NII HOLDINGS INC

EDGAR

110 filing records in this dataset, filed from 1997-09-22 to 2019-11-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

181 million USD

2018 Q1 · USD

Exact inputs and evidence

Operating margin

-7.34%

2018 Q1 · %

Exact inputs and evidence
  • Operating Income: -13293000 USD Source
  • Revenue: 181013000 USD Source

Operating cash flow

-44.7 million USD

2018 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -44665000 USD Source

Free cash flow

-55.8 million USD

2018 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -44665000 USD Source
  • Capital Expenditure: 11115000 USD Source
Cash and cash equivalents
29.3 million USD Source
Exact value

29300000 USD

Long-term debt including current maturities
715 million USD Source
Exact value

714508000 USD

Shares outstanding
103 million shares Source
Exact value

102836000 shares

Reported share-count change

2.08% · 2.09 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 100744000 shares · 2018-09-30· Source
  • 102836000 shares · 2019-09-30· 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: 2019-11-05.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2014-12-31
  • Operating income: 10 of 11 periods available· newest 2018-12-31
  • Net income: 10 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2018-12-31
  • Total assets: 10 of 11 periods available· newest 2018-12-31
  • Total liabilities: 9 of 11 periods available· newest 2018-12-31
  • Current assets: 10 of 11 periods available· newest 2018-12-31
  • Current liabilities: 10 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 10 of 11 periods available· newest 2018-12-31

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.

  • Net income

    +USD 150.07 million

    Prior period

    −USD 293.15 million

    –

    Current period

    −USD 143.08 million

    –

    Exact inputs and evidence

    -143080000 − -293147000 = 150067000 USD

    -293147000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -143080000 USD · 2018-01-01 – 2018-12-31

    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 38.49 million

    Prior period

    −USD 87.14 million

    –

    Current period

    −USD 125.63 million

    –

    Exact inputs and evidence

    -125627000 − -87138000 = -38489000 USD

    -87138000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -125627000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -8.4%

    Prior period

    USD 66.54 million

    –

    Current period

    USD 60.94 million

    –

    Exact inputs and evidence

    60942000 − 66536000 = -5594000 USD

    66536000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    60942000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue.

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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 3.69 billion 100% of revenue
  • Operating costs Derived USD 4.8 billion 130% of revenue
  • Operating income −USD 1.11 billion −30% of revenue
  • Tax, interest and other Derived USD 846.22 million 23% of revenue
  • Net income −USD 1.96 billion −53% of revenue

Cash

  • Operating cash flow −USD 628.72 million −17% of revenue
  • Capital expenditure USD 612.16 million 17% of revenue
  • Free cash flow Derived −USD 1.24 billion −34% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 10%82%
  • 2009 85%
  • 2010 12%85%
  • 2011 11%85%
  • 2012 Net loss: net income was −13% of revenue.
  • 2013 Operating loss: operating costs were 108% of revenue.
  • 2014 Operating loss: operating costs were 130% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-314269380000 3502080000 Derived 767300000 425345000 Derived 341955000 -10187000 Derived
Source
2009 2009-01-01 – 2009-12-314395028000 3727492000 Derived 667536000 297534000 Derived 370002000 215177000 Derived
Source
2010 2010-01-01 – 2010-12-316380817000 5414231000 Derived 966586000 741390000 Derived 225196000 199055000 Derived
Source
2011 2011-01-01 – 2011-12-316380817000 5449265000 Derived 931552000 706356000 Derived 225196000 20597000 Derived
Source
2012 2012-01-01 – 2012-12-315693235000 5199493000 Derived 493742000 1258991000 Derived -765249000 -600699000 Derived
Source
2013 2013-01-01 – 2013-12-314711567000 5080172000 Derived -368605000 1280994000 Derived -1649599000 -813346000 Derived
Source
2014 2014-01-01 – 2014-12-313688720000 4800200000 Derived -1111480000 846218000 Derived -1957698000 -1240877000 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 3.7B 2014
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.6.9B5.2B3.4B1.7B0.0200820112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue4269380000
2009Revenue4395028000
2010Revenue6380817000
2011Revenue6380817000
2012Revenue5693235000
2013Revenue4711567000
2014Revenue3688720000

