OREGON STEEL MILLS INC

EDGAR

62 filing records in this dataset, filed from 1994-03-21 to 2006-10-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

429 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

23.81%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: 102172000 USD Source
  • Revenue: 429114000 USD Source

Operating cash flow

57.3 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 193665000 USD Source
  • Operating Cash Flow: 136337000 USD Source

Free cash flow

34.9 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 193665000 USD Source
  • Operating Cash Flow: 136337000 USD Source
  • Capital Expenditure: 66402000 USD Source
  • Capital Expenditure: 43976000 USD Source
Cash and cash equivalents
8.77 million USD Source
Exact value

8765000 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

1.46 billion USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Revenue: 1257973000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 930603000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 355288000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 349589000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 429114000 USD · 2006-07-01 – 2006-09-30 Source

Net income

161 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Net income: 109995000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 77015000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 33351000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: 43936000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: 50587000 USD · 2006-07-01 – 2006-09-30 Source

Capital expenditure

87.4 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Capital expenditure: 80436000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 59429000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 20480000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 43976000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 20480000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 66402000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 43976000 USD · 2006-01-01 – 2006-06-30 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: 2006-10-31.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-12-31
  • Operating income: 11 of 11 periods available· newest 2005-12-31
  • Net income: 11 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2005-12-31
  • Total assets: 11 of 11 periods available· newest 2005-12-31
  • Total liabilities: 6 of 11 periods available· newest 2005-12-31
  • Current assets: 11 of 11 periods available· newest 2005-12-31
  • Current liabilities: 11 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-12-31
  • 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

    +6.2%

    Prior period

    USD 1.18 billion

    –

    Current period

    USD 1.26 billion

    –

    Exact inputs and evidence

    1257973000 − 1184523000 = 73450000 USD

    1184523000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1257973000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -5.7%

    Prior period

    USD 116.66 million

    –

    Current period

    USD 110 million

    –

    Exact inputs and evidence

    109995000 − 116655000 = -6660000 USD

    116655000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    109995000 USD · 2005-01-01 – 2005-12-31

    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

    +227.3%

    Prior period

    USD 32.34 million

    –

    Current period

    USD 105.85 million

    –

    Exact inputs and evidence

    105850000 − 32337000 = 73513000 USD

    32337000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    105850000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +237.9%

    Prior period

    USD 23.81 million

    –

    Current period

    USD 80.44 million

    –

    Exact inputs and evidence

    80436000 − 23805000 = 56631000 USD

    23805000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    80436000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 1.26 billion 100% of revenue
  • Operating costs Derived USD 1.06 billion 84% of revenue
  • Operating income USD 201.92 million 16% of revenue
  • Tax, interest and other Derived USD 91.93 million 7.3% of revenue
  • Net income USD 110 million 8.7% of revenue

Cash

  • Operating cash flow USD 105.85 million 8.4% of revenue
  • Capital expenditure USD 80.44 million 6.4% of revenue
  • Free cash flow Derived USD 25.41 million 2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 94%
  • 1997 96%
  • 1998 93%
  • 1999 92%
  • 2000 Net loss: net income was −2.7% of revenue.
  • 2001 Net loss: net income was −0.8% of revenue.
  • 2002 Net loss: net income was −0.6% of revenue.
  • 2003 Operating loss: operating costs were 115% of revenue.
  • 2004 9.8%87%
  • 2005 84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31772815000 723520000 Derived 49295000 25548000 Derived 23747000 -75680000 Derived
Source
1997 1997-01-01 – 1997-12-31768558000 738076000 Derived 30482000 18527000 Derived 11955000 -29566000 Derived
Source
1998 1998-01-01 – 1998-12-31892583000 829085000 Derived 63498000 51569000 Derived 11929000 25914000 Derived
Source
1999 1999-01-01 – 1999-12-31884649000 816467000 Derived 68182000 48268000 Derived 19914000 82671000 Derived
Source
2000 2000-01-01 – 2000-12-31672017000 670910000 Derived 1107000 19372000 Derived -18265000 -19651000 Derived
Source
2001 2001-01-01 – 2001-12-31780887000 756084000 Derived 24803000 30731000 Derived -5928000 36597000 Derived
Source
2002 2002-01-01 – 2002-12-31904950000 845018000 Derived 59932000 65540000 Derived -5608000 30803000 Derived
Source
2003 2003-01-01 – 2003-12-31723297000 829799000 Derived -106502000 19447000 Derived -125949000 -33996000 Derived
Source
2004 2004-01-01 – 2004-12-311184523000 1029705000 Derived 154818000 38163000 Derived 116655000 8532000 Derived
Source
2005 2005-01-01 – 2005-12-311257973000 1056051000 Derived 201922000 91927000 Derived 109995000 25414000 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 1.3B 2005
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.1.4B1.0B679.3M339.7M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue772815000
1997Revenue768558000
1998Revenue892583000
1999Revenue884649000
2000Revenue672017000
2001Revenue780887000
2002Revenue904950000
2003Revenue723297000
2004Revenue1184523000
2005Revenue1257973000

