BUSH BOAKE ALLEN INC

EDGAR

20 filing records in this dataset, filed from 1996-05-07 to 2000-11-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

122 million USD

2000-09-25 · USD

Exact inputs and evidence

Operating margin

11.79%

2000-09-25 · %

Exact inputs and evidence
  • Operating Income: 14342000 USD Source
  • Revenue: 121648000 USD Source

Operating cash flow

22.7 million USD

2000-09-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: 33341000 USD Source
  • Operating Cash Flow: 10624000 USD Source

Free cash flow

20.1 million USD

2000-09-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: 33341000 USD Source
  • Operating Cash Flow: 10624000 USD Source
  • Capital Expenditure: 9305000 USD Source
  • Capital Expenditure: 6702000 USD Source
Cash and cash equivalents
35.1 million USD Source
Exact value

35136000 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.

Operating cash flow

47.5 million USD

1999-09-26 – 2000-09-25

Exact inputs and evidence
  • Operating cash flow: 36021000 USD · 1998-12-26 – 1999-12-25 Source
  • Operating cash flow: 21860000 USD · 1998-12-26 – 1999-09-25 Source
  • Operating cash flow: 7713000 USD · 1999-12-26 – 2000-03-25 Source
  • Operating cash flow: 10624000 USD · 1999-12-26 – 2000-06-25 Source
  • Operating cash flow: 7713000 USD · 1999-12-26 – 2000-03-25 Source
  • Operating cash flow: 33341000 USD · 1999-12-26 – 2000-09-25 Source
  • Operating cash flow: 10624000 USD · 1999-12-26 – 2000-06-25 Source

Capital expenditure

15 million USD

1999-09-26 – 2000-09-25

Exact inputs and evidence
  • Capital expenditure: 28046000 USD · 1998-12-26 – 1999-12-25 Source
  • Capital expenditure: 22310000 USD · 1998-12-26 – 1999-09-25 Source
  • Capital expenditure: 3769000 USD · 1999-12-26 – 2000-03-25 Source
  • Capital expenditure: 6702000 USD · 1999-12-26 – 2000-06-25 Source
  • Capital expenditure: 3769000 USD · 1999-12-26 – 2000-03-25 Source
  • Capital expenditure: 9305000 USD · 1999-12-26 – 2000-09-25 Source
  • Capital expenditure: 6702000 USD · 1999-12-26 – 2000-06-25 Source

Free cash flow

32.5 million USD

1999-09-26 – 2000-09-25

Exact inputs and evidence
  • Operating cash flow: 36021000 USD · 1998-12-26 – 1999-12-25 Source
  • Operating cash flow: 21860000 USD · 1998-12-26 – 1999-09-25 Source
  • Operating cash flow: 7713000 USD · 1999-12-26 – 2000-03-25 Source
  • Operating cash flow: 10624000 USD · 1999-12-26 – 2000-06-25 Source
  • Operating cash flow: 7713000 USD · 1999-12-26 – 2000-03-25 Source
  • Operating cash flow: 33341000 USD · 1999-12-26 – 2000-09-25 Source
  • Operating cash flow: 10624000 USD · 1999-12-26 – 2000-06-25 Source
  • Capital expenditure: 28046000 USD · 1998-12-26 – 1999-12-25 Source
  • Capital expenditure: 22310000 USD · 1998-12-26 – 1999-09-25 Source
  • Capital expenditure: 3769000 USD · 1999-12-26 – 2000-03-25 Source
  • Capital expenditure: 6702000 USD · 1999-12-26 – 2000-06-25 Source
  • Capital expenditure: 3769000 USD · 1999-12-26 – 2000-03-25 Source
  • Capital expenditure: 9305000 USD · 1999-12-26 – 2000-09-25 Source
  • Capital expenditure: 6702000 USD · 1999-12-26 – 2000-06-25 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: 2000-11-07.

