PANTRY INC

EDGAR

100 filing records in this dataset, filed from 1996-05-13 to 2015-01-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.68 billion USD

2014-12-25 · USD

Exact inputs and evidence
  • Revenue: 1676836000 USD Source

Operating margin

3.07%

2014-12-25 · %

Exact inputs and evidence
  • Operating Income: 51557000 USD Source
  • Revenue: 1676836000 USD Source

Operating cash flow

61.6 million USD

2014-12-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: 61634000 USD Source

Free cash flow

44.2 million USD

2014-12-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: 61634000 USD Source
  • Capital Expenditure: 17393000 USD Source
Cash and cash equivalents
123 million USD Source
Exact value

123003000 USD

Long-term debt including current maturities
500 million USD Source
Exact value

499900000 USD

Shares outstanding
23.4 million shares Source
Exact value

23404208 shares

Reported share-count change

-0.34% · -79.4 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
  • 23483566 shares · 2013-12-26· Source
  • 23404208 shares · 2014-12-25· 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: 2015-01-29.

Financial data available through: 2014-09-25.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2014-09-25
  • Operating income: 11 of 11 periods available· newest 2014-09-25
  • Net income: 11 of 11 periods available· newest 2014-09-25
  • Operating cash flow: 11 of 11 periods available· newest 2014-09-25
  • Capital expenditure: 11 of 11 periods available· newest 2014-09-25
  • Total assets: 9 of 11 periods available· newest 2014-09-25
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2014-09-25
  • Current liabilities: 9 of 11 periods available· newest 2014-09-25
  • Cash and cash equivalents: 9 of 11 periods available· newest 2014-09-25
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2014-09-25
  • Shares outstanding: 3 of 11 periods available· newest 2014-09-25

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

    -3.5%

    Prior period

    USD 7.82 billion

    –

    Current period

    USD 7.55 billion

    –

    Exact inputs and evidence

    7545664000 − 7821955000 = -276291000 USD

    7821955000 USD · 2012-09-28 – 2013-09-26

    Inspect prior input Prior source

    7545664000 USD · 2013-09-27 – 2014-09-25

    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 16.24 million

    Prior period

    −USD 3.01 million

    –

    Current period

    USD 13.22 million

    –

    Exact inputs and evidence

    13224000 − -3012000 = 16236000 USD

    -3012000 USD · 2012-09-28 – 2013-09-26

    Inspect prior input Prior source

    13224000 USD · 2013-09-27 – 2014-09-25

    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

    +6.8%

    Prior period

    USD 128.11 million

    –

    Current period

    USD 136.87 million

    –

    Exact inputs and evidence

    136868000 − 128111000 = 8757000 USD

    128111000 USD · 2012-09-28 – 2013-09-26

    Inspect prior input Prior source

    136868000 USD · 2013-09-27 – 2014-09-25

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +15.3%

    Prior period

    USD 88.07 million

    –

    Current period

    USD 101.54 million

    –

    Exact inputs and evidence

    101540000 − 88069000 = 13471000 USD

    88069000 USD · 2012-09-28 – 2013-09-26

    Inspect prior input Prior source

    101540000 USD · 2013-09-27 – 2014-09-25

    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.

2014 2013-09-27 – 2014-09-25

  • Revenue USD 7.55 billion 100% of revenue
  • Operating costs Derived USD 7.44 billion 99% of revenue
  • Operating income USD 104.68 million 1.4% of revenue
  • Tax, interest and other Derived USD 91.46 million 1.2% of revenue
  • Net income USD 13.22 million 0.2% of revenue

Cash

  • Operating cash flow USD 136.87 million 1.8% of revenue
  • Capital expenditure USD 101.54 million 1.3% of revenue
  • Free cash flow Derived USD 35.33 million 0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 97%
  • 2007 98%
  • 2008 98%
  • 2009 97%
  • 2010 Operating loss: operating costs were 102% of revenue.
  • 2011 99%
  • 2011 99%
  • 2012 Net loss: net income was −0% of revenue.
  • 2013 Net loss: net income was −0% of revenue.
  • 2014 99%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-09-29 – 2006-09-285961702000 5759657000 Derived 202045000 112847000 Derived 89198000 57437000 Derived
Source
2007 2006-09-28 – 2007-09-276911163000 6793646000 Derived 117517000 90785000 Derived 26732000 -5754000 Derived
Source
2008 2007-09-26 – 2008-09-258995626000 8856722000 Derived 138904000 110325000 Derived 28579000 48008000 Derived
Source
2009 2008-09-25 – 2009-09-246390131000 6217386000 Derived 172745000 118654000 Derived 54091000 46780000 Derived
Source
2010 2009-10-01 – 2010-09-307265262000 7413098000 Derived -147836000 17779000 Derived -165615000 53698000 Derived
Source
2011 2010-09-30 – 2011-09-298138500000 8036352000 Derived 102148000 92333000 Derived 9815000 77984000 Derived
Source
2011 2010-10-01 – 2011-09-298138500000 8036352000 Derived 102148000 92333000 Derived 9815000 77984000 Derived
Source
2012 2011-09-30 – 2012-09-278253243000 8169046000 Derived 84197000 86744000 Derived -2547000 74756000 Derived
Source
2013 2012-09-28 – 2013-09-267821955000 7741989000 Derived 79966000 82978000 Derived -3012000 40042000 Derived
Source
2014 2013-09-27 – 2014-09-257545664000 7440985000 Derived 104679000 91455000 Derived 13224000 35328000 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 7.5B 2014
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.9.7B7.3B4.9B2.4B0.0200420092014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue3493085000
2005Revenue4429239000
2006Revenue5961702000
2007Revenue6911163000
2008Revenue8995626000
2009Revenue6390131000
2010Revenue7265262000
2012Revenue8253243000
2013Revenue7821955000
2014Revenue7545664000

