Woods Cross Holding Corp

EDGAR

24 filing records in this dataset, filed from 1996-07-16 to 2001-03-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

446 million USD

2001-01-27 · USD

Exact inputs and evidence

Operating margin

-85.97%

2001-01-27 · %

Exact inputs and evidence
  • Operating Income: -383665000 USD Source
  • Revenue: 446288000 USD Source
Cash and cash equivalents
37.3 million USD Source
Exact value

37286000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2001-03-19.

Financial data available through: 2000-04-29.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2000-04-29
  • Operating income: 7 of 11 periods available· newest 2000-04-29
  • Net income: 7 of 11 periods available· newest 2000-04-29
  • Operating cash flow: 7 of 11 periods available· newest 2000-04-29
  • Capital expenditure: 7 of 11 periods available· newest 2000-04-29
  • Total assets: 6 of 11 periods available· newest 2000-04-29
  • Total liabilities: 6 of 11 periods available· newest 2000-04-29
  • Current assets: 6 of 11 periods available· newest 2000-04-29
  • Current liabilities: 6 of 11 periods available· newest 2000-04-29
  • Cash and cash equivalents: 6 of 11 periods available· newest 2000-04-29
  • 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 2.66 billion

    –

    Current period

    USD 2.5 billion

    –

    Exact inputs and evidence

    2499393000 − 2664589000 = -165196000 USD

    2664589000 USD · 1998-04-25 – 1999-04-24

    Inspect prior input Prior source

    2499393000 USD · 1999-04-30 – 2000-04-29

    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 5.3 million

    Prior period

    −USD 199.07 million

    –

    Current period

    −USD 193.76 million

    –

    Exact inputs and evidence

    -193764000 − -199065000 = 5301000 USD

    -199065000 USD · 1998-04-25 – 1999-04-24

    Inspect prior input Prior source

    -193764000 USD · 1999-04-30 – 2000-04-29

    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

    -131.3%

    Prior period

    USD 61.55 million

    –

    Current period

    −USD 19.29 million

    –

    Exact inputs and evidence

    -19290000 − 61546000 = -80836000 USD

    61546000 USD · 1998-04-25 – 1999-04-24

    Inspect prior input Prior source

    -19290000 USD · 1999-04-30 – 2000-04-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +50.8%

    Prior period

    USD 41.56 million

    –

    Current period

    USD 62.67 million

    –

    Exact inputs and evidence

    62669000 − 41556000 = 21113000 USD

    41556000 USD · 1998-04-25 – 1999-04-24

    Inspect prior input Prior source

    62669000 USD · 1999-04-30 – 2000-04-29

    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.

2000 1999-04-30 – 2000-04-29

  • Revenue USD 2.5 billion 100% of revenue
  • Operating costs Derived USD 2.52 billion 101% of revenue
  • Operating income −USD 22.03 million −0.9% of revenue
  • Tax, interest and other Derived USD 171.73 million 6.9% of revenue
  • Net income −USD 193.76 million −7.8% of revenue

Cash

  • Operating cash flow −USD 19.29 million −0.8% of revenue
  • Capital expenditure USD 62.67 million 2.5% of revenue
  • Free cash flow Derived −USD 81.96 million −3.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 97%
  • 1995 96%
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 96%
  • 1998 96%
  • 1999 Operating loss: operating costs were 104% of revenue.
  • 2000 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-05-01 – 1994-04-30267774000 260988000 Derived 6786000 1984000 Derived 4802000 3725000 Derived
Source
1995 1994-05-01 – 1995-04-301041304000 1000588000 Derived 40716000 9549000 Derived 31167000 10676000 Derived
Source
1996 1995-05-01 – 1996-04-301061528000 1032455000 Derived 29073000 -5103000 Derived 34176000 1378000 Derived
Source
1997 1996-04-27 – 1997-04-262115954000 2031120000 Derived 84834000 27546000 Derived 57288000 -18224000 Derived
Source
1998 1997-04-26 – 1998-04-252611740000 2502480000 Derived 109260000 42072000 Derived 67188000 36867000 Derived
Source
1999 1998-04-25 – 1999-04-242664589000 2775093000 Derived -110504000 88561000 Derived -199065000 19990000 Derived
Source
2000 1999-04-30 – 2000-04-292499393000 2521426000 Derived -22033000 171731000 Derived -193764000 -81959000 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 2.5B 2000
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.2.9B2.2B1.4B719.4M0.0199419972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue267774000
1995Revenue1041304000
1996Revenue1061528000
1997Revenue2115954000
1998Revenue2611740000
1999Revenue2664589000
2000Revenue2499393000

Revenue growth

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

-6.2% 2000
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.312%227%141%56%-30%199419972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year288.9%
1996Year over year1.9%
1997Year over year99.3%
1998Year over year23.4%
1999Year over year2%
2000Year over year-6.2%

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 -0.9% 2000
Net margin -7.8% 2000
Free cash flow margin -3.3% 2000
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.5.1%1.7%-1.8%-5.2%-8.7%199419972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin2.5%
1995Operating margin3.9%
1996Operating margin2.7%
1997Operating margin4%
1998Operating margin4.2%
1999Operating margin-4.1%
2000Operating margin-0.9%
1994Net margin1.8%
1995Net margin3%
1996Net margin3.2%
1997Net margin2.7%
1998Net margin2.6%
1999Net margin-7.5%
2000Net margin-7.8%
1994Free cash flow margin1.4%
1995Free cash flow margin1%
1996Free cash flow margin0.1%
1997Free cash flow margin-0.9%
1998Free cash flow margin1.4%
1999Free cash flow margin0.8%
2000Free cash flow margin-3.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -19.3M 2000
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.91.8M62.0M32.1M2.3M-27.5M199419972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow5371000
1995Operating cash flow23730000
1996Operating cash flow19246000
1997Operating cash flow15812000
1998Operating cash flow83562000
1999Operating cash flow61546000
2000Operating cash flow-19290000

Free cash flow

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

USD -82M 2000
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.46.4M11.9M-22.5M-57.0M-91.5M199419972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow3725000
1995Free cash flow10676000
1996Free cash flow1378000
1997Free cash flow-18224000
1998Free cash flow36867000
1999Free cash flow19990000
2000Free cash flow-81959000

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.

