CF&I STEEL L P

EDGAR

29 filing records in this dataset, filed from 1996-08-08 to 2004-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

138 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

15.3%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: 21097000 USD Source
  • Revenue: 137861000 USD Source

Operating cash flow

8.3 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1847000 USD Source
  • Operating Cash Flow: -10145000 USD Source

Free cash flow

5.24 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1847000 USD Source
  • Operating Cash Flow: -10145000 USD Source
  • Capital Expenditure: 7019000 USD Source
  • Capital Expenditure: 3958000 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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.

Revenue

455 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 348675000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 259189000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 104706000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 123320000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 137861000 USD · 2004-07-01 – 2004-09-30 Source

Net income

-49 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -62156000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -25835000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -8803000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -19202000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 15343000 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

-10.1 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: 967000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 9207000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -5026000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -10145000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -5026000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1847000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -10145000 USD · 2004-01-01 – 2004-06-30 Source

Capital expenditure

8.98 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Capital expenditure: 11781000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 9820000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 1161000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 3958000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 1161000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 7019000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 3958000 USD · 2004-01-01 – 2004-06-30 Source

Free cash flow

-19.1 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: 967000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 9207000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -5026000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -10145000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -5026000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1847000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -10145000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 11781000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 9820000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 1161000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 3958000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 1161000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 7019000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 3958000 USD · 2004-01-01 – 2004-06-30 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: 2004-11-15.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2003-12-31
  • Operating income: 4 of 11 periods available· newest 2003-12-31
  • Net income: 9 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2003-12-31
  • Total assets: 4 of 11 periods available· newest 2003-12-31
  • Total liabilities: 4 of 11 periods available· newest 2003-12-31
  • Current assets: 4 of 11 periods available· newest 2003-12-31
  • Current liabilities: 4 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2003-12-31
  • 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

    +8.2%

    Prior period

    USD 322.28 million

    –

    Current period

    USD 348.68 million

    –

    Exact inputs and evidence

    348675000 − 322284000 = 26391000 USD

    322284000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    348675000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 38.44 million

    Prior period

    −USD 23.72 million

    –

    Current period

    −USD 62.16 million

    –

    Exact inputs and evidence

    -62156000 − -23716000 = -38440000 USD

    -23716000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -62156000 USD · 2003-01-01 – 2003-12-31

    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

    -95.9%

    Prior period

    USD 23.71 million

    –

    Current period

    USD 967,000

    –

    Exact inputs and evidence

    967000 − 23707000 = -22740000 USD

    23707000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    967000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +38.2%

    Prior period

    USD 8.52 million

    –

    Current period

    USD 11.78 million

    –

    Exact inputs and evidence

    11781000 − 8523000 = 3258000 USD

    8523000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    11781000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 348.68 million 100% of revenue
  • Operating costs Derived USD 386.13 million 111% of revenue
  • Operating income −USD 37.45 million −11% of revenue
  • Tax, interest and other Derived USD 24.7 million 7.1% of revenue
  • Net income −USD 62.16 million −18% of revenue

Cash

  • Operating cash flow USD 967,000 0.3% of revenue
  • Capital expenditure USD 11.78 million 3.4% of revenue
  • Free cash flow Derived −USD 10.81 million −3.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net loss: net income was −3.4% of revenue.
  • 2001 Net loss: net income was −7.4% of revenue.
  • 2002 Net loss: net income was −7.4% of revenue.
  • 2003 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-31274868000 255616000 Derived 19252000 28511000 Derived -9259000 -15638000 Derived
Source
2001 2001-01-01 – 2001-12-31304162000 297022000 Derived 7140000 29760000 Derived -22620000 -368000 Derived
Source
2002 2002-01-01 – 2002-12-31322284000 288351000 Derived 33933000 57649000 Derived -23716000 15184000 Derived
Source
2003 2003-01-01 – 2003-12-31348675000 386128000 Derived -37453000 24703000 Derived -62156000 -10814000 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 348.7M 2003
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.376.6M282.4M188.3M94.1M0.02000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue274868000
2001Revenue304162000
2002Revenue322284000
2003Revenue348675000

Revenue growth

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

8.2% 2003
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.11.5%8.6%5.8%2.9%0.0%2000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year10.7%
2002Year over year6%
2003Year over year8.2%

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 -10.7% 2003
Net margin -17.8% 2003
Free cash flow margin -3.1% 2003
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.12.8%4.6%-3.6%-11.9%-20.1%2000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin7%
2001Operating margin2.3%
2002Operating margin10.5%
2003Operating margin-10.7%
2000Net margin-3.4%
2001Net margin-7.4%
2002Net margin-7.4%
2003Net margin-17.8%
2000Free cash flow margin-5.7%
2001Free cash flow margin-0.1%
2002Free cash flow margin4.7%
2003Free cash flow margin-3.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 967K 2003
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.26.3M16.9M7.5M-1.9M-11.3M2000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-8738000
2001Operating cash flow6337000
2002Operating cash flow23707000
2003Operating cash flow967000

Free cash flow

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

USD -10.8M 2003
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.17.6M8.7M-227.0K-9.2M-18.1M2000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-15638000
2001Free cash flow-368000
2002Free cash flow15184000
2003Free cash flow-10814000

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.