Revenue growth

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

-3.5% 2014
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.40%21%3%-16%-34%200420092014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year26.8%
2006Year over year34.6%
2007Year over year15.9%
2008Year over year30.2%
2009Year over year-29%
2010Year over year13.7%
2012Year over yearNo prior comparable period
2013Year over year-5.2%
2014Year over year-3.5%

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 1.4% 2014
Net margin 0.2% 2014
Free cash flow margin 0.5% 2014
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.3.8%2.2%0.6%-1.1%-2.7%200420092014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin3.2%
2005Operating margin3.4%
2006Operating margin3.4%
2007Operating margin1.7%
2008Operating margin1.5%
2009Operating margin2.7%
2010Operating margin-2%
2012Operating margin1%
2013Operating margin1%
2014Operating margin1.4%
2004Net margin0.5%
2005Net margin1.3%
2006Net margin1.5%
2007Net margin0.4%
2008Net margin0.3%
2009Net margin0.8%
2010Net margin-2.3%
2012Net margin-0%
2013Net margin-0%
2014Net margin0.2%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow margin1%
2007Free cash flow margin-0.1%
2008Free cash flow margin0.5%
2009Free cash flow margin0.7%
2010Free cash flow margin0.7%
2012Free cash flow margin0.9%
2013Free cash flow margin0.5%
2014Free cash flow margin0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 136.9M 2014
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.183.0M137.2M91.5M45.7M0.0200420092014
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 flow154263000
2007Operating cash flow140636000
2008Operating cash flow157504000
2009Operating cash flow169436000
2010Operating cash flow154825000
2012Operating cash flow144017000
2013Operating cash flow128111000
2014Operating cash flow136868000

Free cash flow

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

USD 35.3M 2014
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.81.2M57.8M34.5M11.2M-12.2M200420092014
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 flow57437000
2007Free cash flow-5754000
2008Free cash flow48008000
2009Free cash flow46780000
2010Free cash flow53698000
2012Free cash flow74756000
2013Free cash flow40042000
2014Free cash flow35328000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-09-30Liabilities / assetsNot reported
2005-09-29Liabilities / assetsNot reported
2006-09-28Liabilities / assetsNot reported
2007-09-27Liabilities / assetsNot reported
2008-09-25Liabilities / assetsNot reported
2009-09-24Liabilities / assetsNot reported
2010-09-30Liabilities / assetsNot reportedNo source recorded
2012-09-27Liabilities / assetsNot reported
2013-09-26Liabilities / assetsNot reported
2014-09-25Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.25× 2014
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.1.73×1.30×0.87×0.43×0.00×200420092014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.29×
2005Current assets / current liabilities1.28×
2006Current assets / current liabilities1.38×
2007Current assets / current liabilities1.11×
2008Current assets / current liabilities1.5×
2009Current assets / current liabilities1.6×
2010-09-30Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities0.99×
2013Current assets / current liabilities1.06×
2014Current assets / current liabilities1.25×

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
2006 2005-09-29 – 2006-09-28
USD 89.2 million
Exact value

Exact value: 89198000 USD

2005-09-29 – 2006-09-28: 89198000 USD Inspect Net Income Open source
Share or cite

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

USD 154.26 million
Exact value

Exact value: 154263000 USD

2005-09-29 – 2006-09-28: 154263000 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 96.83 million
Exact value

Exact value: 96826000 USD

2005-09-29 – 2006-09-28: 96826000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.44 million
Calculation and evidence

154263000 − 96826000 USD

Exact free cash flow: 57437000 USD

Share or cite

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

2007 2006-09-28 – 2007-09-27
USD 26.73 million
Exact value

Exact value: 26732000 USD

2006-09-28 – 2007-09-27: 26732000 USD Inspect Net Income Open source
Share or cite

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

USD 140.64 million
Exact value

Exact value: 140636000 USD

2006-09-28 – 2007-09-27: 140636000 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 146.39 million
Exact value

Exact value: 146390000 USD

2006-09-28 – 2007-09-27: 146390000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.75 million
Calculation and evidence

