FORMICA CORP

EDGAR

13 filing records in this dataset, filed from 1994-03-30 to 2001-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

188 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

-1.7%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: -3200000 USD Source
  • Revenue: 188400000 USD Source
Cash and cash equivalents
26.3 million USD Source
Exact value

26300000 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.

Net income

-31.4 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -37500000 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: -40500000 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -8000000 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -11400000 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -15000000 USD · 2001-07-01 – 2001-09-30 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: 2001-11-14.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2000-12-31
  • Operating income: 7 of 11 periods available· newest 2000-12-31
  • Net income: 7 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2000-12-31
  • Total assets: 5 of 11 periods available· newest 2000-12-31
  • Total liabilities: 3 of 11 periods available· newest 2000-12-31
  • Current assets: 5 of 11 periods available· newest 2000-12-31
  • Current liabilities: 5 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2000-12-31
  • 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

    +27.5%

    Prior period

    USD 606.6 million

    –

    Current period

    USD 773.7 million

    –

    Exact inputs and evidence

    773700000 − 606600000 = 167100000 USD

    606600000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    773700000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 5.4 million

    Prior period

    −USD 32.1 million

    –

    Current period

    −USD 37.5 million

    –

    Exact inputs and evidence

    -37500000 − -32100000 = -5400000 USD

    -32100000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -37500000 USD · 2000-01-01 – 2000-12-31

    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

    +18,550%

    Prior period

    USD 200,000

    –

    Current period

    USD 37.3 million

    –

    Exact inputs and evidence

    37300000 − 200000 = 37100000 USD

    200000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    37300000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -9.3%

    Prior period

    USD 25.9 million

    –

    Current period

    USD 23.5 million

    –

    Exact inputs and evidence

    23500000 − 25900000 = -2400000 USD

    25900000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    23500000 USD · 2000-01-01 – 2000-12-31

    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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 773.7 million 100% of revenue
  • Operating costs Derived USD 777.1 million 100% of revenue
  • Operating income −USD 3.4 million −0.4% of revenue
  • Tax, interest and other Derived USD 34.1 million 4.4% of revenue
  • Net income −USD 37.5 million −4.8% of revenue

Cash

  • Operating cash flow USD 37.3 million 4.8% of revenue
  • Capital expenditure USD 23.5 million 3% of revenue
  • Free cash flow Derived USD 13.8 million 1.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1991 Net loss: net income was −1.7% of revenue.
  • 1992 Net loss: net income was −0.4% of revenue.
  • 1993 Net loss: net income was −0.1% of revenue.
  • 1997 Operating loss: operating costs were 194% of revenue.
  • 1998 Net loss: net income was −5.8% of revenue.
  • 1999 Operating loss: operating costs were 101% of revenue.
  • 2000 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1991-01-01 – 1991-12-31421181000 381560000 Derived 39621000 46750000 Derived -7129000 16321000 Derived
Source
1992 1992-01-01 – 1992-12-31446217000 408693000 Derived 37524000 39159000 Derived -1635000 4332000 Derived
Source
1993 1993-01-01 – 1993-12-31447079000 418646000 Derived 28433000 28945000 Derived -512000 11178000 Derived
Source
1997 1997-01-01 – 1997-12-31533400000 1036700000 Derived -503300000 1500000 Derived -504800000 -40800000 Derived
Source
1998 1998-01-01 – 1998-12-31384600000 382900000 Derived 1700000 24000000 Derived -22300000 -8800000 Derived
Source
1999 1999-01-01 – 1999-12-31606600000 615200000 Derived -8600000 23500000 Derived -32100000 -25700000 Derived
Source
2000 2000-01-01 – 2000-12-31773700000 777100000 Derived -3400000 34100000 Derived -37500000 13800000 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 773.7M 2000
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.835.6M626.7M417.8M208.9M0.0199119972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue421181000
1992Revenue446217000
1993Revenue447079000
1997Revenue533400000
1998Revenue384600000
1999Revenue606600000
2000Revenue773700000

Revenue growth

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

27.5% 2000
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.65%40%15%-10%-35%199119972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year5.9%
1993Year over year0.2%
1997Year over yearNo prior comparable period
1998Year over year-27.9%
1999Year over year57.7%
2000Year over year27.5%

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 -0.4% 2000
Net margin -4.8% 2000
Free cash flow margin 1.8% 2000
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.18%-12%-43%-73%-103%199119972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991Operating margin9.4%
1992Operating margin8.4%
1993Operating margin6.4%
1997Operating margin-94.4%
1998Operating margin0.4%
1999Operating margin-1.4%
2000Operating margin-0.4%
1991Net margin-1.7%
1992Net margin-0.4%
1993Net margin-0.1%
1997Net margin-94.6%
1998Net margin-5.8%
1999Net margin-5.3%
2000Net margin-4.8%
1991Free cash flow margin3.9%
1992Free cash flow margin1%
1993Free cash flow margin2.5%
1997Free cash flow margin-7.6%
1998Free cash flow margin-2.3%
1999Free cash flow margin-4.2%
2000Free cash flow margin1.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 37.3M 2000
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.40.3M30.2M20.1M10.1M0.0199119972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flow24876000
1992Operating cash flow15143000
1993Operating cash flow22094000
1997Operating cash flow5700000
1998Operating cash flow26700000
1999Operating cash flow200000
2000Operating cash flow37300000

Free cash flow

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

USD 13.8M 2000
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.20.9M4.3M-12.2M-28.8M-45.4M199119972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flow16321000
1992Free cash flow4332000
1993Free cash flow11178000
1997Free cash flow-40800000
1998Free cash flow-8800000
1999Free cash flow-25700000
2000Free cash flow13800000

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.

