 − 56266000 USD

Exact free cash flow: 418644000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 469.29 million
Exact value

Exact value: 469293000 USD

1999-01-01 – 1999-12-31: 469293000 USD Inspect Net Income Open source
Share or cite

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

USD 463.71 million
Exact value

Exact value: 463707000 USD

1999-01-01 – 1999-12-31: 463707000 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 59.29 million
Exact value

Exact value: 59289000 USD

1999-01-01 – 1999-12-31: 59289000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 404.42 million
Calculation and evidence

463707000 − 59289000 USD

Exact free cash flow: 404418000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 441.89 million
Exact value

Exact value: 441886000 USD

2000-01-01 – 2000-12-31: 441886000 USD Inspect Net Income Open source
Share or cite

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

USD 547.04 million
Exact value

Exact value: 547036000 USD

2000-01-01 – 2000-12-31: 547036000 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 51.08 million
Exact value

Exact value: 51075000 USD

2000-01-01 – 2000-12-31: 51075000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 495.96 million
Calculation and evidence

547036000 − 51075000 USD

Exact free cash flow: 495961000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 491.6 million
Exact value

Exact value: 491602000 USD

2001-01-01 – 2001-12-31: 491602000 USD Inspect Net Income Open source
Share or cite

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

USD 566.09 million
Exact value

Exact value: 566088000 USD

2001-01-01 – 2001-12-31: 566088000 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 47.23 million
Exact value

Exact value: 47230000 USD

2001-01-01 – 2001-12-31: 47230000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 518.86 million
Calculation and evidence

566088000 − 47230000 USD

Exact free cash flow: 518858000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 271.47 million
Exact value

Exact value: -271469000 USD

2002-01-01 – 2002-12-31: -271469000 USD Inspect Net Income Open source
Share or cite

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

USD 802.12 million
Exact value

Exact value: 802124000 USD

2002-01-01 – 2002-12-31: 802124000 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 62.71 million
Exact value

Exact value: 62714000 USD

2002-01-01 – 2002-12-31: 62714000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 739.41 million
Calculation and evidence

802124000 − 62714000 USD

Exact free cash flow: 739410000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 318.79 million
Exact value

Exact value: 318789000 USD

2003-01-01 – 2003-12-31: 318789000 USD Inspect Net Income Open source
Share or cite

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

−USD 702.85 million
Exact value

Exact value: -702852000 USD

2003-01-01 – 2003-12-31: -702852000 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 48.94 million
Exact value

Exact value: 48944000 USD

2003-01-01 – 2003-12-31: 48944000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 751.8 million
Calculation and evidence

-702852000 − 48944000 USD

Exact free cash flow: -751796000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 530.84 million
Exact value

Exact value: 530837000 USD

2004-01-01 – 2004-12-31: 530837000 USD Inspect Net Income Open source
Share or cite

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

USD 565.42 million
Exact value

Exact value: 565415000 USD

2004-01-01 – 2004-12-31: 565415000 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 70.33 million
Exact value

Exact value: 70326000 USD

2004-01-01 – 2004-12-31: 70326000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 495.09 million
Calculation and evidence

565415000 − 70326000 USD

Exact free cash flow: 495089000 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 534.27 million
Exact value

Exact value: 534268000 USD

2005-01-01 – 2005-12-31: 534268000 USD Inspect Net Income Open source
Share or cite

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

USD 560.7 million
Exact value

Exact value: 560699000 USD

2005-01-01 – 2005-12-31: 560699000 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 89.95 million
Exact value

Exact value: 89947000 USD

2005-01-01 – 2005-12-31: 89947000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 470.75 million
Calculation and evidence

560699000 − 89947000 USD

Exact free cash flow: 470752000 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 505.86 million
Exact value

Exact value: 505856000 USD

2006-01-01 – 2006-12-31: 505856000 USD Inspect Net Income Open source
Share or cite

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

USD 596.86 million
Exact value

Exact value: 596856000 USD

2006-01-01 – 2006-12-31: 596856000 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 37.04 million
Exact value

Exact value: 37044000 USD

2006-01-01 – 2006-12-31: 37044000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 559.81 million
Calculation and evidence

596856000 − 37044000 USD

Exact free cash flow: 559812000 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 520.27 million
Exact value

Exact value: 520273000 USD

2007-01-01 – 2007-12-31: 520273000 USD Inspect Net Income Open source
Share or cite

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

USD 571.64 million
Exact value

Exact value: 571638000 USD

2007-01-01 – 2007-12-31: 571638000 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 88.43 million
Exact value

Exact value: 88426000 USD

2007-01-01 – 2007-12-31: 88426000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 483.21 million
Calculation and evidence

571638000 − 88426000 USD

Exact free cash flow: 483212000 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.

71 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000811669, 811669, edgar:811669