Revenue growth

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

-21.7% 2014
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.51%31%12%-8%-27%200820112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year2.9%
2010Year over year45.2%
2011Year over year0%
2012Year over year-10.8%
2013Year over year-17.2%
2014Year over year-21.7%

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 -30.1% 2014
Net margin -53.1% 2014
Free cash flow margin -33.6% 2014
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.24%3%-18%-38%-59%200820112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin18%
2009Operating margin15.2%
2010Operating margin15.1%
2011Operating margin14.6%
2012Operating margin8.7%
2013Operating margin-7.8%
2014Operating margin-30.1%
2008Net margin8%
2009Net margin8.4%
2010Net margin3.5%
2011Net margin3.5%
2012Net margin-13.4%
2013Net margin-35%
2014Net margin-53.1%
2008Free cash flow margin-0.2%
2009Free cash flow margin4.9%
2010Free cash flow margin3.1%
2011Free cash flow margin0.3%
2012Free cash flow margin-10.6%
2013Free cash flow margin-17.3%
2014Free cash flow margin-33.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -628.7M 2014
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.1.1B644.1M176.8M-290.4M-757.6M200820112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow796423000
2009Operating cash flow864755000
2010Operating cash flow890102000
2011Operating cash flow982391000
2012Operating cash flow353183000
2013Operating cash flow-192451000
2014Operating cash flow-628716000

Free cash flow

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

USD -1.2B 2014
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.331.7M-90.6M-512.9M-935.1M-1.4B200820112014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-10187000
2009Free cash flow215177000
2010Free cash flow199055000
2011Free cash flow20597000
2012Free cash flow-600699000
2013Free cash flow-813346000
2014Free cash flow-1240877000

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.

51.6% 2014
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.104%78%52%26%0%200820112014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets62.4%
2009Liabilities / assets63.6%
2010Liabilities / assets59.7%
2011Liabilities / assets68.1%
2012Liabilities / assets74.9%
2013Liabilities / assets95.9%
2014Liabilities / assets51.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1× 2014
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.2.91×2.18×1.45×0.73×0.00×200820112014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities2.69×
2009Current assets / current liabilities2.48×
2010Current assets / current liabilities2.23×
2011Current assets / current liabilities2.05×
2012Current assets / current liabilities1.89×
2013Current assets / current liabilities1.64×
2014Current assets / current liabilities1×

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
2008 2008-01-01 – 2008-12-31
USD 341.96 million
Exact value

Exact value: 341955000 USD

2008-01-01 – 2008-12-31: 341955000 USD Inspect Net Income Open source
Share or cite

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

USD 796.42 million
Exact value

Exact value: 796423000 USD

2008-01-01 – 2008-12-31: 796423000 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 806.61 million
Exact value

Exact value: 806610000 USD

2008-01-01 – 2008-12-31: 806610000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.19 million
Calculation and evidence

796423000 − 806610000 USD

Exact free cash flow: -10187000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 370 million
Exact value

Exact value: 370002000 USD

2009-01-01 – 2009-12-31: 370002000 USD Inspect Net Income Open source
Share or cite

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

USD 864.76 million
Exact value

Exact value: 864755000 USD

2009-01-01 – 2009-12-31: 864755000 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 649.58 million
Exact value

Exact value: 649578000 USD

2009-01-01 – 2009-12-31: 649578000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 215.18 million
Calculation and evidence

864755000 − 649578000 USD

Exact free cash flow: 215177000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 225.2 million
Exact value

Exact value: 225196000 USD

2010-01-01 – 2010-12-31: 225196000 USD Inspect Net Income Open source
Share or cite

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

USD 890.1 million
Exact value

Exact value: 890102000 USD

2010-01-01 – 2010-12-31: 890102000 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 691.05 million
Exact value

Exact value: 691047000 USD

2010-01-01 – 2010-12-31: 691047000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 199.06 million
Calculation and evidence

