DIAL CORP /NEW/

EDGAR

33 filing records in this dataset, filed from 1996-08-22 to 2004-03-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

353 million USD

2003-09-27 · USD

Exact inputs and evidence

Operating margin

18.39%

2003-09-27 · %

Exact inputs and evidence
  • Operating Income: 64964000 USD Source
  • Revenue: 353242000 USD Source
Cash and cash equivalents
323 million USD Source
Exact value

322537000 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: 2004-03-10.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-12-31
  • Operating income: 10 of 11 periods available· newest 2003-12-31
  • Net income: 10 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2003-12-31
  • Total assets: 8 of 11 periods available· newest 2003-12-31
  • Total liabilities: 8 of 11 periods available· newest 2003-12-31
  • Current assets: 8 of 11 periods available· newest 2003-12-31
  • Current liabilities: 8 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 8 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

    +4.9%

    Prior period

    USD 1.28 billion

    –

    Current period

    USD 1.34 billion

    –

    Exact inputs and evidence

    1344858000 − 1282231000 = 62627000 USD

    1282231000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    1344858000 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

    +645.3%

    Prior period

    USD 16.89 million

    –

    Current period

    USD 125.9 million

    –

    Exact inputs and evidence

    125904000 − 16892000 = 109012000 USD

    16892000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    125904000 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

    -16.1%

    Prior period

    USD 215.27 million

    –

    Current period

    USD 180.7 million

    –

    Exact inputs and evidence

    180702000 − 215271000 = -34569000 USD

    215271000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    180702000 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

    +28.9%

    Prior period

    USD 34.49 million

    –

    Current period

    USD 44.45 million

    –

    Exact inputs and evidence

    44451000 − 34490000 = 9961000 USD

    34490000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    44451000 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 1.34 billion 100% of revenue
  • Operating costs Derived USD 1.1 billion 82% of revenue
  • Operating income USD 241.16 million 18% of revenue
  • Tax, interest and other Derived USD 115.25 million 8.6% of revenue
  • Net income USD 125.9 million 9.4% of revenue

Cash

  • Operating cash flow USD 180.7 million 13% of revenue
  • Capital expenditure USD 44.45 million 3.3% of revenue
  • Free cash flow Derived USD 136.25 million 10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 102% of revenue.
  • 1995 95%
  • 1996 95%
  • 1998 88%
  • 1998 88%
  • 1999 86%
  • 2000 Net loss: net income was −1% of revenue.
  • 2001 Net loss: net income was −11% of revenue.
  • 2002 16%83%
  • 2003 9.4%82%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-12-29 – 1994-12-281365290000 1388946000 Derived -23656000 3833000 Derived -27489000 63094000 Derived
Source
1995 1994-12-29 – 1995-12-281406400000 1336003000 Derived 70397000 40485000 Derived 29912000 49984000 Derived
Source
1996 1995-12-29 – 1996-12-281406400000 1336003000 Derived 70397000 40485000 Derived 29912000 49984000 Derived
Source
1998 1997-01-04 – 1998-01-031362606000 1200436000 Derived 162170000 78460000 Derived 83710000 114132000 Derived
Source
1998 1998-01-01 – 1998-12-311524517000 1340582000 Derived 183935000 81319000 Derived 102616000 71945000 Derived
Source
1999 1999-01-01 – 1999-12-311580702000 1362008000 Derived 218694000 101928000 Derived 116766000 84714000 Derived
Source
2000 2000-01-01 – 2000-12-311077646000 948486000 Derived 129160000 140168000 Derived -11008000 94162000 Derived
Source
2001 2001-01-01 – 2001-12-311189332000 1026259000 Derived 163073000 295324000 Derived -132251000 128231000 Derived
Source
2002 2002-01-01 – 2002-12-311282231000 1061889000 Derived 220342000 203450000 Derived 16892000 180781000 Derived
Source
2003 2003-01-01 – 2003-12-311344858000 1103703000 Derived 241155000 115251000 Derived 125904000 136251000 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 1.3B 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.1.7B1.3B853.6M426.8M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue1365290000
1995Revenue1406400000
1996Revenue1406400000
1998Revenue1362606000
1998Revenue1524517000
1999Revenue1580702000
2000Revenue1077646000
2001Revenue1189332000
2002Revenue1282231000
2003Revenue1344858000