Financial data available through: 1999-12-25.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1999-12-25
  • Operating income: 6 of 11 periods available· newest 1999-12-25
  • Net income: 6 of 11 periods available· newest 1999-12-25
  • Operating cash flow: 6 of 11 periods available· newest 1999-12-25
  • Capital expenditure: 6 of 11 periods available· newest 1999-12-25
  • Total assets: 4 of 11 periods available· newest 1999-12-25
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1999-12-25
  • Current liabilities: 4 of 11 periods available· newest 1999-12-25
  • Cash and cash equivalents: 5 of 11 periods available· newest 1999-12-25
  • 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

    +2.8%

    Prior period

    USD 485.37 million

    –

    Current period

    USD 499.04 million

    –

    Exact inputs and evidence

    499037000 − 485374000 = 13663000 USD

    485374000 USD · 1997-12-26 – 1998-12-25

    Inspect prior input Prior source

    499037000 USD · 1998-12-26 – 1999-12-25

    Inspect current input Current source
    Share or cite

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

  • Net income

    -28.8%

    Prior period

    USD 33.69 million

    –

    Current period

    USD 23.98 million

    –

    Exact inputs and evidence

    23983000 − 33692000 = -9709000 USD

    33692000 USD · 1997-12-26 – 1998-12-25

    Inspect prior input Prior source

    23983000 USD · 1998-12-26 – 1999-12-25

    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

    -23.5%

    Prior period

    USD 47.11 million

    –

    Current period

    USD 36.02 million

    –

    Exact inputs and evidence

    36021000 − 47110000 = -11089000 USD

    47110000 USD · 1997-12-26 – 1998-12-25

    Inspect prior input Prior source

    36021000 USD · 1998-12-26 – 1999-12-25

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -22%

    Prior period

    USD 35.96 million

    –

    Current period

    USD 28.05 million

    –

    Exact inputs and evidence

    28046000 − 35961000 = -7915000 USD

    35961000 USD · 1997-12-26 – 1998-12-25

    Inspect prior input Prior source

    28046000 USD · 1998-12-26 – 1999-12-25

    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.

1999 1998-12-26 – 1999-12-25

  • Revenue USD 499.04 million 100% of revenue
  • Cost of revenue USD 329.99 million 66% of revenue
  • Operating expenses USD 123.4 million 25% of revenue
  • Operating income USD 45.65 million 9.1% of revenue
  • Tax, interest and other Derived USD 21.67 million 4.3% of revenue
  • Net income USD 23.98 million 4.8% of revenue

Cash

  • Operating cash flow USD 36.02 million 7.2% of revenue
  • Capital expenditure USD 28.05 million 5.6% of revenue
  • Free cash flow Derived USD 7.98 million 1.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 89%
  • 1995 88%
  • 1996 90%
  • 1997 89%
  • 1998 88%
  • 1999 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-12-26 – 1994-12-25374991000 333233000 Derived 41758000 16215000 Derived 25543000 11608000 Derived
Source
1995 1994-12-26 – 1995-12-25424616000 374419000 Derived 50197000 19751000 Derived 30446000 -1942000 Derived
Source
1996 1995-12-26 – 1996-12-25449365000 402834000 Derived 46531000 14976000 Derived 31555000 -4822000 Derived
Source
1997 1996-12-26 – 1997-12-25490585000 437848000 Derived 52737000 21756000 Derived 30981000 2129000 Derived
Source
1998 1997-12-26 – 1998-12-25485374000 428530000 Derived 56844000 23152000 Derived 33692000 11149000 Derived
Source
1999 1998-12-26 – 1999-12-25499037000 453383000 Derived 45654000 21671000 Derived 23983000 7975000 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 499M 1999
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.539.0M404.2M269.5M134.7M0.0199419971999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue374991000
1995Revenue424616000
1996Revenue449365000
1997Revenue490585000
1998Revenue485374000
1999Revenue499037000

Revenue growth

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

2.8% 1999
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.14.4%10.2%6.1%1.9%-2.2%199419971999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year13.2%
1996Year over year5.8%
1997Year over year9.2%
1998Year over year-1.1%
1999Year over year2.8%

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 9.1% 1999
Net margin 4.8% 1999
Free cash flow margin 1.6% 1999
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.12.9%9.1%5.4%1.6%-2.1%199419971999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin11.1%
1995Operating margin11.8%
1996Operating margin10.4%
1997Operating margin10.7%
1998Operating margin11.7%
1999Operating margin9.1%
1994Net margin6.8%
1995Net margin7.2%
1996Net margin7%
1997Net margin6.3%
1998Net margin6.9%
1999Net margin4.8%
1994Free cash flow margin3.1%
1995Free cash flow margin-0.5%
1996Free cash flow margin-1.1%
1997Free cash flow margin0.4%
1998Free cash flow margin2.3%
1999Free cash flow margin1.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 36M 1999
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.50.9M38.2M25.4M12.7M0.0199419971999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow29858000
1995Operating cash flow23102000
1996Operating cash flow34807000
1997Operating cash flow35610000
1998Operating cash flow47110000
1999Operating cash flow36021000

