US UNWIRED INC

EDGAR

23 filing records in this dataset, filed from 2000-05-19 to 2005-07-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

117 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

11.17%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 13055000 USD Source
  • Revenue: 116865000 USD Source

Operating cash flow

8.66 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 32080000 USD Source
  • Operating Cash Flow: 23419000 USD Source
Cash and cash equivalents
99.1 million USD Source
Exact value

99101000 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

536 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 152771000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 594838000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 442274000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 114175000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 116865000 USD · 2005-04-01 – 2005-06-30 Source

Net income

153 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: -16226000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -132975000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -100925000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 194091000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 7472000 USD · 2005-04-01 – 2005-06-30 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: 2005-07-29.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2004-12-31
  • Operating income: 7 of 11 periods available· newest 2004-12-31
  • Net income: 7 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2004-12-31
  • Total assets: 6 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2004-12-31
  • Current liabilities: 6 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2004-12-31
  • 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

    +11%

    Prior period

    USD 535.75 million

    –

    Current period

    USD 594.84 million

    –

    Exact inputs and evidence

    594838000 − 535751000 = 59087000 USD

    535751000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    594838000 USD · 2004-01-01 – 2004-12-31

    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 27.43 million

    Prior period

    −USD 160.4 million

    –

    Current period

    −USD 132.98 million

    –

    Exact inputs and evidence

    -132975000 − -160402000 = 27427000 USD

    -160402000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -132975000 USD · 2004-01-01 – 2004-12-31

    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

    +4.5%

    Prior period

    USD 60.64 million

    –

    Current period

    USD 63.35 million

    –

    Exact inputs and evidence

    63345000 − 60641000 = 2704000 USD

    60641000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    63345000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +16.5%

    Prior period

    USD 30.49 million

    –

    Current period

    USD 35.53 million

    –

    Exact inputs and evidence

    35529000 − 30486000 = 5043000 USD

    30486000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    35529000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 594.84 million 100% of revenue
  • Operating costs Derived USD 593.55 million 100% of revenue
  • Operating income USD 1.29 million 0.2% of revenue
  • Tax, interest and other Derived USD 134.27 million 23% of revenue
  • Net income −USD 132.98 million −22% of revenue

Cash

  • Operating cash flow USD 63.35 million 11% of revenue
  • Capital expenditure USD 35.53 million 6% of revenue
  • Free cash flow Derived USD 27.82 million 4.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Operating loss: operating costs were 143% of revenue.
  • 2000 Operating loss: operating costs were 169% of revenue.
  • 2001 Operating loss: operating costs were 136% of revenue.
  • 2002 Operating loss: operating costs were 203% of revenue.
  • 2003 Operating loss: operating costs were 114% of revenue.
  • 2004 Net loss: net income was −22% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3171711000 67236000 Derived 4475000 -23075000 Derived 27550000 -35241000 Derived
Source
1999 1999-01-01 – 1999-12-3158632000 83890000 Derived -25258000 -1091000 Derived -24167000 -57300000 Derived
Source
2000 2000-01-01 – 2000-12-31113051000 190946000 Derived -77895000 -7649000 Derived -70246000 -147187000 Derived
Source
2001 2001-01-01 – 2001-12-31230220000 313798000 Derived -83578000 14033000 Derived -97611000 -129316000 Derived
Source
2002 2002-01-01 – 2002-12-31511564000 1037005000 Derived -525441000 62926000 Derived -588367000 -145958000 Derived
Source
2003 2003-01-01 – 2003-12-31535751000 611298000 Derived -75547000 84855000 Derived -160402000 30155000 Derived
Source
2004 2004-01-01 – 2004-12-31594838000 593546000 Derived 1292000 134267000 Derived -132975000 27816000 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 594.8M 2004
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.642.4M481.8M321.2M160.6M0.0199820012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue71711000
1999Revenue58632000
2000Revenue113051000
2001Revenue230220000
2002Revenue511564000
2003Revenue535751000
2004Revenue594838000

Revenue growth

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

11% 2004
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.133%93%52%11%-29%199820012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-18.2%
2000Year over year92.8%
2001Year over year103.6%
2002Year over year122.2%
2003Year over year4.7%
2004Year over year11%

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 0.2% 2004
Net margin -22.4% 2004
Free cash flow margin 4.7% 2004
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.52%3%-46%-95%-144%199820012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin6.2%
1999Operating margin-43.1%
2000Operating margin-68.9%
2001Operating margin-36.3%
2002Operating margin-102.7%
2003Operating margin-14.1%
2004Operating margin0.2%
1998Net margin38.4%
1999Net margin-41.2%
2000Net margin-62.1%
2001Net margin-42.4%
2002Net margin-115%
2003Net margin-29.9%
2004Net margin-22.4%
1998Free cash flow margin-49.1%
1999Free cash flow margin-97.7%
2000Free cash flow margin-130.2%
2001Free cash flow margin-56.2%
2002Free cash flow margin-28.5%
2003Free cash flow margin5.6%
2004Free cash flow margin4.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 63.3M 2004
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.70.3M45.1M20.0M-5.1M-30.3M199820012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-14666000
1999Operating cash flow-7406000
2000Operating cash flow11699000
2001Operating cash flow-22817000
2002Operating cash flow-23350000
2003Operating cash flow60641000
2004Operating cash flow63345000

