THOUSAND TRAILS INC /DE/

EDGAR

26 filing records in this dataset, filed from 1997-05-01 to 2003-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

21.3 million USD

2003-03-31 · USD

Exact inputs and evidence

Net margin

13.8%

2003-03-31 · %

Exact inputs and evidence

Operating cash flow

9.66 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12226000 USD Source
  • Operating Cash Flow: 2568000 USD Source

Free cash flow

9.21 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12226000 USD Source
  • Operating Cash Flow: 2568000 USD Source
  • Capital Expenditure: 2035000 USD Source
  • Capital Expenditure: 1582000 USD Source
Cash and cash equivalents
3.32 million USD Source
Exact value

3319000 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

92.8 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Revenue: 88785000 USD · 2001-07-01 – 2002-06-30 Source
  • Revenue: 64979000 USD · 2001-07-01 – 2002-03-31 Source
  • Revenue: 27336000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 20353000 USD · 2002-10-01 – 2002-12-31 Source
  • Revenue: 21288000 USD · 2003-01-01 – 2003-03-31 Source

Net income

9.33 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Net income: 8326000 USD · 2001-07-01 – 2002-06-30 Source
  • Net income: 6029000 USD · 2001-07-01 – 2002-03-31 Source
  • Net income: 2308000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: 1788000 USD · 2002-10-01 – 2002-12-31 Source
  • Net income: 2937000 USD · 2003-01-01 – 2003-03-31 Source

Operating cash flow

13 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: 14130000 USD · 2001-07-01 – 2002-06-30 Source
  • Operating cash flow: 13374000 USD · 2001-07-01 – 2002-03-31 Source
  • Operating cash flow: 341000 USD · 2002-07-01 – 2002-09-30 Source
  • Operating cash flow: 2568000 USD · 2002-07-01 – 2002-12-31 Source
  • Operating cash flow: 341000 USD · 2002-07-01 – 2002-09-30 Source
  • Operating cash flow: 12226000 USD · 2002-07-01 – 2003-03-31 Source
  • Operating cash flow: 2568000 USD · 2002-07-01 – 2002-12-31 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: 2003-05-15.

Financial data available through: 2002-06-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-06-30
  • operating income: No compatible figures in this window
  • Net income: 8 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2002-06-30
  • Capital expenditure: 4 of 11 periods available· newest 2002-06-30
  • Total assets: 7 of 11 periods available· newest 2002-06-30
  • Total liabilities: 7 of 11 periods available· newest 2002-06-30
  • Current assets: 7 of 11 periods available· newest 2002-06-30
  • Current liabilities: 7 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2002-06-30
  • 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

    +11.8%

    Prior period

    USD 79.4 million

    –

    Current period

    USD 88.79 million

    –

    Exact inputs and evidence

    88785000 − 79396000 = 9389000 USD

    79396000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    88785000 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +94.7%

    Prior period

    USD 4.28 million

    –

    Current period

    USD 8.33 million

    –

    Exact inputs and evidence

    8326000 − 4276000 = 4050000 USD

    4276000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    8326000 USD · 2001-07-01 – 2002-06-30

    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

    -20.4%

    Prior period

    USD 17.75 million

    –

    Current period

    USD 14.13 million

    –

    Exact inputs and evidence

    14130000 − 17749000 = -3619000 USD

    17749000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    14130000 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +43%

    Prior period

    USD 3.25 million

    –

    Current period

    USD 4.65 million

    –

    Exact inputs and evidence

    4653000 − 3253000 = 1400000 USD

    3253000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    4653000 USD · 2001-07-01 – 2002-06-30

    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.

2002 2001-07-01 – 2002-06-30

  • Revenue USD 88.79 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 8.33 million 9.4% of revenue

Cash

  • Operating cash flow USD 14.13 million 16% of revenue
  • Capital expenditure USD 4.65 million 5.2% of revenue
  • Free cash flow Derived USD 9.48 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-07-01 – 1995-06-3091392000 UnavailableUnavailableUnavailable-11828000 Unavailable
Source
1996 1995-07-01 – 1996-06-3091022000 UnavailableUnavailableUnavailable1109000 Unavailable
Source
1997 1996-07-01 – 1997-06-3077181000 UnavailableUnavailableUnavailable6799000 Unavailable
Source
1998 1997-07-01 – 1998-06-3075509000 UnavailableUnavailableUnavailable24879000 Unavailable
Source
1999 1998-07-01 – 1999-06-3067925000 UnavailableUnavailableUnavailable5571000 8900000 Derived
Source
2000 1999-07-01 – 2000-06-3070771000 UnavailableUnavailableUnavailable9249000 12731000 Derived
Source
2001 2000-07-01 – 2001-06-3079396000 UnavailableUnavailableUnavailable4276000 14496000 Derived
Source
2002 2001-07-01 – 2002-06-3088785000 UnavailableUnavailableUnavailable8326000 9477000 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 88.8M 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.98.7M74.0M49.4M24.7M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue91392000
1996Revenue91022000
1997Revenue77181000
1998Revenue75509000
1999Revenue67925000
2000Revenue70771000
2001Revenue79396000
2002Revenue88785000

Revenue growth

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

11.8% 2002
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.14.4%6.4%-1.5%-9.5%-17.4%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-0.4%
1997Year over year-15.2%
1998Year over year-2.2%
1999Year over year-10%
2000Year over year4.2%
2001Year over year12.2%
2002Year over year11.8%

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.