83.6% 2000
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.90%68%45%23%0%1994-04-3019972000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-04-30Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets57.4%
1996Liabilities / assets60.2%
1997Liabilities / assets46.2%
1998Liabilities / assets41.5%
1999Liabilities / assets76.2%
2000Liabilities / assets83.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.45× 2000
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.2.24×1.68×1.12×0.56×0.00×1994-04-3019972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-04-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.51×
1996Current assets / current liabilities1.84×
1997Current assets / current liabilities1.59×
1998Current assets / current liabilities1.08×
1999Current assets / current liabilities2.07×
2000Current assets / current liabilities1.45×

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 1993-05-01 – 1994-04-30
USD 4.8 million
Exact value

Exact value: 4802000 USD

1993-05-01 – 1994-04-30: 4802000 USD Inspect Net Income Open source
Share or cite

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

USD 5.37 million
Exact value

Exact value: 5371000 USD

1993-05-01 – 1994-04-30: 5371000 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 1.65 million
Exact value

Exact value: 1646000 USD

1993-05-01 – 1994-04-30: 1646000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.73 million
Calculation and evidence

5371000 − 1646000 USD

Exact free cash flow: 3725000 USD

Share or cite

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

1995 1994-05-01 – 1995-04-30
USD 31.17 million
Exact value

Exact value: 31167000 USD

1994-05-01 – 1995-04-30: 31167000 USD Inspect Net Income Open source
Share or cite

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

USD 23.73 million
Exact value

Exact value: 23730000 USD

1994-05-01 – 1995-04-30: 23730000 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 13.05 million
Exact value

Exact value: 13054000 USD

1994-05-01 – 1995-04-30: 13054000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.68 million
Calculation and evidence

23730000 − 13054000 USD

Exact free cash flow: 10676000 USD

Share or cite

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

1996 1995-05-01 – 1996-04-30
USD 34.18 million
Exact value

Exact value: 34176000 USD

1995-05-01 – 1996-04-30: 34176000 USD Inspect Net Income Open source
Share or cite

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

USD 19.25 million
Exact value

Exact value: 19246000 USD

1995-05-01 – 1996-04-30: 19246000 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 17.87 million
Exact value

Exact value: 17868000 USD

1995-05-01 – 1996-04-30: 17868000 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

19246000 − 17868000 USD

Exact free cash flow: 1378000 USD

Share or cite

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

1997 1996-04-27 – 1997-04-26
USD 57.29 million
Exact value

Exact value: 57288000 USD

1996-04-27 – 1997-04-26: 57288000 USD Inspect Net Income Open source
Share or cite

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

USD 15.81 million
Exact value

Exact value: 15812000 USD

1996-04-27 – 1997-04-26: 15812000 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 34.04 million
Exact value

Exact value: 34036000 USD

1996-04-27 – 1997-04-26: 34036000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.22 million
Calculation and evidence

15812000 − 34036000 USD

Exact free cash flow: -18224000 USD

Share or cite

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

1998 1997-04-26 – 1998-04-25
USD 67.19 million
Exact value

Exact value: 67188000 USD

1997-04-26 – 1998-04-25: 67188000 USD Inspect Net Income Open source
Share or cite

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

USD 83.56 million
Exact value

Exact value: 83562000 USD

1997-04-26 – 1998-04-25: 83562000 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 46.7 million
Exact value

Exact value: 46695000 USD

1997-04-26 – 1998-04-25: 46695000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.87 million
Calculation and evidence

83562000 − 46695000 USD

Exact free cash flow: 36867000 USD

Share or cite

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

1999 1998-04-25 – 1999-04-24
−USD 199.07 million
Exact value

Exact value: -199065000 USD

1998-04-25 – 1999-04-24: -199065000 USD Inspect Net Income Open source
Share or cite

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

USD 61.55 million
Exact value

Exact value: 61546000 USD

1998-04-25 – 1999-04-24: 61546000 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 41.56 million
Exact value

Exact value: 41556000 USD

1998-04-25 – 1999-04-24: 41556000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.99 million
Calculation and evidence

61546000 − 41556000 USD

Exact free cash flow: 19990000 USD

Share or cite

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

2000 1999-04-30 – 2000-04-29
−USD 193.76 million
Exact value

Exact value: -193764000 USD

1999-04-30 – 2000-04-29: -193764000 USD Inspect Net Income Open source
Share or cite

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

−USD 19.29 million
Exact value

Exact value: -19290000 USD

1999-04-30 – 2000-04-29: -19290000 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 62.67 million
Exact value

Exact value: 62669000 USD

1999-04-30 – 2000-04-29: 62669000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 81.96 million
Calculation and evidence

-19290000 − 62669000 USD

Exact free cash flow: -81959000 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000934852, 934852, edgar:934852

Also known as BRM HOLDINGS INC, US OFFICE PRODUCTS CO