ICG COMMUNICATIONS INC /DE/

EDGAR

38 filing records in this dataset, filed from 1996-08-14 to 2004-08-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

44.3 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-82.8%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: -36646000 USD Source
  • Revenue: 44259000 USD Source

Operating cash flow

-15.1 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -23079000 USD Source
  • Operating Cash Flow: -7968000 USD Source

Free cash flow

-17.8 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -23079000 USD Source
  • Operating Cash Flow: -7968000 USD Source
  • Capital Expenditure: 6219000 USD Source
  • Capital Expenditure: 3503000 USD Source
Cash and cash equivalents
30.8 million USD Source
Exact value

30786000 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.

Net income

-79.8 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: 61024000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -59993000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: 60799000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -14211000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -5791000 USD · 2004-04-01 – 2004-06-30 Source

Operating cash flow

-37.9 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: 5943000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 2840000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -11981000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 5943000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -7968000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -23079000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -7968000 USD · 2004-01-01 – 2004-03-31 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: 2004-08-16.

Financial data available through: 2002-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-31
  • Operating income: 5 of 11 periods available· newest 2002-12-31
  • Net income: 8 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 2 of 11 periods available· newest 1996-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2002-12-31
  • Total liabilities: 4 of 11 periods available· newest 2002-12-31
  • Current assets: 4 of 11 periods available· newest 2002-12-31
  • Current liabilities: 4 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-31
  • 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.

  • Net income

    +USD 111.19 million

    Prior period

    −USD 112.67 million

    –

    Current period

    −USD 1.48 million

    –

    Exact inputs and evidence

    -1476000 − -112665000 = 111189000 USD

    -112665000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -1476000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue, Operating cash flow, Capital expenditure.

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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 598.28 million 100% of revenue
  • Operating costs Derived USD 2.75 billion 459% of revenue
  • Operating income −USD 2.15 billion −359% of revenue
  • Tax, interest and other Derived −USD 2.15 billion −359% of revenue
  • Net income −USD 1.48 million −0.2% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 143% of revenue.
  • 1996 Operating loss: operating costs were 152% of revenue.
  • 1997 Operating loss: operating costs were 176% of revenue.
  • 1998 Operating loss: operating costs were 137% of revenue.
  • 2002 Operating loss: operating costs were 459% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3135399000 50657000 Derived -15258000 15931000 Derived -31189000 Unavailable
Source
1996 1996-01-01 – 1996-12-3149477000 75272000 Derived -25795000 35518000 Derived -61313000 Unavailable
Source
1997 1997-01-01 – 1997-12-31245022000 432186000 Derived -187164000 173571000 Derived -360735000 Unavailable
Source
1998 1998-01-01 – 1998-12-31397619000 546311000 Derived -148692000 269353000 Derived -418045000 Unavailable
Source
2002 2002-01-01 – 2002-12-31598283000 2748400000 Derived -2150117000 -2148641000 Derived -1476000 Unavailable
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 598.3M 2002
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.646.1M484.6M323.1M161.5M0.019951996199719982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue35399000
1996Revenue49477000
1997Revenue245022000
1998Revenue397619000
2002Revenue598283000

Revenue growth

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

62.3% 1998
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.427%320%213%107%0%19951996199719982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year39.8%
1997Year over year395.2%
1998Year over year62.3%
2002Year over yearNo prior comparable period

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 -359.4% 2002
Net margin -0.2% 2002
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.29%-75%-180%-284%-388%19951996199719982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-43.1%
1996Operating margin-52.1%
1997Operating margin-76.4%
1998Operating margin-37.4%
2002Operating margin-359.4%
1995Net margin-88.1%
1996Net margin-123.9%
1997Net margin-147.2%
1998Net margin-105.1%
2002Net margin-0.2%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8.6M 1996
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.691.1K-1.8M-4.3M-6.8M-9.3M19951996199719982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-5628000
1996Operating cash flow-8639000
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded

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.

78.5% 2002
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.119%89%60%30%0%1995-12-311996199719982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets89.9%
1997Liabilities / assets86.6%
1998Liabilities / assets110.4%
2002Liabilities / assets78.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.06× 2002
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.5.54×4.15×2.77×1.38×0.00×1995-12-311996199719982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities5.13×
1997Current assets / current liabilities3.73×
1998Current assets / current liabilities4.19×
2002Current assets / current liabilities1.06×

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
1995 1995-01-01 – 1995-12-31
−USD 31.19 million
Exact value

Exact value: -31189000 USD

1995-01-01 – 1995-12-31: -31189000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.63 million
Exact value

Exact value: -5628000 USD

1995-01-01 – 1995-12-31: -5628000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1996 1996-01-01 – 1996-12-31
−USD 61.31 million
Exact value

Exact value: -61313000 USD

1996-01-01 – 1996-12-31: -61313000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.64 million
Exact value

Exact value: -8639000 USD

1996-01-01 – 1996-12-31: -8639000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1997-01-01 – 1997-12-31
−USD 360.74 million
Exact value

Exact value: -360735000 USD

1997-01-01 – 1997-12-31: -360735000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1998 1998-01-01 – 1998-12-31
−USD 418.05 million
Exact value

Exact value: -418045000 USD

1998-01-01 – 1998-12-31: -418045000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
−USD 234.16 million
Exact value

Exact value: -234162000 USD

1999-01-01 – 1999-12-31: -234162000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2000 2000-01-01 – 2000-12-31
−USD 2.49 billion
Exact value

Exact value: -2493517000 USD

2000-01-01 – 2000-12-31: -2493517000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
−USD 112.67 million
Exact value

Exact value: -112665000 USD

2001-01-01 – 2001-12-31: -112665000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2002 2002-01-01 – 2002-12-31
−USD 1.48 million
Exact value

Exact value: -1476000 USD

2002-01-01 – 2002-12-31: -1476000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

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.

38 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001013240, 1013240, edgar:1013240

Also known as ICG COMMUNICATIONS INC, ICG HOLDINGS CANADA CO