Net margin 9.4% 2002
Free cash flow margin 10.7% 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.37%23%10%-3%-17%1995-06-301999-06-302002-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Operating marginNot reported
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1998-06-30Operating marginNot reported
1999-06-30Operating marginNot reported
2000-06-30Operating marginNot reported
2001-06-30Operating marginNot reported
2002-06-30Operating marginNot reported
1995Net margin-12.9%
1996Net margin1.2%
1997Net margin8.8%
1998Net margin32.9%
1999Net margin8.2%
2000Net margin13.1%
2001Net margin5.4%
2002Net margin9.4%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin13.1%
2000Free cash flow margin18%
2001Free cash flow margin18.3%
2002Free cash flow margin10.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 14.1M 2002
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.20.9M15.7M10.5M5.2M0.0199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow5887000
1996Operating cash flow5597000
1997Operating cash flow12551000
1998Operating cash flow19356000
1999Operating cash flow11835000
2000Operating cash flow14053000
2001Operating cash flow17749000
2002Operating cash flow14130000

Free cash flow

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

USD 9.5M 2002
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.15.7M11.7M7.8M3.9M0.0199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flow8900000
2000Free cash flow12731000
2001Free cash flow14496000
2002Free cash flow9477000

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.

77.6% 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.146%109%73%36%0%1995-06-3019992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets128.6%
1997Liabilities / assets135%
1998Liabilities / assets96.3%
1999Liabilities / assets83%
2000Liabilities / assets75.7%
2001Liabilities / assets73.3%
2002Liabilities / assets77.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.62× 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.0.74×0.55×0.37×0.18×0.00×1995-06-3019992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.69×
1997Current assets / current liabilities0.23×
1998Current assets / current liabilities0.67×
1999Current assets / current liabilities0.27×
2000Current assets / current liabilities0.32×
2001Current assets / current liabilities0.57×
2002Current assets / current liabilities0.62×

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 1994-07-01 – 1995-06-30
−USD 11.83 million
Exact value

Exact value: -11828000 USD

1994-07-01 – 1995-06-30: -11828000 USD Inspect Net Income Open source
Share or cite

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

USD 5.89 million
Exact value

Exact value: 5887000 USD

1994-07-01 – 1995-06-30: 5887000 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 1995-07-01 – 1996-06-30
USD 1.11 million
Exact value

Exact value: 1109000 USD

1995-07-01 – 1996-06-30: 1109000 USD Inspect Net Income Open source
Share or cite

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

USD 5.6 million
Exact value

Exact value: 5597000 USD

1995-07-01 – 1996-06-30: 5597000 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 1996-07-01 – 1997-06-30
USD 6.8 million
Exact value

Exact value: 6799000 USD

1996-07-01 – 1997-06-30: 6799000 USD Inspect Net Income Open source
Share or cite

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

USD 12.55 million
Exact value

Exact value: 12551000 USD

1996-07-01 – 1997-06-30: 12551000 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.

1998 1997-07-01 – 1998-06-30
USD 24.88 million
Exact value

Exact value: 24879000 USD

1997-07-01 – 1998-06-30: 24879000 USD Inspect Net Income Open source
Share or cite

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

USD 19.36 million
Exact value

Exact value: 19356000 USD

1997-07-01 – 1998-06-30: 19356000 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.

1999 1998-07-01 – 1999-06-30
USD 5.57 million
Exact value

Exact value: 5571000 USD

1998-07-01 – 1999-06-30: 5571000 USD Inspect Net Income Open source
Share or cite

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

USD 11.84 million
Exact value

Exact value: 11835000 USD

1998-07-01 – 1999-06-30: 11835000 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 2.94 million
Exact value

Exact value: 2935000 USD

1998-07-01 – 1999-06-30: 2935000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.9 million
Calculation and evidence

11835000 − 2935000 USD

Exact free cash flow: 8900000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 9.25 million
Exact value

Exact value: 9249000 USD

1999-07-01 – 2000-06-30: 9249000 USD Inspect Net Income Open source
Share or cite

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

USD 14.05 million
Exact value

Exact value: 14053000 USD

1999-07-01 – 2000-06-30: 14053000 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 1.32 million
Exact value

Exact value: 1322000 USD

1999-07-01 – 2000-06-30: 1322000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.73 million
Calculation and evidence

14053000 − 1322000 USD

Exact free cash flow: 12731000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
USD 4.28 million
Exact value

Exact value: 4276000 USD

2000-07-01 – 2001-06-30: 4276000 USD Inspect Net Income Open source
Share or cite

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

USD 17.75 million
Exact value

Exact value: 17749000 USD

2000-07-01 – 2001-06-30: 17749000 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 3.25 million
Exact value

Exact value: 3253000 USD

2000-07-01 – 2001-06-30: 3253000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.5 million
Calculation and evidence

17749000 − 3253000 USD

Exact free cash flow: 14496000 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
USD 8.33 million
Exact value

Exact value: 8326000 USD

2001-07-01 – 2002-06-30: 8326000 USD Inspect Net Income Open source
Share or cite

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

USD 14.13 million
Exact value

Exact value: 14130000 USD

2001-07-01 – 2002-06-30: 14130000 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 4.65 million
Exact value

Exact value: 4653000 USD

2001-07-01 – 2002-06-30: 4653000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.48 million
Calculation and evidence

14130000 − 4653000 USD

Exact free cash flow: 9477000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001024124, 1024124, edgar:1024124

Also known as NEW THOUSAND TRAILS INC