EXACTECH INC

EDGAR

227 filing records in this dataset, filed from 1996-08-07 to 2018-02-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

61.4 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

6.4%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: 3930000 USD Source
  • Revenue: 61404000 USD Source

Operating cash flow

10.7 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 28767000 USD Source
  • Operating Cash Flow: 18105000 USD Source

Free cash flow

2.17 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 28767000 USD Source
  • Operating Cash Flow: 18105000 USD Source
  • Capital Expenditure: 26776000 USD Source
  • Capital Expenditure: 18286000 USD Source
Cash and cash equivalents
11.7 million USD Source
Exact value

11718000 USD

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

14413478 shares

Reported share-count change

1.84% · 260 thousand 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
  • 14153669 shares · 2015-12-31· Source
  • 14413478 shares · 2016-12-31· 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: 2018-02-16.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-12-31
  • Operating income: 7 of 11 periods available· newest 2016-12-31
  • Net income: 7 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2016-12-31
  • Total assets: 8 of 11 periods available· newest 2016-12-31
  • Total liabilities: 7 of 11 periods available· newest 2016-12-31
  • Current assets: 7 of 11 periods available· newest 2016-12-31
  • Current liabilities: 7 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2016-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2016-12-31

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

    +6.5%

    Prior period

    USD 241.84 million

    –

    Current period

    USD 257.57 million

    –

    Exact inputs and evidence

    257573000 − 241838000 = 15735000 USD

    241838000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    257573000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -98.5%

    Prior period

    USD 14.77 million

    –

    Current period

    USD 215,000

    –

    Exact inputs and evidence

    215000 − 14767000 = -14552000 USD

    14767000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    215000 USD · 2016-01-01 – 2016-12-31

    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%

    Prior period

    USD 36.62 million

    –

    Current period

    USD 30.04 million

    –

    Exact inputs and evidence

    30042000 − 36624000 = -6582000 USD

    36624000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    30042000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +7.3%

    Prior period

    USD 28 million

    –

    Current period

    USD 30.06 million

    –

    Exact inputs and evidence

    30057000 − 28001000 = 2056000 USD

    28001000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    30057000 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 257.57 million 100% of revenue
  • Cost of revenue USD 80.25 million 31% of revenue
  • Operating expenses USD 169.69 million 66% of revenue
  • Operating income USD 7.63 million 3% of revenue
  • Tax, interest and other Derived USD 7.42 million 2.9% of revenue
  • Net income USD 215,000 0.1% of revenue

Cash

  • Operating cash flow USD 30.04 million 12% of revenue
  • Capital expenditure USD 30.06 million 12% of revenue
  • Free cash flow Derived −USD 15,000 −0% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 90%
  • 2011 93%
  • 2012 90%
  • 2013 90%
  • 2014 89%
  • 2015 91%
  • 2016 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31190483000 172081000 Derived 18402000 7937000 Derived 10465000 -18470000 Derived
Source
2011 2011-01-01 – 2011-12-31205397000 191573000 Derived 13824000 4998000 Derived 8826000 -3326000 Derived
Source
2012 2012-01-01 – 2012-12-31224337000 202995000 Derived 21342000 8601000 Derived 12741000 6690000 Derived
Source
2013 2013-01-01 – 2013-12-31237088000 213159000 Derived 23929000 8557000 Derived 15372000 1384000 Derived
Source
2014 2014-01-01 – 2014-12-31248373000 222099000 Derived 26274000 9786000 Derived 16488000 13804000 Derived
Source
2015 2015-01-01 – 2015-12-31241838000 219541000 Derived 22297000 7530000 Derived 14767000 8623000 Derived
Source
2016 2016-01-01 – 2016-12-31257573000 249943000 Derived 7630000 7415000 Derived 215000 -15000 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 257.6M 2016
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.278.2M208.6M139.1M69.5M0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue190483000
2011Revenue205397000
2012Revenue224337000
2013Revenue237088000
2014Revenue248373000
2015Revenue241838000
2016Revenue257573000

Revenue growth

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

6.5% 2016
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.10.2%6.7%3.3%-0.1%-3.6%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year7.8%
2012Year over year9.2%
2013Year over year5.7%
2014Year over year4.8%
2015Year over year-2.6%
2016Year over year6.5%

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 3% 2016
Net margin 0.1% 2016
Free cash flow margin -0% 2016
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.12.2%6.3%0.4%-5.4%-11.3%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin9.7%
2011Operating margin6.7%
2012Operating margin9.5%
2013Operating margin10.1%
2014Operating margin10.6%
2015Operating margin9.2%
2016Operating margin3%
2010Net margin5.5%
2011Net margin4.3%
2012Net margin5.7%
2013Net margin6.5%
2014Net margin6.6%
2015Net margin6.1%
2016Net margin0.1%
2010Free cash flow margin-9.7%
2011Free cash flow margin-1.6%
2012Free cash flow margin3%
2013Free cash flow margin0.6%
2014Free cash flow margin5.6%
2015Free cash flow margin3.6%
2016Free cash flow margin-0%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 30M 2016
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.41.7M31.3M20.8M10.4M0.0201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow6421000
2011Operating cash flow20400000
2012Operating cash flow27511000
2013Operating cash flow16687000
2014Operating cash flow38586000
2015Operating cash flow36624000
2016Operating cash flow30042000

Free cash flow

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

USD -15K 2016
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.16.4M7.0M-2.3M-11.7M-21.1M201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-18470000
2011Free cash flow-3326000
2012Free cash flow6690000
2013Free cash flow1384000
2014Free cash flow13804000
2015Free cash flow8623000
2016Free cash flow-15000

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.