89.6% 2000
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.97%73%48%24%0%1991-12-311997-12-312000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Liabilities / assetsNot reportedNo source recorded
1992-12-31Liabilities / assetsNot reported
1993-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets82.9%
1999Liabilities / assets89.4%
2000Liabilities / assets89.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.78× 2000
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.2.26×1.70×1.13×0.57×0.00×1991-12-311997-12-312000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Current assets / current liabilitiesNot reportedNo source recorded
1992Current assets / current liabilities2.1×
1993Current assets / current liabilities1.83×
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities2.03×
1999Current assets / current liabilities2.02×
2000Current assets / current liabilities1.78×

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
1991 1991-01-01 – 1991-12-31
−USD 7.13 million
Exact value

Exact value: -7129000 USD

1991-01-01 – 1991-12-31: -7129000 USD Inspect Net Income Open source
Share or cite

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

USD 24.88 million
Exact value

Exact value: 24876000 USD

1991-01-01 – 1991-12-31: 24876000 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 8.56 million
Exact value

Exact value: 8555000 USD

1991-01-01 – 1991-12-31: 8555000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.32 million
Calculation and evidence

24876000 − 8555000 USD

Exact free cash flow: 16321000 USD

Share or cite

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

1992 1992-01-01 – 1992-12-31
−USD 1.64 million
Exact value

Exact value: -1635000 USD

1992-01-01 – 1992-12-31: -1635000 USD Inspect Net Income Open source
Share or cite

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

USD 15.14 million
Exact value

Exact value: 15143000 USD

1992-01-01 – 1992-12-31: 15143000 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 10.81 million
Exact value

Exact value: 10811000 USD

1992-01-01 – 1992-12-31: 10811000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.33 million
Calculation and evidence

15143000 − 10811000 USD

Exact free cash flow: 4332000 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 512,000
Exact value

Exact value: -512000 USD

1993-01-01 – 1993-12-31: -512000 USD Inspect Net Income Open source
Share or cite

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

USD 22.09 million
Exact value

Exact value: 22094000 USD

1993-01-01 – 1993-12-31: 22094000 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 10.92 million
Exact value

Exact value: 10916000 USD

1993-01-01 – 1993-12-31: 10916000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.18 million
Calculation and evidence

22094000 − 10916000 USD

Exact free cash flow: 11178000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 504.8 million
Exact value

Exact value: -504800000 USD

1997-01-01 – 1997-12-31: -504800000 USD Inspect Net Income Open source
Share or cite

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

USD 5.7 million
Exact value

Exact value: 5700000 USD

1997-01-01 – 1997-12-31: 5700000 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 46.5 million
Exact value

Exact value: 46500000 USD

1997-01-01 – 1997-12-31: 46500000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 40.8 million
Calculation and evidence

5700000 − 46500000 USD

Exact free cash flow: -40800000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 22.3 million
Exact value

Exact value: -22300000 USD

1998-01-01 – 1998-12-31: -22300000 USD Inspect Net Income Open source
Share or cite

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

USD 26.7 million
Exact value

Exact value: 26700000 USD

1998-01-01 – 1998-12-31: 26700000 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 35.5 million
Exact value

Exact value: 35500000 USD

1998-01-01 – 1998-12-31: 35500000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.8 million
Calculation and evidence

26700000 − 35500000 USD

Exact free cash flow: -8800000 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 32.1 million
Exact value

Exact value: -32100000 USD

1999-01-01 – 1999-12-31: -32100000 USD Inspect Net Income Open source
Share or cite

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

USD 200,000
Exact value

Exact value: 200000 USD

1999-01-01 – 1999-12-31: 200000 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 25.9 million
Exact value

Exact value: 25900000 USD

1999-01-01 – 1999-12-31: 25900000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.7 million
Calculation and evidence

200000 − 25900000 USD

Exact free cash flow: -25700000 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 37.5 million
Exact value

Exact value: -37500000 USD

2000-01-01 – 2000-12-31: -37500000 USD Inspect Net Income Open source
Share or cite

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

USD 37.3 million
Exact value

Exact value: 37300000 USD

2000-01-01 – 2000-12-31: 37300000 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 23.5 million
Exact value

Exact value: 23500000 USD

2000-01-01 – 2000-12-31: 23500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.8 million
Calculation and evidence

37300000 − 23500000 USD

Exact free cash flow: 13800000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000814241, 814241, edgar:814241