Revenue growth

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

4.9% 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.15%3%-10%-23%-35%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year3%
1996Year over year0%
1998Year over year-3.1%
1998Year over year11.9%
1999Year over year3.7%
2000Year over year-31.8%
2001Year over year10.4%
2002Year over year7.8%
2003Year over year4.9%

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 17.9% 2003
Net margin 9.4% 2003
Free cash flow margin 10.1% 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.20.3%11.8%3.4%-5.0%-13.4%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-1.7%
1995Operating margin5%
1996Operating margin5%
1998Operating margin11.9%
1998Operating margin12.1%
1999Operating margin13.8%
2000Operating margin12%
2001Operating margin13.7%
2002Operating margin17.2%
2003Operating margin17.9%
1994Net margin-2%
1995Net margin2.1%
1996Net margin2.1%
1998Net margin6.1%
1998Net margin6.7%
1999Net margin7.4%
2000Net margin-1%
2001Net margin-11.1%
2002Net margin1.3%
2003Net margin9.4%
1994Free cash flow margin4.6%
1995Free cash flow margin3.6%
1996Free cash flow margin3.6%
1998Free cash flow margin8.4%
1998Free cash flow margin4.7%
1999Free cash flow margin5.4%
2000Free cash flow margin8.7%
2001Free cash flow margin10.8%
2002Free cash flow margin14.1%
2003Free cash flow margin10.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 180.7M 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.232.5M174.4M116.2M58.1M0.0199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow90308000
1995Operating cash flow99452000
1996Operating cash flow99452000
1998Operating cash flow160847000
1998Operating cash flow122275000
1999Operating cash flow147209000
2000Operating cash flow131499000
2001Operating cash flow156875000
2002Operating cash flow215271000
2003Operating cash flow180702000

Free cash flow

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

USD 136.3M 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.195.2M146.4M97.6M48.8M0.0199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow63094000
1995Free cash flow49984000
1996Free cash flow49984000
1998Free cash flow114132000
1998Free cash flow71945000
1999Free cash flow84714000
2000Free cash flow94162000
2001Free cash flow128231000
2002Free cash flow180781000
2003Free cash flow136251000

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.

75.7% 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.99%75%50%25%0%1994-12-2819992003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-28Liabilities / assetsNot reportedNo source recorded
1995-12-28Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets83.8%
1998Liabilities / assets63.8%
1998Liabilities / assets66.8%
1999Liabilities / assets67.6%
2000Liabilities / assets78.9%
2001Liabilities / assets92%
2002Liabilities / assets87%
2003Liabilities / assets75.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.33× 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.2.52×1.89×1.26×0.63×0.00×1994-12-2819992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-28Current assets / current liabilitiesNot reportedNo source recorded
1995-12-28Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.2×
1998Current assets / current liabilities0.95×
1998Current assets / current liabilities0.95×
1999Current assets / current liabilities1.05×
2000Current assets / current liabilities0.96×
2001Current assets / current liabilities1.19×
2002Current assets / current liabilities1.85×
2003Current assets / current liabilities2.33×

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 1993-12-29 – 1994-12-28
−USD 27.49 million
Exact value

Exact value: -27489000 USD

1993-12-29 – 1994-12-28: -27489000 USD Inspect Net Income Open source
Share or cite

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

USD 90.31 million
Exact value

Exact value: 90308000 USD

1993-12-29 – 1994-12-28: 90308000 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 27.21 million
Exact value

Exact value: 27214000 USD

1993-12-29 – 1994-12-28: 27214000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 63.09 million
Calculation and evidence

90308000 − 27214000 USD

Exact free cash flow: 63094000 USD

Share or cite

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

1995 1994-12-29 – 1995-12-28
USD 29.91 million
Exact value

Exact value: 29912000 USD

1994-12-29 – 1995-12-28: 29912000 USD Inspect Net Income Open source
Share or cite

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

USD 99.45 million
Exact value

Exact value: 99452000 USD

1994-12-29 – 1995-12-28: 99452000 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 49.47 million
Exact value

Exact value: 49468000 USD

1994-12-29 – 1995-12-28: 49468000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 49.98 million
Calculation and evidence

