CUBIST PHARMACEUTICALS INC

EDGAR

85 filing records in this dataset, filed from 1996-12-09 to 2014-11-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

309 million USD

2014 Q3 · USD

Exact inputs and evidence

Operating margin

21.93%

2014 Q3 · %

Exact inputs and evidence
  • Operating Income: 67809000 USD Source
  • Revenue: 309155000 USD Source

Operating cash flow

43.2 million USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 105790000 USD Source
  • Operating Cash Flow: 62545000 USD Source

Free cash flow

34.4 million USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 105790000 USD Source
  • Operating Cash Flow: 62545000 USD Source
  • Capital Expenditure: 21070000 USD Source
  • Capital Expenditure: 12186000 USD Source
Cash and cash equivalents
234 million USD Source
Exact value

233691000 USD

Long-term debt including current maturities
Not available
Shares outstanding
76 million shares Source
Exact value

76012863 shares

Reported share-count change

2.70% · 2 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
  • 74011707 shares · 2013-09-30· Source
  • 76012863 shares · 2014-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.16 billion USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 299741000 USD · 2013-10-01 – 2013-12-31 Source
  • Revenue: 261233000 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 294398000 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 309155000 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

151 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: 16409000 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -28381000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -26592000 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: 62545000 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -26592000 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: 105790000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: 62545000 USD · 2014-01-01 – 2014-06-30 Source

Capital expenditure

24.9 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Capital expenditure: 15509000 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 11691000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 1884000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 12186000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 1884000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 21070000 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 12186000 USD · 2014-01-01 – 2014-06-30 Source

Free cash flow

126 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: 16409000 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -28381000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -26592000 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: 62545000 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -26592000 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: 105790000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: 62545000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 15509000 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 11691000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 1884000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 12186000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 1884000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 21070000 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 12186000 USD · 2014-01-01 – 2014-06-30 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: 2014-11-07.

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: 8 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2013-12-31
  • Total assets: 11 of 11 periods available· newest 2013-12-31
  • Total liabilities: 11 of 11 periods available· newest 2013-12-31
  • Current assets: 11 of 11 periods available· newest 2013-12-31
  • Current liabilities: 11 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 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

    +13.8%

    Prior period

    USD 926.36 million

    –

    Current period

    USD 1.05 billion

    –

    Exact inputs and evidence

    1054442000 − 926359000 = 128083000 USD

    926359000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    1054442000 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

    -92.4%

    Prior period

    USD 215.65 million

    –

    Current period

    USD 16.41 million

    –

    Exact inputs and evidence

    16409000 − 215650000 = -199241000 USD

    215650000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    16409000 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

    -14.5%

    Prior period

    USD 18.13 million

    –

    Current period

    USD 15.51 million

    –

    Exact inputs and evidence

    15509000 − 18129000 = -2620000 USD

    18129000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    15509000 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.

Comparable inputs unavailable for: Net income.

