INLAND FIBER GROUP LLC

EDGAR

38 filing records in this dataset, filed from 1998-03-31 to 2006-09-26. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.16 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-40.57%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -1689000 USD Source
  • Revenue: 4163000 USD Source

Operating cash flow

-211 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1112000 USD Source
  • Operating Cash Flow: 1323000 USD Source
Cash and cash equivalents
884 thousand USD Source
Exact value

884000 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

-25.6 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: -7259000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -35119000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -28427000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -5052000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -6573000 USD · 2006-04-01 – 2006-06-30 Source

Operating cash flow

2.98 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Operating cash flow: 1112000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 1323000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 2862000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 1112000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 1584000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 1438000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 1584000 USD · 2006-01-01 – 2006-03-31 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: 2006-09-26.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-12-31
  • Operating income: 11 of 11 periods available· newest 2005-12-31
  • Net income: 11 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2001-12-31
  • Total assets: 11 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2005-12-31
  • Current liabilities: 11 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-12-31
  • 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.

  • Net income

    +USD 32.98 million

    Prior period

    −USD 68.1 million

    –

    Current period

    −USD 35.12 million

    –

    Exact inputs and evidence

    -35119000 − -68095000 = 32976000 USD

    -68095000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -35119000 USD · 2005-01-01 – 2005-12-31

    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

    +153.9%

    Prior period

    USD 1.13 million

    –

    Current period

    USD 2.86 million

    –

    Exact inputs and evidence

    2862000 − 1127000 = 1735000 USD

    1127000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    2862000 USD · 2005-01-01 – 2005-12-31

    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, Capital expenditure.

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 2002-01-01 – 2002-12-31

  • Revenue USD 49.47 million 100% of revenue
  • Operating costs Derived USD 71.38 million 144% of revenue
  • Operating income −USD 21.91 million −44% of revenue
  • Tax, interest and other Derived USD 22.16 million 45% of revenue
  • Net income −USD 44.07 million −89% of revenue

Cash

  • Operating cash flow USD 3.23 million 6.5% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 27%64%
  • 2000 Net loss: net income was −5.2% of revenue.
  • 2001 Operating loss: operating costs were 127% of revenue.
  • 2002 Operating loss: operating costs were 144% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3176994000 49458000 Derived 27536000 20885000 Derived 6651000 25459000 Derived
Source
2000 2000-01-01 – 2000-12-3175739000 57687000 Derived 18052000 21985000 Derived -3933000 28816000 Derived
Source
2001 2001-01-01 – 2001-12-3154564000 69164000 Derived -14600000 22436000 Derived -37036000 9174000 Derived
Source
2002 2002-01-01 – 2002-12-3149474000 71381000 Derived -21907000 22161000 Derived -44068000 Unavailable
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 49.5M 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.83.5M62.6M41.8M20.9M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue14019000
1997Revenue77345000
1998Revenue71324000
1999Revenue76994000
2000Revenue75739000
2001Revenue54564000
2002Revenue49474000

Revenue growth

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

-9.3% 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.490%351%212%73%-66%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year451.7%
1998Year over year-7.8%
1999Year over year7.9%
2000Year over year-1.6%
2001Year over year-28%
2002Year over year-9.3%

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 -44.3% 2002
Net margin -89.1% 2002
Free cash flow margin 16.8% 2001
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.48%11%-26%-62%-99%1996-12-3119992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998Operating margin22.9%
1999Operating margin35.8%
2000Operating margin23.8%
2001Operating margin-26.8%
2002Operating margin-44.3%
1996-12-31Net marginNot reported
1997-12-31Net marginNot reported
1998Net margin-8.9%
1999Net margin8.6%
2000Net margin-5.2%
2001Net margin-67.9%
2002Net margin-89.1%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin33.1%
2000Free cash flow margin38%
2001Free cash flow margin16.8%
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.2M 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.31.2M23.4M15.6M7.8M0.0199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow25503000
2000Operating cash flow28871000
2001Operating cash flow9174000
2002Operating cash flow3233000

Free cash flow

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

USD 9.2M 2001
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.31.1M23.3M15.6M7.8M0.0199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flow25459000
2000Free cash flow28816000
2001Free cash flow9174000
2002Free cash flowUnavailable