99452000 − 49468000 USD

Exact free cash flow: 49984000 USD

Share or cite

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

1996 1995-12-29 – 1996-12-28
USD 29.91 million
Exact value

Exact value: 29912000 USD

1995-12-29 – 1996-12-28: 29912000 USD Inspect Net Income Open source
Share or cite

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

USD 99.45 million
Exact value

Exact value: 99452000 USD

1995-12-29 – 1996-12-28: 99452000 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 49.47 million
Exact value

Exact value: 49468000 USD

1995-12-29 – 1996-12-28: 49468000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 49.98 million
Calculation and evidence

99452000 − 49468000 USD

Exact free cash flow: 49984000 USD

Share or cite

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

1998 1997-01-04 – 1998-01-03
USD 83.71 million
Exact value

Exact value: 83710000 USD

1997-01-04 – 1998-01-03: 83710000 USD Inspect Net Income Open source
Share or cite

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

USD 160.85 million
Exact value

Exact value: 160847000 USD

1997-01-04 – 1998-01-03: 160847000 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 46.72 million
Exact value

Exact value: 46715000 USD

1997-01-04 – 1998-01-03: 46715000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 114.13 million
Calculation and evidence

160847000 − 46715000 USD

Exact free cash flow: 114132000 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 102.62 million
Exact value

Exact value: 102616000 USD

1998-01-01 – 1998-12-31: 102616000 USD Inspect Net Income Open source
Share or cite

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

USD 122.28 million
Exact value

Exact value: 122275000 USD

1998-01-01 – 1998-12-31: 122275000 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 50.33 million
Exact value

Exact value: 50330000 USD

1998-01-01 – 1998-12-31: 50330000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 71.95 million
Calculation and evidence

122275000 − 50330000 USD

Exact free cash flow: 71945000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 116.77 million
Exact value

Exact value: 116766000 USD

1999-01-01 – 1999-12-31: 116766000 USD Inspect Net Income Open source
Share or cite

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

USD 147.21 million
Exact value

Exact value: 147209000 USD

1999-01-01 – 1999-12-31: 147209000 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 62.5 million
Exact value

Exact value: 62495000 USD

1999-01-01 – 1999-12-31: 62495000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 84.71 million
Calculation and evidence

147209000 − 62495000 USD

Exact free cash flow: 84714000 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 11.01 million
Exact value

Exact value: -11008000 USD

2000-01-01 – 2000-12-31: -11008000 USD Inspect Net Income Open source
Share or cite

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

USD 131.5 million
Exact value

Exact value: 131499000 USD

2000-01-01 – 2000-12-31: 131499000 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 37.34 million
Exact value

Exact value: 37337000 USD

2000-01-01 – 2000-12-31: 37337000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 94.16 million
Calculation and evidence

131499000 − 37337000 USD

Exact free cash flow: 94162000 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 132.25 million
Exact value

Exact value: -132251000 USD

2001-01-01 – 2001-12-31: -132251000 USD Inspect Net Income Open source
Share or cite

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

USD 156.88 million
Exact value

Exact value: 156875000 USD

2001-01-01 – 2001-12-31: 156875000 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 28.64 million
Exact value

Exact value: 28644000 USD

2001-01-01 – 2001-12-31: 28644000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 128.23 million
Calculation and evidence

156875000 − 28644000 USD

Exact free cash flow: 128231000 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 16.89 million
Exact value

Exact value: 16892000 USD

2002-01-01 – 2002-12-31: 16892000 USD Inspect Net Income Open source
Share or cite

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

USD 215.27 million
Exact value

Exact value: 215271000 USD

2002-01-01 – 2002-12-31: 215271000 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 34.49 million
Exact value

Exact value: 34490000 USD

2002-01-01 – 2002-12-31: 34490000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 180.78 million
Calculation and evidence

215271000 − 34490000 USD

Exact free cash flow: 180781000 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 125.9 million
Exact value

Exact value: 125904000 USD

2003-01-01 – 2003-12-31: 125904000 USD Inspect Net Income Open source
Share or cite

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

USD 180.7 million
Exact value

Exact value: 180702000 USD

2003-01-01 – 2003-12-31: 180702000 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 44.45 million
Exact value

Exact value: 44451000 USD

2003-01-01 – 2003-12-31: 44451000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 136.25 million
Calculation and evidence

180702000 − 44451000 USD

Exact free cash flow: 136251000 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001016179, 1016179, edgar:1016179