MCII HOLDINGS USA INC

EDGAR

19 filing records in this dataset, filed from 1996-11-15 to 1999-05-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

243 million USD

1999-03-31 · USD

Exact inputs and evidence

Operating margin

9.22%

1999-03-31 · %

Exact inputs and evidence
  • Operating Income: 22415000 USD Source
  • Revenue: 243148000 USD Source

Operating cash flow

1.99 million USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1993000 USD Source

Free cash flow

-1.24 million USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1993000 USD Source
  • Capital Expenditure: 3229000 USD Source
Cash and cash equivalents
32.9 million USD Source
Exact value

32924000 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

951 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Revenue: 261199000 USD · 1998-04-01 – 1998-06-30 Source
  • Revenue: 181382000 USD · 1998-07-01 – 1998-09-30 Source
  • Revenue: 931783000 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 666133000 USD · 1998-01-01 – 1998-09-30 Source
  • Revenue: 243148000 USD · 1999-01-01 – 1999-03-31 Source

Net income

21 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Net income: 5704000 USD · 1998-04-01 – 1998-06-30 Source
  • Net income: 6406000 USD · 1998-07-01 – 1998-09-30 Source
  • Net income: 38588000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: 27669000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: -2066000 USD · 1999-01-01 – 1999-03-31 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: 1999-05-17.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1998-12-31
  • Operating income: 5 of 11 periods available· newest 1998-12-31
  • Net income: 5 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1998-12-31
  • Total assets: 4 of 11 periods available· newest 1998-12-31
  • Total liabilities: 3 of 11 periods available· newest 1998-12-31
  • Current assets: 4 of 11 periods available· newest 1998-12-31
  • Current liabilities: 4 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1998-12-31
  • 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

    +26%

    Prior period

    USD 739.78 million

    –

    Current period

    USD 931.78 million

    –

    Exact inputs and evidence

    931783000 − 739783000 = 192000000 USD

    739783000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    931783000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +1.1%

    Prior period

    USD 38.16 million

    –

    Current period

    USD 38.59 million

    –

    Exact inputs and evidence

    38588000 − 38161000 = 427000 USD

    38161000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    38588000 USD · 1998-01-01 – 1998-12-31

    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

    +USD 128.12 million

    Prior period

    −USD 52.59 million

    –

    Current period

    USD 75.54 million

    –

    Exact inputs and evidence

    75536000 − -52585000 = 128121000 USD

    -52585000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    75536000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -58%

    Prior period

    USD 32.1 million

    –

    Current period

    USD 13.48 million

    –

    Exact inputs and evidence

    13478000 − 32096000 = -18618000 USD

    32096000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    13478000 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 931.78 million 100% of revenue
  • Cost of revenue USD 728.4 million 78% of revenue
  • Operating expenses USD 100.87 million 11% of revenue
  • Other operating costs Derived USD 20.64 million 2.2% of revenue
  • Operating income USD 81.87 million 8.8% of revenue
  • Tax, interest and other Derived USD 43.28 million 4.6% of revenue
  • Net income USD 38.59 million 4.1% of revenue

Cash

  • Operating cash flow USD 75.54 million 8.1% of revenue
  • Capital expenditure USD 13.48 million 1.4% of revenue
  • Free cash flow Derived USD 62.06 million 6.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 95%
  • 1995 92%
  • 1996 91%
  • 1997 89%
  • 1998 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31194373000 185254000 Derived 9119000 6233000 Derived 2886000 -15687000 Derived
Source
1995 1995-01-01 – 1995-12-31527053000 483403000 Derived 43650000 35319000 Derived 8331000 -76246000 Derived
Source
1996 1996-01-01 – 1996-12-31667084000 607251000 Derived 59833000 38010000 Derived 21823000 18711000 Derived
Source
1997 1997-01-01 – 1997-12-31739783000 661330000 Derived 78453000 40292000 Derived 38161000 -84681000 Derived
Source
1998 1998-01-01 – 1998-12-31931783000 849912000 Derived 81871000 43283000 Derived 38588000 62058000 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 931.8M 1998
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.1.0B754.7M503.2M251.6M0.019941995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue194373000
1995Revenue527053000
1996Revenue667084000
1997Revenue739783000
1998Revenue931783000