Free cash flow

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

USD 8M 1999
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.12.9M8.2M3.4M-1.4M-6.1M199419971999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow11608000
1995Free cash flow-1942000
1996Free cash flow-4822000
1997Free cash flow2129000
1998Free cash flow11149000
1999Free cash flow7975000

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
1994-12-25Liabilities / assetsNot reportedNo source recorded
1995-12-25Liabilities / assetsNot reportedNo source recorded
1996-12-25Liabilities / assetsNot reported
1997-12-25Liabilities / assetsNot reported
1998-12-25Liabilities / assetsNot reported
1999-12-25Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.6× 1999
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.2.81×2.11×1.40×0.70×0.00×1994-12-2519971999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-25Current assets / current liabilitiesNot reportedNo source recorded
1995-12-25Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.81×
1997Current assets / current liabilities2.02×
1998Current assets / current liabilities2.35×
1999Current assets / current liabilities2.6×

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
1994 1993-12-26 – 1994-12-25
USD 25.54 million
Exact value

Exact value: 25543000 USD

1993-12-26 – 1994-12-25: 25543000 USD Inspect Net Income Open source
Share or cite

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

USD 29.86 million
Exact value

Exact value: 29858000 USD

1993-12-26 – 1994-12-25: 29858000 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: 18250000 USD

1993-12-26 – 1994-12-25: 18250000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.61 million
Calculation and evidence

29858000 − 18250000 USD

Exact free cash flow: 11608000 USD

Share or cite

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

1995 1994-12-26 – 1995-12-25
USD 30.45 million
Exact value

Exact value: 30446000 USD

1994-12-26 – 1995-12-25: 30446000 USD Inspect Net Income Open source
Share or cite

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

USD 23.1 million
Exact value

Exact value: 23102000 USD

1994-12-26 – 1995-12-25: 23102000 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 25.04 million
Exact value

Exact value: 25044000 USD

1994-12-26 – 1995-12-25: 25044000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.94 million
Calculation and evidence

23102000 − 25044000 USD

Exact free cash flow: -1942000 USD

Share or cite

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

1996 1995-12-26 – 1996-12-25
USD 31.56 million
Exact value

Exact value: 31555000 USD

1995-12-26 – 1996-12-25: 31555000 USD Inspect Net Income Open source
Share or cite

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

USD 34.81 million
Exact value

Exact value: 34807000 USD

1995-12-26 – 1996-12-25: 34807000 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 39.63 million
Exact value

Exact value: 39629000 USD

1995-12-26 – 1996-12-25: 39629000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.82 million
Calculation and evidence

34807000 − 39629000 USD

Exact free cash flow: -4822000 USD

Share or cite

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

1997 1996-12-26 – 1997-12-25
USD 30.98 million
Exact value

Exact value: 30981000 USD

1996-12-26 – 1997-12-25: 30981000 USD Inspect Net Income Open source
Share or cite

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

USD 35.61 million
Exact value

Exact value: 35610000 USD

1996-12-26 – 1997-12-25: 35610000 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 33.48 million
Exact value

Exact value: 33481000 USD

1996-12-26 – 1997-12-25: 33481000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.13 million
Calculation and evidence

35610000 − 33481000 USD

Exact free cash flow: 2129000 USD

Share or cite

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

1998 1997-12-26 – 1998-12-25
USD 33.69 million
Exact value

Exact value: 33692000 USD

1997-12-26 – 1998-12-25: 33692000 USD Inspect Net Income Open source
Share or cite

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

USD 47.11 million
Exact value

Exact value: 47110000 USD

1997-12-26 – 1998-12-25: 47110000 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 35.96 million
Exact value

Exact value: 35961000 USD

1997-12-26 – 1998-12-25: 35961000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.15 million
Calculation and evidence

47110000 − 35961000 USD

Exact free cash flow: 11149000 USD

Share or cite

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

1999 1998-12-26 – 1999-12-25
USD 23.98 million
Exact value

Exact value: 23983000 USD

1998-12-26 – 1999-12-25: 23983000 USD Inspect Net Income Open source
Share or cite

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

USD 36.02 million
Exact value

Exact value: 36021000 USD

1998-12-26 – 1999-12-25: 36021000 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 28.05 million
Exact value

Exact value: 28046000 USD

1998-12-26 – 1999-12-25: 28046000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.98 million
Calculation and evidence

36021000 − 28046000 USD

Exact free cash flow: 7975000 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000919998, 919998, edgar:919998