162.7% 2003
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.176%132%88%44%0%2000200120022003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets113.7%
2001Liabilities / assets122.3%
2002Liabilities / assets134.5%
2003Liabilities / assets162.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.48× 2003
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.1.60×1.20×0.80×0.40×0.00×2000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.11×
2001Current assets / current liabilities0.96×
2002Current assets / current liabilities1.2×
2003Current assets / current liabilities1.48×

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 1994-01-01 – 1994-12-31
USD 3.77 million
Exact value

Exact value: 3765000 USD

1994-01-01 – 1994-12-31: 3765000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.14 million
Exact value

Exact value: -3141000 USD

1994-01-01 – 1994-12-31: -3141000 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 111.44 million
Exact value

Exact value: 111442000 USD

1994-01-01 – 1994-12-31: 111442000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 114.58 million
Calculation and evidence

-3141000 − 111442000 USD

Exact free cash flow: -114583000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 7.56 million
Exact value

Exact value: -7564000 USD

1995-01-01 – 1995-12-31: -7564000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.26 million
Exact value

Exact value: -3259000 USD

1995-01-01 – 1995-12-31: -3259000 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 61.47 million
Exact value

Exact value: 61472000 USD

1995-01-01 – 1995-12-31: 61472000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 64.73 million
Calculation and evidence

-3259000 − 61472000 USD

Exact free cash flow: -64731000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 9.97 million
Exact value

Exact value: -9965000 USD

1996-01-01 – 1996-12-31: -9965000 USD Inspect Net Income Open source
Share or cite

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

USD 14 million
Exact value

Exact value: 13995000 USD

1996-01-01 – 1996-12-31: 13995000 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 35.04 million
Exact value

Exact value: 35035000 USD

1996-01-01 – 1996-12-31: 35035000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.04 million
Calculation and evidence

13995000 − 35035000 USD

Exact free cash flow: -21040000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 15.49 million
Exact value

Exact value: -15489000 USD

1997-01-01 – 1997-12-31: -15489000 USD Inspect Net Income Open source
Share or cite

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

USD 29.69 million
Exact value

Exact value: 29689000 USD

1997-01-01 – 1997-12-31: 29689000 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 11.26 million
Exact value

Exact value: 11258000 USD

1997-01-01 – 1997-12-31: 11258000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.43 million
Calculation and evidence

29689000 − 11258000 USD

Exact free cash flow: 18431000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 6.38 million
Exact value

Exact value: -6383000 USD

1998-01-01 – 1998-12-31: -6383000 USD Inspect Net Income Open source
Share or cite

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

USD 5.03 million
Exact value

Exact value: 5033000 USD

1998-01-01 – 1998-12-31: 5033000 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 6.42 million
Exact value

Exact value: 6415000 USD

1998-01-01 – 1998-12-31: 6415000 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

5033000 − 6415000 USD

Exact free cash flow: -1382000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 9.26 million
Exact value

Exact value: -9259000 USD

2000-01-01 – 2000-12-31: -9259000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.74 million
Exact value

Exact value: -8738000 USD

2000-01-01 – 2000-12-31: -8738000 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 6.9 million
Exact value

Exact value: 6900000 USD

2000-01-01 – 2000-12-31: 6900000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.64 million
Calculation and evidence

-8738000 − 6900000 USD

Exact free cash flow: -15638000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 22.62 million
Exact value

Exact value: -22620000 USD

2001-01-01 – 2001-12-31: -22620000 USD Inspect Net Income Open source
Share or cite

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

USD 6.34 million
Exact value

Exact value: 6337000 USD

2001-01-01 – 2001-12-31: 6337000 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 6.71 million
Exact value

Exact value: 6705000 USD

2001-01-01 – 2001-12-31: 6705000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 368,000
Calculation and evidence

6337000 − 6705000 USD

Exact free cash flow: -368000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 23.72 million
Exact value

Exact value: -23716000 USD

2002-01-01 – 2002-12-31: -23716000 USD Inspect Net Income Open source
Share or cite

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

USD 23.71 million
Exact value

Exact value: 23707000 USD

2002-01-01 – 2002-12-31: 23707000 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 8.52 million
Exact value

Exact value: 8523000 USD

2002-01-01 – 2002-12-31: 8523000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.18 million
Calculation and evidence

23707000 − 8523000 USD

Exact free cash flow: 15184000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 62.16 million
Exact value

Exact value: -62156000 USD

2003-01-01 – 2003-12-31: -62156000 USD Inspect Net Income Open source
Share or cite

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

USD 967,000
Exact value

Exact value: 967000 USD

2003-01-01 – 2003-12-31: 967000 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 11.78 million
Exact value

Exact value: 11781000 USD

2003-01-01 – 2003-12-31: 11781000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.81 million
Calculation and evidence

967000 − 11781000 USD

Exact free cash flow: -10814000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001008914, 1008914, edgar:1008914