140636000 − 146390000 USD

Exact free cash flow: -5754000 USD

Share or cite

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

2008 2007-09-26 – 2008-09-25
USD 28.58 million
Exact value

Exact value: 28579000 USD

2007-09-26 – 2008-09-25: 28579000 USD Inspect Net Income Open source
Share or cite

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

USD 157.5 million
Exact value

Exact value: 157504000 USD

2007-09-26 – 2008-09-25: 157504000 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 109.5 million
Exact value

Exact value: 109496000 USD

2007-09-26 – 2008-09-25: 109496000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 48.01 million
Calculation and evidence

157504000 − 109496000 USD

Exact free cash flow: 48008000 USD

Share or cite

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

2009 2008-09-25 – 2009-09-24
USD 54.09 million
Exact value

Exact value: 54091000 USD

2008-09-25 – 2009-09-24: 54091000 USD Inspect Net Income Open source
Share or cite

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

USD 169.44 million
Exact value

Exact value: 169436000 USD

2008-09-25 – 2009-09-24: 169436000 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 122.66 million
Exact value

Exact value: 122656000 USD

2008-09-25 – 2009-09-24: 122656000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 46.78 million
Calculation and evidence

169436000 − 122656000 USD

Exact free cash flow: 46780000 USD

Share or cite

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

2010 2009-10-01 – 2010-09-30
−USD 165.62 million
Exact value

Exact value: -165615000 USD

2009-10-01 – 2010-09-30: -165615000 USD Inspect Net Income Open source
Share or cite

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

USD 154.83 million
Exact value

Exact value: 154825000 USD

2009-10-01 – 2010-09-30: 154825000 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 101.13 million
Exact value

Exact value: 101127000 USD

2009-10-01 – 2010-09-30: 101127000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 53.7 million
Calculation and evidence

154825000 − 101127000 USD

Exact free cash flow: 53698000 USD

Share or cite

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

2011 2010-09-30 – 2011-09-29
USD 9.82 million
Exact value

Exact value: 9815000 USD

2010-09-30 – 2011-09-29: 9815000 USD Inspect Net Income Open source
Share or cite

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

USD 178.71 million
Exact value

Exact value: 178710000 USD

2010-09-30 – 2011-09-29: 178710000 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 100.73 million
Exact value

Exact value: 100726000 USD

2010-09-30 – 2011-09-29: 100726000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 77.98 million
Calculation and evidence

178710000 − 100726000 USD

Exact free cash flow: 77984000 USD

Share or cite

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

2011 2010-10-01 – 2011-09-29
USD 9.82 million
Exact value

Exact value: 9815000 USD

2010-10-01 – 2011-09-29: 9815000 USD Inspect Net Income Open source
Share or cite

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

USD 178.71 million
Exact value

Exact value: 178710000 USD

2010-10-01 – 2011-09-29: 178710000 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 100.73 million
Exact value

Exact value: 100726000 USD

2010-10-01 – 2011-09-29: 100726000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 77.98 million
Calculation and evidence

178710000 − 100726000 USD

Exact free cash flow: 77984000 USD

Share or cite

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

2012 2011-09-30 – 2012-09-27
−USD 2.55 million
Exact value

Exact value: -2547000 USD

2011-09-30 – 2012-09-27: -2547000 USD Inspect Net Income Open source
Share or cite

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

USD 144.02 million
Exact value

Exact value: 144017000 USD

2011-09-30 – 2012-09-27: 144017000 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 69.26 million
Exact value

Exact value: 69261000 USD

2011-09-30 – 2012-09-27: 69261000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 74.76 million
Calculation and evidence

144017000 − 69261000 USD

Exact free cash flow: 74756000 USD

Share or cite

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

2013 2012-09-28 – 2013-09-26
−USD 3.01 million
Exact value

Exact value: -3012000 USD

2012-09-28 – 2013-09-26: -3012000 USD Inspect Net Income Open source
Share or cite

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

USD 128.11 million
Exact value

Exact value: 128111000 USD

2012-09-28 – 2013-09-26: 128111000 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 88.07 million
Exact value

Exact value: 88069000 USD

2012-09-28 – 2013-09-26: 88069000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40.04 million
Calculation and evidence

128111000 − 88069000 USD

Exact free cash flow: 40042000 USD

Share or cite

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

2014 2013-09-27 – 2014-09-25
USD 13.22 million
Exact value

Exact value: 13224000 USD

2013-09-27 – 2014-09-25: 13224000 USD Inspect Net Income Open source
Share or cite

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

USD 136.87 million
Exact value

Exact value: 136868000 USD

2013-09-27 – 2014-09-25: 136868000 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 101.54 million
Exact value

Exact value: 101540000 USD

2013-09-27 – 2014-09-25: 101540000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 35.33 million
Calculation and evidence

136868000 − 101540000 USD

Exact free cash flow: 35328000 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.

100 filings · 1,676 latest values · 1,676 originally reported values

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

Identifiers: 0000915862, 915862, edgar:915862

Also known as PANTRY INC