Revenue growth

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

6.2% 2005
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.71%45%20%-6%-31%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year8.7%
1997Year over year-0.6%
1998Year over year16.1%
1999Year over year-0.9%
2000Year over year-24%
2001Year over year16.2%
2002Year over year15.9%
2003Year over year-20.1%
2004Year over year63.8%
2005Year over year6.2%

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 16.1% 2005
Net margin 8.7% 2005
Free cash flow margin 2% 2005
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.18.7%9.0%-0.7%-10.4%-20.1%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin6.4%
1997Operating margin4%
1998Operating margin7.1%
1999Operating margin7.7%
2000Operating margin0.2%
2001Operating margin3.2%
2002Operating margin6.6%
2003Operating margin-14.7%
2004Operating margin13.1%
2005Operating margin16.1%
1996Net margin3.1%
1997Net margin1.6%
1998Net margin1.3%
1999Net margin2.3%
2000Net margin-2.7%
2001Net margin-0.8%
2002Net margin-0.6%
2003Net margin-17.4%
2004Net margin9.8%
2005Net margin8.7%
1996Free cash flow margin-9.8%
1997Free cash flow margin-3.8%
1998Free cash flow margin2.9%
1999Free cash flow margin9.3%
2000Free cash flow margin-2.9%
2001Free cash flow margin4.7%
2002Free cash flow margin3.4%
2003Free cash flow margin-4.7%
2004Free cash flow margin0.7%
2005Free cash flow margin2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 105.9M 2005
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.115.5M80.6M45.8M11.0M-23.8M199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow80858000
1997Operating cash flow52104000
1998Operating cash flow53668000
1999Operating cash flow98579000
2000Operating cash flow-2967000
2001Operating cash flow49530000
2002Operating cash flow49049000
2003Operating cash flow-14242000
2004Operating cash flow32337000
2005Operating cash flow105850000

Free cash flow

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

USD 25.4M 2005
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.95.3M49.4M3.5M-42.4M-88.3M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-75680000
1997Free cash flow-29566000
1998Free cash flow25914000
1999Free cash flow82671000
2000Free cash flow-19651000
2001Free cash flow36597000
2002Free cash flow30803000
2003Free cash flow-33996000
2004Free cash flow8532000
2005Free cash flow25414000

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.

52% 2005
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.79%59%40%20%0%1996-12-3120012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000Liabilities / assets58.9%
2001Liabilities / assets60.2%
2002Liabilities / assets60.6%
2003Liabilities / assets73.4%
2004Liabilities / assets55.2%
2005Liabilities / assets52%

Current assets to current liabilities

Current assets divided by current liabilities.

3.79× 2005
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.4.10×3.07×2.05×1.02×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities2.05×
1997Current assets / current liabilities1.78×
1998Current assets / current liabilities1.14×
1999Current assets / current liabilities2×
2000Current assets / current liabilities1.86×
2001Current assets / current liabilities1.32×
2002Current assets / current liabilities2.44×
2003Current assets / current liabilities1.95×
2004Current assets / current liabilities3.68×
2005Current assets / current liabilities3.79×

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
1996 1996-01-01 – 1996-12-31
USD 23.75 million
Exact value

Exact value: 23747000 USD

1996-01-01 – 1996-12-31: 23747000 USD Inspect Net Income Open source
Share or cite

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

USD 80.86 million
Exact value

Exact value: 80858000 USD

1996-01-01 – 1996-12-31: 80858000 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 156.54 million
Exact value

Exact value: 156538000 USD

1996-01-01 – 1996-12-31: 156538000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 75.68 million
Calculation and evidence

80858000 − 156538000 USD

Exact free cash flow: -75680000 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 11.96 million
Exact value

Exact value: 11955000 USD

1997-01-01 – 1997-12-31: 11955000 USD Inspect Net Income Open source
Share or cite