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 1.05 billion 100% of revenue
  • Cost of revenue USD 260.31 million 25% of revenue
  • Operating expenses USD 735.68 million 70% of revenue
  • Other operating costs Derived USD 32.04 million 3% of revenue
  • Operating income USD 26.41 million 2.5% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 16.41 million 1.6% of revenue
  • Capital expenditure USD 15.51 million 1.5% of revenue
  • Free cash flow Derived USD 900,000 0.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Operating loss: operating costs were 195% of revenue.
  • 2005 Operating loss: operating costs were 121% of revenue.
  • 2006 Net loss: net income was −0.2% of revenue.
  • 2007 12%86%
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2009 14%10%75%
  • 2010 15%15%70%
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-3168071000 132684000 Derived -64613000 11899000 Derived -76512000 Unavailable
Source
2005 2005-01-01 – 2005-12-31120645000 146078000 Derived -25433000 6419000 Derived -31852000 Unavailable
Source
2006 2006-01-01 – 2006-12-31194748000 189832000 Derived 4916000 5292000 Derived -376000 Unavailable
Source
2007 2007-01-01 – 2007-12-31294620000 253182000 Derived 41438000 5842000 Derived 35596000 Unavailable
Source
2008 2008-01-01 – 2008-12-31433641000 342752000 Derived 90889000 -37003000 Derived 127892000 96856000 Derived
Source
2009 2009-01-01 – 2009-12-31562144000 424384000 Derived 137760000 58160000 Derived 79600000 148658000 Derived
Source
2010 2010-01-01 – 2010-12-31636458000 446859000 Derived 189599000 95274000 Derived 94325000 167000000 Derived
Source
2011 2011-01-01 – 2011-12-31753972000 621441000 Derived 132531000 UnavailableUnavailable100301000 Derived
Source
2012 2012-01-01 – 2012-12-31926359000 689253000 Derived 237106000 UnavailableUnavailable197521000 Derived
Source
2013 2013-01-01 – 2013-12-311054442000 1028032000 Derived 26410000 UnavailableUnavailable900000 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 1.1B 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.1.1B854.1M569.4M284.7M0.0200420092013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue68071000
2005Revenue120645000
2006Revenue194748000
2007Revenue294620000
2008Revenue433641000
2009Revenue562144000
2010Revenue636458000
2011Revenue753972000
2012Revenue926359000
2013Revenue1054442000

Revenue growth

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

13.8% 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.1,870%1,403%935%468%0%200420092013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over year1,731.8%
2005Year over year77.2%
2006Year over year61.4%
2007Year over year51.3%
2008Year over year47.2%
2009Year over year29.6%
2010Year over year13.2%
2011Year over year18.5%
2012Year over year22.9%
2013Year over year13.8%

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 2.5% 2013
Net margin 14.8% 2010
Free cash flow margin 0.1% 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.41%-0%-41%-83%-124%200420092013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-94.9%
2005Operating margin-21.1%
2006Operating margin2.5%
2007Operating margin14.1%
2008Operating margin21%
2009Operating margin24.5%
2010Operating margin29.8%
2011Operating margin17.6%
2012Operating margin25.6%
2013Operating margin2.5%
2004Net margin-112.4%
2005Net margin-26.4%
2006Net margin-0.2%
2007Net margin12.1%
2008Net margin29.5%
2009Net margin14.2%
2010Net margin14.8%
2011-12-31Net marginNot reported
2012-12-31Net marginNot reported
2013-12-31Net marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow margin22.3%
2009Free cash flow margin26.4%
2010Free cash flow margin26.2%
2011Free cash flow margin13.3%
2012Free cash flow margin21.3%
2013Free cash flow margin0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 16.4M 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.232.9M174.7M116.5M58.2M0.0200420092013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flow122192000
2009Operating cash flow159765000
2010Operating cash flow184474000
2011Operating cash flow200369000
2012Operating cash flow215650000
2013Operating cash flow16409000

Free cash flow

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

USD 900K 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.213.3M160.0M106.7M53.3M0.0200420092013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flow96856000
2009Free cash flow148658000
2010Free cash flow167000000
2011Free cash flow100301000
2012Free cash flow197521000
2013Free cash flow900000

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.

55.7% 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.100%75%50%25%0%200420092013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets90.3%
2005Liabilities / assets92.4%
2006Liabilities / assets90.8%
2007Liabilities / assets81.5%
2008Liabilities / assets48.9%
2009Liabilities / assets52.2%
2010Liabilities / assets53.1%
2011Liabilities / assets57.5%
2012Liabilities / assets48.7%
2013Liabilities / assets55.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.8× 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.10.48×7.86×5.24×2.62×0.00×200420092013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities4.2×
2005Current assets / current liabilities3.81×
2006Current assets / current liabilities9.7×
2007Current assets / current liabilities6.13×
2008Current assets / current liabilities6.54×
2009Current assets / current liabilities3.62×
2010Current assets / current liabilities6.75×
2011Current assets / current liabilities4.13×
2012Current assets / current liabilities4.48×
2013Current assets / current liabilities2.8×