Free cash flow

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

USD 27.8M 2004
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.44.3M-7.1M-58.5M-109.9M-161.4M199820012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-35241000
1999Free cash flow-57300000
2000Free cash flow-147187000
2001Free cash flow-129316000
2002Free cash flow-145958000
2003Free cash flow30155000
2004Free cash flow27816000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.34× 2004
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.6.67×5.00×3.33×1.67×0.00×1998-12-3120012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities2.3×
2000Current assets / current liabilities6.17×
2001Current assets / current liabilities2.91×
2002Current assets / current liabilities1.65×
2003Current assets / current liabilities0.35×
2004Current assets / current liabilities0.34×

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
1998 1998-01-01 – 1998-12-31
USD 27.55 million
Exact value

Exact value: 27550000 USD

1998-01-01 – 1998-12-31: 27550000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.67 million
Exact value

Exact value: -14666000 USD

1998-01-01 – 1998-12-31: -14666000 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 20.58 million
Exact value

Exact value: 20575000 USD

1998-01-01 – 1998-12-31: 20575000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.24 million
Calculation and evidence

-14666000 − 20575000 USD

Exact free cash flow: -35241000 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 24.17 million
Exact value

Exact value: -24167000 USD

1999-01-01 – 1999-12-31: -24167000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.41 million
Exact value

Exact value: -7406000 USD

1999-01-01 – 1999-12-31: -7406000 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 49.89 million
Exact value

Exact value: 49894000 USD

1999-01-01 – 1999-12-31: 49894000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 57.3 million
Calculation and evidence

-7406000 − 49894000 USD

Exact free cash flow: -57300000 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 70.25 million
Exact value

Exact value: -70246000 USD

2000-01-01 – 2000-12-31: -70246000 USD Inspect Net Income Open source
Share or cite

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

USD 11.7 million
Exact value

Exact value: 11699000 USD

2000-01-01 – 2000-12-31: 11699000 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 158.89 million
Exact value

Exact value: 158886000 USD

2000-01-01 – 2000-12-31: 158886000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 147.19 million
Calculation and evidence

11699000 − 158886000 USD

Exact free cash flow: -147187000 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 97.61 million
Exact value

Exact value: -97611000 USD

2001-01-01 – 2001-12-31: -97611000 USD Inspect Net Income Open source
Share or cite

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

−USD 22.82 million
Exact value

Exact value: -22817000 USD

2001-01-01 – 2001-12-31: -22817000 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 106.5 million
Exact value

Exact value: 106499000 USD

2001-01-01 – 2001-12-31: 106499000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 129.32 million
Calculation and evidence

-22817000 − 106499000 USD

Exact free cash flow: -129316000 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 588.37 million
Exact value

Exact value: -588367000 USD

2002-01-01 – 2002-12-31: -588367000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.35 million
Exact value

Exact value: -23350000 USD

2002-01-01 – 2002-12-31: -23350000 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 122.61 million
Exact value

Exact value: 122608000 USD

2002-01-01 – 2002-12-31: 122608000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 145.96 million
Calculation and evidence

-23350000 − 122608000 USD

Exact free cash flow: -145958000 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 160.4 million
Exact value

Exact value: -160402000 USD

2003-01-01 – 2003-12-31: -160402000 USD Inspect Net Income Open source
Share or cite

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

USD 60.64 million
Exact value

Exact value: 60641000 USD

2003-01-01 – 2003-12-31: 60641000 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 30.49 million
Exact value

Exact value: 30486000 USD

2003-01-01 – 2003-12-31: 30486000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30.16 million
Calculation and evidence

60641000 − 30486000 USD

Exact free cash flow: 30155000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 132.98 million
Exact value

Exact value: -132975000 USD

2004-01-01 – 2004-12-31: -132975000 USD Inspect Net Income Open source
Share or cite

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

USD 63.35 million
Exact value

Exact value: 63345000 USD

2004-01-01 – 2004-12-31: 63345000 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 35.53 million
Exact value

Exact value: 35529000 USD

2004-01-01 – 2004-12-31: 35529000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.82 million
Calculation and evidence

63345000 − 35529000 USD

Exact free cash flow: 27816000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001024149, 1024149, edgar:1024149

Also known as MERCURY INC