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

USD 52.1 million
Exact value

Exact value: 52104000 USD

1997-01-01 – 1997-12-31: 52104000 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 81.67 million
Exact value

Exact value: 81670000 USD

1997-01-01 – 1997-12-31: 81670000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.57 million
Calculation and evidence

52104000 − 81670000 USD

Exact free cash flow: -29566000 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 11.93 million
Exact value

Exact value: 11929000 USD

1998-01-01 – 1998-12-31: 11929000 USD Inspect Net Income Open source
Share or cite

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

USD 53.67 million
Exact value

Exact value: 53668000 USD

1998-01-01 – 1998-12-31: 53668000 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 27.75 million
Exact value

Exact value: 27754000 USD

1998-01-01 – 1998-12-31: 27754000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.91 million
Calculation and evidence

53668000 − 27754000 USD

Exact free cash flow: 25914000 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 19.91 million
Exact value

Exact value: 19914000 USD

1999-01-01 – 1999-12-31: 19914000 USD Inspect Net Income Open source
Share or cite

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

USD 98.58 million
Exact value

Exact value: 98579000 USD

1999-01-01 – 1999-12-31: 98579000 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 15.91 million
Exact value

Exact value: 15908000 USD

1999-01-01 – 1999-12-31: 15908000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 82.67 million
Calculation and evidence

98579000 − 15908000 USD

Exact free cash flow: 82671000 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 18.27 million
Exact value

Exact value: -18265000 USD

2000-01-01 – 2000-12-31: -18265000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.97 million
Exact value

Exact value: -2967000 USD

2000-01-01 – 2000-12-31: -2967000 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 16.68 million
Exact value

Exact value: 16684000 USD

2000-01-01 – 2000-12-31: 16684000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.65 million
Calculation and evidence

-2967000 − 16684000 USD

Exact free cash flow: -19651000 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 5.93 million
Exact value

Exact value: -5928000 USD

2001-01-01 – 2001-12-31: -5928000 USD Inspect Net Income Open source
Share or cite

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

USD 49.53 million
Exact value

Exact value: 49530000 USD

2001-01-01 – 2001-12-31: 49530000 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 12.93 million
Exact value

Exact value: 12933000 USD

2001-01-01 – 2001-12-31: 12933000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.6 million
Calculation and evidence

49530000 − 12933000 USD

Exact free cash flow: 36597000 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 5.61 million
Exact value

Exact value: -5608000 USD

2002-01-01 – 2002-12-31: -5608000 USD Inspect Net Income Open source
Share or cite

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

USD 49.05 million
Exact value

Exact value: 49049000 USD

2002-01-01 – 2002-12-31: 49049000 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 18.25 million
Exact value

Exact value: 18246000 USD

2002-01-01 – 2002-12-31: 18246000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30.8 million
Calculation and evidence

49049000 − 18246000 USD

Exact free cash flow: 30803000 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 125.95 million
Exact value

Exact value: -125949000 USD

2003-01-01 – 2003-12-31: -125949000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.24 million
Exact value

Exact value: -14242000 USD

2003-01-01 – 2003-12-31: -14242000 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 19.75 million
Exact value

Exact value: 19754000 USD

2003-01-01 – 2003-12-31: 19754000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34 million
Calculation and evidence

-14242000 − 19754000 USD

Exact free cash flow: -33996000 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 116.66 million
Exact value

Exact value: 116655000 USD

2004-01-01 – 2004-12-31: 116655000 USD Inspect Net Income Open source
Share or cite

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

USD 32.34 million
Exact value

Exact value: 32337000 USD

2004-01-01 – 2004-12-31: 32337000 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 23.81 million
Exact value

Exact value: 23805000 USD

2004-01-01 – 2004-12-31: 23805000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.53 million
Calculation and evidence

32337000 − 23805000 USD

Exact free cash flow: 8532000 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 110 million
Exact value

Exact value: 109995000 USD

2005-01-01 – 2005-12-31: 109995000 USD Inspect Net Income Open source
Share or cite

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

USD 105.85 million
Exact value

Exact value: 105850000 USD

2005-01-01 – 2005-12-31: 105850000 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 80.44 million
Exact value

Exact value: 80436000 USD

2005-01-01 – 2005-12-31: 80436000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.41 million
Calculation and evidence

105850000 − 80436000 USD

Exact free cash flow: 25414000 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.

62 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000830260, 830260, edgar:830260