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 76.51 million
Exact value

Exact value: -76512000 USD

2004-01-01 – 2004-12-31: -76512000 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.
Unavailable Not reported for this period.
Unavailable

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

2005 2005-01-01 – 2005-12-31
−USD 31.85 million
Exact value

Exact value: -31852000 USD

2005-01-01 – 2005-12-31: -31852000 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.
Unavailable Not reported for this period.
Unavailable

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

2006 2006-01-01 – 2006-12-31
−USD 376,000
Exact value

Exact value: -376000 USD

2006-01-01 – 2006-12-31: -376000 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.
Unavailable Not reported for this period.
Unavailable

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

2007 2007-01-01 – 2007-12-31
USD 35.6 million
Exact value

Exact value: 35596000 USD

2007-01-01 – 2007-12-31: 35596000 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.
Unavailable Not reported for this period.
Unavailable

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

2008 2008-01-01 – 2008-12-31
USD 127.89 million
Exact value

Exact value: 127892000 USD

2008-01-01 – 2008-12-31: 127892000 USD Inspect Net Income Open source
Share or cite

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

USD 122.19 million
Exact value

Exact value: 122192000 USD

2008-01-01 – 2008-12-31: 122192000 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 25.34 million
Exact value

Exact value: 25336000 USD

2008-01-01 – 2008-12-31: 25336000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 96.86 million
Calculation and evidence

122192000 − 25336000 USD

Exact free cash flow: 96856000 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 79.6 million
Exact value

Exact value: 79600000 USD

2009-01-01 – 2009-12-31: 79600000 USD Inspect Net Income Open source
Share or cite

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

USD 159.77 million
Exact value

Exact value: 159765000 USD

2009-01-01 – 2009-12-31: 159765000 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 11.11 million
Exact value

Exact value: 11107000 USD

2009-01-01 – 2009-12-31: 11107000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 148.66 million
Calculation and evidence

159765000 − 11107000 USD

Exact free cash flow: 148658000 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 94.33 million
Exact value

Exact value: 94325000 USD

2010-01-01 – 2010-12-31: 94325000 USD Inspect Net Income Open source
Share or cite

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

USD 184.47 million
Exact value

Exact value: 184474000 USD

2010-01-01 – 2010-12-31: 184474000 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 17.47 million
Exact value

Exact value: 17474000 USD

2010-01-01 – 2010-12-31: 17474000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 167 million
Calculation and evidence

184474000 − 17474000 USD

Exact free cash flow: 167000000 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
Unavailable Not reported for this period.
USD 200.37 million
Exact value

Exact value: 200369000 USD

2011-01-01 – 2011-12-31: 200369000 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 100.07 million
Exact value

Exact value: 100068000 USD

2011-01-01 – 2011-12-31: 100068000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 100.3 million
Calculation and evidence

200369000 − 100068000 USD

Exact free cash flow: 100301000 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
Unavailable Not reported for this period.
USD 215.65 million
Exact value

Exact value: 215650000 USD

2012-01-01 – 2012-12-31: 215650000 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 18.13 million
Exact value

Exact value: 18129000 USD

2012-01-01 – 2012-12-31: 18129000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 197.52 million
Calculation and evidence

215650000 − 18129000 USD

Exact free cash flow: 197521000 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
Unavailable Not reported for this period.
USD 16.41 million
Exact value

Exact value: 16409000 USD

2013-01-01 – 2013-12-31: 16409000 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 15.51 million
Exact value

Exact value: 15509000 USD

2013-01-01 – 2013-12-31: 15509000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 900,000
Calculation and evidence

16409000 − 15509000 USD

Exact free cash flow: 900000 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.

85 filings · 1,690 latest values · 1,690 originally reported values

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

Identifiers: 0000912183, 912183, edgar:912183

Also known as CUBIST PHARMACEUTICALS INC