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
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.21× 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.1.66×1.24×0.83×0.41×0.00×1996-12-3119992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.18×
1999Current assets / current liabilities1.53×
2000Current assets / current liabilities1.25×
2001Current assets / current liabilities0.65×
2002Current assets / current liabilities0.21×

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
1999 1999-01-01 – 1999-12-31
USD 6.65 million
Exact value

Exact value: 6651000 USD

1999-01-01 – 1999-12-31: 6651000 USD Inspect Net Income Open source
Share or cite

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

USD 25.5 million
Exact value

Exact value: 25503000 USD

1999-01-01 – 1999-12-31: 25503000 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 44,000
Exact value

Exact value: 44000 USD

1999-01-01 – 1999-12-31: 44000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.46 million
Calculation and evidence

25503000 − 44000 USD

Exact free cash flow: 25459000 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 3.93 million
Exact value

Exact value: -3933000 USD

2000-01-01 – 2000-12-31: -3933000 USD Inspect Net Income Open source
Share or cite

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

USD 28.87 million
Exact value

Exact value: 28871000 USD

2000-01-01 – 2000-12-31: 28871000 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 55,000
Exact value

Exact value: 55000 USD

2000-01-01 – 2000-12-31: 55000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.82 million
Calculation and evidence

28871000 − 55000 USD

Exact free cash flow: 28816000 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 37.04 million
Exact value

Exact value: -37036000 USD

2001-01-01 – 2001-12-31: -37036000 USD Inspect Net Income Open source
Share or cite

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

USD 9.17 million
Exact value

Exact value: 9174000 USD

2001-01-01 – 2001-12-31: 9174000 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 0
Exact value

Exact value: 0 USD

2001-01-01 – 2001-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.17 million
Calculation and evidence

9174000 − 0 USD

Exact free cash flow: 9174000 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 5.33 million
Exact value

Exact value: -5329000 USD

2001-04-01 – 2002-03-31: -5329000 USD Inspect Net Income Open source
Share or cite

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

USD 9.17 million
Exact value

Exact value: 9174000 USD

2001-04-01 – 2002-03-31: 9174000 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.

2002 2002-01-01 – 2002-12-31
−USD 44.07 million
Exact value

Exact value: -44068000 USD

2002-01-01 – 2002-12-31: -44068000 USD Inspect Net Income Open source
Share or cite

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

USD 3.23 million
Exact value

Exact value: 3233000 USD

2002-01-01 – 2002-12-31: 3233000 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.

2003 2002-04-01 – 2003-03-31
−USD 11.23 million
Exact value

Exact value: -11225000 USD

2002-04-01 – 2003-03-31: -11225000 USD Inspect Net Income Open source
Share or cite

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

USD 3.23 million
Exact value

Exact value: 3233000 USD

2002-04-01 – 2003-03-31: 3233000 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.

2003 2003-01-01 – 2003-12-31
−USD 47.32 million
Exact value

Exact value: -47317000 USD

2003-01-01 – 2003-12-31: -47317000 USD Inspect Net Income Open source
Share or cite

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

USD 1.27 million
Exact value

Exact value: 1274000 USD

2003-01-01 – 2003-12-31: 1274000 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.

2004 2003-04-01 – 2004-03-31
−USD 43.33 million
Exact value

Exact value: -43333000 USD

2003-04-01 – 2004-03-31: -43333000 USD Inspect Net Income Open source
Share or cite

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

USD 1.27 million
Exact value

Exact value: 1274000 USD

2003-04-01 – 2004-03-31: 1274000 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.

2004 2004-01-01 – 2004-12-31
−USD 68.1 million
Exact value

Exact value: -68095000 USD

2004-01-01 – 2004-12-31: -68095000 USD Inspect Net Income Open source
Share or cite

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

USD 1.13 million
Exact value

Exact value: 1127000 USD

2004-01-01 – 2004-12-31: 1127000 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.

2005 2005-01-01 – 2005-12-31
−USD 35.12 million
Exact value

Exact value: -35119000 USD

2005-01-01 – 2005-12-31: -35119000 USD Inspect Net Income Open source
Share or cite

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

USD 2.86 million
Exact value

Exact value: 2862000 USD

2005-01-01 – 2005-12-31: 2862000 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.

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.

38 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001047739, 1047739, edgar:1047739

Also known as U S TIMBERLANDS KLAMATH FALLS LLC