890102000 − 691047000 USD

Exact free cash flow: 199055000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 225.2 million
Exact value

Exact value: 225196000 USD

2011-01-01 – 2011-12-31: 225196000 USD Inspect Net Income Open source
Share or cite

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

USD 982.39 million
Exact value

Exact value: 982391000 USD

2011-01-01 – 2011-12-31: 982391000 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 961.79 million
Exact value

Exact value: 961794000 USD

2011-01-01 – 2011-12-31: 961794000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.6 million
Calculation and evidence

982391000 − 961794000 USD

Exact free cash flow: 20597000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 765.25 million
Exact value

Exact value: -765249000 USD

2012-01-01 – 2012-12-31: -765249000 USD Inspect Net Income Open source
Share or cite

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

USD 353.18 million
Exact value

Exact value: 353183000 USD

2012-01-01 – 2012-12-31: 353183000 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 953.88 million
Exact value

Exact value: 953882000 USD

2012-01-01 – 2012-12-31: 953882000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 600.7 million
Calculation and evidence

353183000 − 953882000 USD

Exact free cash flow: -600699000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 1.65 billion
Exact value

Exact value: -1649599000 USD

2013-01-01 – 2013-12-31: -1649599000 USD Inspect Net Income Open source
Share or cite

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

−USD 192.45 million
Exact value

Exact value: -192451000 USD

2013-01-01 – 2013-12-31: -192451000 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 620.9 million
Exact value

Exact value: 620895000 USD

2013-01-01 – 2013-12-31: 620895000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 813.35 million
Calculation and evidence

-192451000 − 620895000 USD

Exact free cash flow: -813346000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 1.96 billion
Exact value

Exact value: -1957698000 USD

2014-01-01 – 2014-12-31: -1957698000 USD Inspect Net Income Open source
Share or cite

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

−USD 628.72 million
Exact value

Exact value: -628716000 USD

2014-01-01 – 2014-12-31: -628716000 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 612.16 million
Exact value

Exact value: 612161000 USD

2014-01-01 – 2014-12-31: 612161000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.24 billion
Calculation and evidence

-628716000 − 612161000 USD

Exact free cash flow: -1240877000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 1.55 billion
Exact value

Exact value: -1553873000 USD

2016-01-01 – 2016-12-31: -1553873000 USD Inspect Net Income Open source
Share or cite

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

−USD 45.21 million
Exact value

Exact value: -45205000 USD

2016-01-01 – 2016-12-31: -45205000 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 61.29 million
Exact value

Exact value: 61291000 USD

2016-01-01 – 2016-12-31: 61291000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 106.5 million
Calculation and evidence

-45205000 − 61291000 USD

Exact free cash flow: -106496000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 293.15 million
Exact value

Exact value: -293147000 USD

2017-01-01 – 2017-12-31: -293147000 USD Inspect Net Income Open source
Share or cite

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

−USD 87.14 million
Exact value

Exact value: -87138000 USD

2017-01-01 – 2017-12-31: -87138000 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 66.54 million
Exact value

Exact value: 66536000 USD

2017-01-01 – 2017-12-31: 66536000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 153.67 million
Calculation and evidence

-87138000 − 66536000 USD

Exact free cash flow: -153674000 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 143.08 million
Exact value

Exact value: -143080000 USD

2018-01-01 – 2018-12-31: -143080000 USD Inspect Net Income Open source
Share or cite

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

−USD 125.63 million
Exact value

Exact value: -125627000 USD

2018-01-01 – 2018-12-31: -125627000 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 60.94 million
Exact value

Exact value: 60942000 USD

2018-01-01 – 2018-12-31: 60942000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 186.57 million
Calculation and evidence

-125627000 − 60942000 USD

Exact free cash flow: -186569000 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.

110 filings · 5,158 latest values · 5,158 originally reported values

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

Identifiers: 0001037016, 1037016, edgar:1037016

Also known as MCCAW INTERNATIONAL LTD, NEXTEL INTERNATIONAL INC, NII HOLDINGS INC