20.4% 2016
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.35.9%26.9%17.9%9.0%0.0%2010-12-3120132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reported
2011Liabilities / assets33.2%
2012Liabilities / assets30.3%
2013Liabilities / assets26.5%
2014Liabilities / assets19%
2015Liabilities / assets17.1%
2016Liabilities / assets20.4%

Current assets to current liabilities

Current assets divided by current liabilities.

4.32× 2016
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.6.07×4.56×3.04×1.52×0.00×2010-12-3120132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities4.4×
2012Current assets / current liabilities4.13×
2013Current assets / current liabilities4.67×
2014Current assets / current liabilities5.31×
2015Current assets / current liabilities5.62×
2016Current assets / current liabilities4.32×

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
2010 2010-01-01 – 2010-12-31
USD 10.47 million
Exact value

Exact value: 10465000 USD

2010-01-01 – 2010-12-31: 10465000 USD Inspect Net Income Open source
Share or cite

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

USD 6.42 million
Exact value

Exact value: 6421000 USD

2010-01-01 – 2010-12-31: 6421000 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 24.89 million
Exact value

Exact value: 24891000 USD

2010-01-01 – 2010-12-31: 24891000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.47 million
Calculation and evidence

6421000 − 24891000 USD

Exact free cash flow: -18470000 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 8.83 million
Exact value

Exact value: 8826000 USD

2011-01-01 – 2011-12-31: 8826000 USD Inspect Net Income Open source
Share or cite

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

USD 20.4 million
Exact value

Exact value: 20400000 USD

2011-01-01 – 2011-12-31: 20400000 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 23.73 million
Exact value

Exact value: 23726000 USD

2011-01-01 – 2011-12-31: 23726000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.33 million
Calculation and evidence

20400000 − 23726000 USD

Exact free cash flow: -3326000 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 12.74 million
Exact value

Exact value: 12741000 USD

2012-01-01 – 2012-12-31: 12741000 USD Inspect Net Income Open source
Share or cite

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

USD 27.51 million
Exact value

Exact value: 27511000 USD

2012-01-01 – 2012-12-31: 27511000 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 20.82 million
Exact value

Exact value: 20821000 USD

2012-01-01 – 2012-12-31: 20821000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.69 million
Calculation and evidence

27511000 − 20821000 USD

Exact free cash flow: 6690000 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 15.37 million
Exact value

Exact value: 15372000 USD

2013-01-01 – 2013-12-31: 15372000 USD Inspect Net Income Open source
Share or cite

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

USD 16.69 million
Exact value

Exact value: 16687000 USD

2013-01-01 – 2013-12-31: 16687000 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 15.3 million
Exact value

Exact value: 15303000 USD

2013-01-01 – 2013-12-31: 15303000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.38 million
Calculation and evidence

16687000 − 15303000 USD

Exact free cash flow: 1384000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 16.49 million
Exact value

Exact value: 16488000 USD

2014-01-01 – 2014-12-31: 16488000 USD Inspect Net Income Open source
Share or cite

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

USD 38.59 million
Exact value

Exact value: 38586000 USD

2014-01-01 – 2014-12-31: 38586000 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 24.78 million
Exact value

Exact value: 24782000 USD

2014-01-01 – 2014-12-31: 24782000 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

38586000 − 24782000 USD

Exact free cash flow: 13804000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 14.77 million
Exact value

Exact value: 14767000 USD

2015-01-01 – 2015-12-31: 14767000 USD Inspect Net Income Open source
Share or cite

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

USD 36.62 million
Exact value

Exact value: 36624000 USD

2015-01-01 – 2015-12-31: 36624000 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 28 million
Exact value

Exact value: 28001000 USD

2015-01-01 – 2015-12-31: 28001000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.62 million
Calculation and evidence

36624000 − 28001000 USD

Exact free cash flow: 8623000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
USD 215,000
Exact value

Exact value: 215000 USD

2016-01-01 – 2016-12-31: 215000 USD Inspect Net Income Open source
Share or cite

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

USD 30.04 million
Exact value

Exact value: 30042000 USD

2016-01-01 – 2016-12-31: 30042000 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 30.06 million
Exact value

Exact value: 30057000 USD

2016-01-01 – 2016-12-31: 30057000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15,000
Calculation and evidence

30042000 − 30057000 USD

Exact free cash flow: -15000 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.

227 filings · 4,110 latest values · 4,110 originally reported values

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

Identifiers: 0000913165, 913165, EXAC, edgar:913165

Also known as EXACTECH INC