Revenue growth

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

26% 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.185%139%92%46%0%19941995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year171.2%
1996Year over year26.6%
1997Year over year10.9%
1998Year over year26%

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 8.8% 1998
Net margin 4.1% 1998
Free cash flow margin 6.7% 1998
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.12.6%5.3%-1.9%-9.2%-16.5%19941995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin4.7%
1995Operating margin8.3%
1996Operating margin9%
1997Operating margin10.6%
1998Operating margin8.8%
1994Net margin1.5%
1995Net margin1.6%
1996Net margin3.3%
1997Net margin5.2%
1998Net margin4.1%
1994Free cash flow margin-8.1%
1995Free cash flow margin-14.5%
1996Free cash flow margin2.8%
1997Free cash flow margin-11.4%
1998Free cash flow margin6.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 75.5M 1998
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.86.7M46.3M5.9M-34.5M-74.8M19941995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-10772000
1995Operating cash flow-63687000
1996Operating cash flow44320000
1997Operating cash flow-52585000
1998Operating cash flow75536000

Free cash flow

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

USD 62.1M 1998
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.73.8M31.2M-11.3M-53.9M-96.4M19941995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-15687000
1995Free cash flow-76246000
1996Free cash flow18711000
1997Free cash flow-84681000
1998Free cash flow62058000

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.

86.8% 1998
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.94%70%47%23%0%1994-12-311995-12-31199619971998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996Liabilities / assets52.2%
1997Liabilities / assets59.6%
1998Liabilities / assets86.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.09× 1998
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.3.40×2.55×1.70×0.85×0.00×1994-12-311995199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities3.15×
1996Current assets / current liabilities2.84×
1997Current assets / current liabilities2.32×
1998Current assets / current liabilities1.09×

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 2.89 million
Exact value

Exact value: 2886000 USD

1994-01-01 – 1994-12-31: 2886000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.77 million
Exact value

Exact value: -10772000 USD

1994-01-01 – 1994-12-31: -10772000 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 4.92 million
Exact value

Exact value: 4915000 USD

1994-01-01 – 1994-12-31: 4915000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.69 million
Calculation and evidence

-10772000 − 4915000 USD

Exact free cash flow: -15687000 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 8.33 million
Exact value

Exact value: 8331000 USD

1995-01-01 – 1995-12-31: 8331000 USD Inspect Net Income Open source
Share or cite

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

−USD 63.69 million
Exact value

Exact value: -63687000 USD

1995-01-01 – 1995-12-31: -63687000 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 12.56 million
Exact value

Exact value: 12559000 USD

1995-01-01 – 1995-12-31: 12559000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 76.25 million
Calculation and evidence

-63687000 − 12559000 USD

Exact free cash flow: -76246000 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 21.82 million
Exact value

Exact value: 21823000 USD

1996-01-01 – 1996-12-31: 21823000 USD Inspect Net Income Open source
Share or cite

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

USD 44.32 million
Exact value

Exact value: 44320000 USD

1996-01-01 – 1996-12-31: 44320000 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 25.61 million
Exact value

Exact value: 25609000 USD

1996-01-01 – 1996-12-31: 25609000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.71 million
Calculation and evidence

44320000 − 25609000 USD

Exact free cash flow: 18711000 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 38.16 million
Exact value

Exact value: 38161000 USD

1997-01-01 – 1997-12-31: 38161000 USD Inspect Net Income Open source
Share or cite

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

−USD 52.59 million
Exact value

Exact value: -52585000 USD

1997-01-01 – 1997-12-31: -52585000 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 32.1 million
Exact value

Exact value: 32096000 USD

1997-01-01 – 1997-12-31: 32096000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 84.68 million
Calculation and evidence

-52585000 − 32096000 USD

Exact free cash flow: -84681000 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 38.59 million
Exact value

Exact value: 38588000 USD

1998-01-01 – 1998-12-31: 38588000 USD Inspect Net Income Open source
Share or cite

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

USD 75.54 million
Exact value

Exact value: 75536000 USD

1998-01-01 – 1998-12-31: 75536000 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 13.48 million
Exact value

Exact value: 13478000 USD

1998-01-01 – 1998-12-31: 13478000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 62.06 million
Calculation and evidence

75536000 − 13478000 USD

Exact free cash flow: 62058000 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001019534, 1019534, edgar:1019534