INTERMEDIA CAPITAL PARTNERS IV L P

EDGAR

11 filing records in this dataset, filed from 1997-03-31 to 1999-08-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

82.1 million USD

1999-06-30 · USD

Exact inputs and evidence

Operating margin

-4.33%

1999-06-30 · %

Exact inputs and evidence
  • Operating Income: -3555000 USD Source
  • Revenue: 82059000 USD Source

Operating cash flow

29.2 million USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 36256000 USD Source
  • Operating Cash Flow: 7045000 USD Source

Free cash flow

5.34 million USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 36256000 USD Source
  • Operating Cash Flow: 7045000 USD Source
  • Capital Expenditure: 46512000 USD Source
  • Capital Expenditure: 22644000 USD Source
Cash and cash equivalents
5.27 million USD Source
Exact value

5268000 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

-55.7 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Net income: -18374000 USD · 1998-07-01 – 1998-09-30 Source
  • Net income: -51434000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: -57274000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: -22395000 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: -20735000 USD · 1999-04-01 – 1999-06-30 Source

Operating cash flow

69.5 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Operating cash flow: 31735000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 22025000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 55275000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: 31735000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 7045000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 36256000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 7045000 USD · 1999-01-01 – 1999-03-31 Source

Capital expenditure

95.9 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Capital expenditure: 68867000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 45782000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 95212000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 68867000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 22644000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 46512000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 22644000 USD · 1999-01-01 – 1999-03-31 Source

Free cash flow

-26.4 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Operating cash flow: 31735000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 22025000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 55275000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: 31735000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 7045000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 36256000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 7045000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 68867000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 45782000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 95212000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 68867000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 22644000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 46512000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 22644000 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: 1999-08-13.

Financial data available through: 1997-12-31.

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: 2 of 11 periods available· newest 1997-12-31
  • Operating income: 2 of 11 periods available· newest 1997-12-31
  • Net income: 2 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 2 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 2 of 11 periods available· newest 1997-12-31
  • Total assets: 2 of 11 periods available· newest 1997-12-31
  • Total liabilities: 2 of 11 periods available· newest 1997-12-31
  • Current assets: 2 of 11 periods available· newest 1997-12-31
  • Current liabilities: 2 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 1997-12-31
  • 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

    +136.5%

    Prior period

    USD 106.42 million

    –

    Current period

    USD 251.67 million

    –

    Exact inputs and evidence

    251671000 − 106417000 = 145254000 USD

    106417000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    251671000 USD · 1997-01-01 – 1997-12-31

    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 43.88 million

    Prior period

    −USD 27.73 million

    –

    Current period

    −USD 71.61 million

    –

    Exact inputs and evidence

    -71613000 − -27729000 = -43884000 USD

    -27729000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -71613000 USD · 1997-01-01 – 1997-12-31

    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

    +55.5%

    Prior period

    USD 37.7 million

    –

    Current period

    USD 58.63 million

    –

    Exact inputs and evidence

    58627000 − 37697000 = 20930000 USD

    37697000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    58627000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +239.5%

    Prior period

    USD 38.17 million

    –

    Current period

    USD 129.57 million

    –

    Exact inputs and evidence

    129573000 − 38167000 = 91406000 USD

    38167000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    129573000 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 251.67 million 100% of revenue
  • Operating costs Derived USD 262.54 million 104% of revenue
  • Operating income −USD 10.87 million −4.3% of revenue
  • Tax, interest and other Derived USD 60.74 million 24% of revenue
  • Net income −USD 71.61 million −28% of revenue

Cash

  • Operating cash flow USD 58.63 million 23% of revenue
  • Capital expenditure USD 129.57 million 51% of revenue
  • Free cash flow Derived −USD 70.95 million −28% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 115% of revenue.
  • 1997 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31106417000 122631000 Derived -16214000 11515000 Derived -27729000 -470000 Derived
Source
1997 1997-01-01 – 1997-12-31251671000 262544000 Derived -10873000 60740000 Derived -71613000 -70946000 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 251.7M 1997
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.271.8M203.9M135.9M68.0M0.019961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue106417000
1997Revenue251671000

Revenue growth

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

136.5% 1997
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.147%111%74%37%0%19961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year136.5%

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 -4.3% 1997
Net margin -28.5% 1997
Free cash flow margin -28.2% 1997
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.2.3%-6.0%-14.2%-22.5%-30.7%19961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-15.2%
1997Operating margin-4.3%
1996Net margin-26.1%
1997Net margin-28.5%
1996Free cash flow margin-0.4%
1997Free cash flow margin-28.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 58.6M 1997
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.63.3M47.5M31.7M15.8M0.019961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow37697000
1997Operating cash flow58627000

Free cash flow

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

USD -70.9M 1997
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.5.7M-14.9M-35.5M-56.0M-76.6M19961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-470000
1997Free cash flow-70946000

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.

98.4% 1997
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.106%80%53%27%0%19961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets91.4%
1997Liabilities / assets98.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.83× 1997
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.1.02×0.76×0.51×0.25×0.00×19961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.94×
1997Current assets / current liabilities0.83×

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
1996 1996-01-01 – 1996-12-31
−USD 27.73 million
Exact value

Exact value: -27729000 USD

1996-01-01 – 1996-12-31: -27729000 USD Inspect Net Income Open source
Share or cite

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

USD 37.7 million
Exact value

Exact value: 37697000 USD

1996-01-01 – 1996-12-31: 37697000 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 38.17 million
Exact value

Exact value: 38167000 USD

1996-01-01 – 1996-12-31: 38167000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 470,000
Calculation and evidence

37697000 − 38167000 USD

Exact free cash flow: -470000 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 71.61 million
Exact value

Exact value: -71613000 USD

1997-01-01 – 1997-12-31: -71613000 USD Inspect Net Income Open source
Share or cite

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

USD 58.63 million
Exact value

Exact value: 58627000 USD

1997-01-01 – 1997-12-31: 58627000 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 129.57 million
Exact value

Exact value: 129573000 USD

1997-01-01 – 1997-12-31: 129573000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 70.95 million
Calculation and evidence

58627000 − 129573000 USD

Exact free cash flow: -70946000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001020817, 1020817, edgar:1020817