Paramount Student Spreadsheet
Paramount Student Spreadsheet
$ millions)
2001 2002 2003 2004 2005 2006
Cash and short-term investment 632 980 984 1,776 1,727 1,565
Accounts receivable 239 398 423 490 496 577
Inventory 208 516 493 511 576 765
Prepaid expenses and other current assets 26 43 90 93 87 81
Current assets 1,105 1,937 1,990 2,870 2,886 2,988
Number of common shares (millions) 183.2 194.1 196.1 196.2 201.1 201.1 198.4
Market cap 2,200 2,733 3,200 3,744 4,429 6,306 6,165
Earnings per share 0.50 0.50 0.43 0.37 0.65 0.98 0.74
Cash dividend per share 0.4 0.4 0.4 0.4 0.4 0.4 0.4
Share price 12.01 14.08 16.32 19.09 22.03 31.36 31.08
*Interest coverage = (Gross Profit - SG&A Expense - Depreciation and Amortization - R&D Expense)/Interest Expense
2008 2009 2010
7,205 6,015 5,575
5,497 4,601 4,259
1,708 1,414 1,316
Investing Activities
Less: net increase in investment 60 274 (207) (145) 66 162
Less: capex (net of sale of PP&E) 831 605 664 676 609 1,199
Investing activities - net cash flow (891) (879) (457) (531) (675) (1,361)
Financing Activities
Add: changes in bank borrowings 23 278 213 244 111 500
Add: changes in current debt 40 21 (2) 84 5 20
Add: long-term debt net issuance 148 895 10 620 (5) 323
Add: sale of common stocks 165 142 30 2 101 –
Less: cash dividend 73 78 78 78 80 80
Financing activities - net cash flow 303 1,258 173 872 132 763
a
Other countries in Europe include Belgium, Netherlands, Luxembourg, Czech Republic, Ukraine, Poland, Belarus, Croatia, Serbia, Slovakia and Hungary.
b
Other countries in Asia include Bangladesh, Pakistan, Malaysia, Indonesia, and Singapore.
c
Other countries in Asia include Oman, Qatar, Kuwait and Yemen.
ion
Foodservice equipment
26%
18%
8%
0%
29%
0%
21%
0%
8%
0%
0%
45%
32%
8%
0%
5%
0%
0%
0%
0%
100%
T-Rex Limited
Net sales 71,513 63,798 77,814 52,113 57,345
Operating profit 10,342 9,094 7,690 3,936 652
Net income 6,156 5,403 4,325 1,484 (304)
Assets 45,079 44,504 55,189 40,855 52,576
Short-term debt 230 232 2,527 1,246 1,223
Long-term debt 14,820 18,611 24,389 20,908 20,908
Total liabilities 26,648 30,422 38,281 27,190 31,430
Shareholders 'equity 18,431 14,082 16,908 13,695 21,146
Capex (net of sale of PP&E)/assets 0.05 0.05 -0.02 -0.03 0.03
Operating margin 0.14 0.14 0.10 0.08 0.01
Profit margin 0.09 0.08 0.06 0.03 -0.01
Sales/assets 1.59 1.43 1.41 1.28 1.09
STD/assets 0.01 0.01 0.05 0.03 0.02
Total debt/assets 0.33 0.42 0.49 0.54 0.42
Interest coverage 11.87 11.62 7.42 2.63 0.51
Subordinated debentures
Paramount Equipment Ltd. (Canada): 7.9% subordinated debentures due 2012 258
Paramount Equipment Inc. (U.S.): 7.25% subordinated notes due 2016 134
2,096