Kansas City Southern de Mexico, S.A. de C.V.

EDGAR

48 filing records in this dataset, filed from 2005-08-22 to 2015-10-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

243 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

38.64%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: 94000000 USD Source
  • Revenue: 243300000 USD Source

Operating cash flow

68.2 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 208200000 USD Source
  • Operating Cash Flow: 140000000 USD Source

Free cash flow

19.6 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 208200000 USD Source
  • Operating Cash Flow: 140000000 USD Source
  • Capital Expenditure: 117400000 USD Source
  • Capital Expenditure: 68800000 USD Source
Cash and cash equivalents
59.5 million USD Source
Exact value

59500000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2015-10-16.

Financial data available through: 2009-12-31.

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: 3 of 11 periods available· newest 2009-12-31
  • Operating income: 6 of 11 periods available· newest 2009-12-31
  • Net income: 6 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2009-12-31
  • Total assets: 3 of 11 periods available· newest 2009-12-31
  • Total liabilities: 2 of 11 periods available· newest 2009-12-31
  • Current assets: 3 of 11 periods available· newest 2009-12-31
  • Current liabilities: 3 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2009-12-31
  • 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

    -24.7%

    Prior period

    USD 818.5 million

    –

    Current period

    USD 616 million

    –

    Exact inputs and evidence

    616000000 − 818500000 = -202500000 USD

    818500000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    616000000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -93.2%

    Prior period

    USD 103 million

    –

    Current period

    USD 7 million

    –

    Exact inputs and evidence

    7000000 − 103000000 = -96000000 USD

    103000000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    7000000 USD · 2009-01-01 – 2009-12-31

    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

    -11.4%

    Prior period

    USD 160.9 million

    –

    Current period

    USD 142.5 million

    –

    Exact inputs and evidence

    142500000 − 160900000 = -18400000 USD

    160900000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    142500000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -43.9%

    Prior period

    USD 231.3 million

    –

    Current period

    USD 129.7 million

    –

    Exact inputs and evidence

    129700000 − 231300000 = -101600000 USD

    231300000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    129700000 USD · 2009-01-01 – 2009-12-31

    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.

2009 2009-01-01 – 2009-12-31

  • Revenue USD 616 million 100% of revenue
  • Operating costs Derived USD 506.3 million 82% of revenue
  • Operating income USD 109.7 million 18% of revenue
  • Tax, interest and other Derived USD 102.7 million 17% of revenue
  • Net income USD 7 million 1.1% of revenue

Cash

  • Operating cash flow USD 142.5 million 23% of revenue
  • Capital expenditure USD 129.7 million 21% of revenue
  • Free cash flow Derived USD 12.8 million 2.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 12%14%73%
  • 2008 13%14%74%
  • 2009 17%82%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-31813200000 597600000 Derived 215600000 117800000 Derived 97800000 26900000 Derived
Source
2008 2008-01-01 – 2008-12-31818500000 602900000 Derived 215600000 112600000 Derived 103000000 -70400000 Derived
Source
2009 2009-01-01 – 2009-12-31616000000 506300000 Derived 109700000 102700000 Derived 7000000 12800000 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 616M 2009
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.884.0M663.0M442.0M221.0M0.0200720082009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue813200000
2008Revenue818500000
2009Revenue616000000

Revenue growth

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

-24.7% 2009
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.2.7%-4.7%-12.0%-19.4%-26.8%200720082009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year0.7%
2009Year over year-24.7%

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 17.8% 2009
Net margin 1.1% 2009
Free cash flow margin 2.1% 2009
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.29%19%9%-1%-11%200720082009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin26.5%
2008Operating margin26.3%
2009Operating margin17.8%
2007Net margin12%
2008Net margin12.6%
2009Net margin1.1%
2007Free cash flow margin3.3%
2008Free cash flow margin-8.6%
2009Free cash flow margin2.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 142.5M 2009
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.286.0M214.5M143.0M71.5M0.0200720082009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow264800000
2008Operating cash flow160900000
2009Operating cash flow142500000

Free cash flow

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

USD 12.8M 2009
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.34.7M6.5M-21.8M-50.0M-78.2M200720082009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow26900000
2008Free cash flow-70400000
2009Free cash flow12800000

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% 2009
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.55%41%28%14%0%2007-12-3120082009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2008Liabilities / assets45.7%
2009Liabilities / assets51%

Current assets to current liabilities

Current assets divided by current liabilities.

2.48× 2009
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.2.68×2.01×1.34×0.67×0.00×200720082009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities1.9×
2008Current assets / current liabilities1.45×
2009Current assets / current liabilities2.48×

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
2003 2003-01-01 – 2003-12-31
USD 34.16 million
Exact value

Exact value: 34161000 USD

2003-01-01 – 2003-12-31: 34161000 USD Inspect Net Income Open source
Share or cite

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

USD 99.66 million
Exact value

Exact value: 99664000 USD

2003-01-01 – 2003-12-31: 99664000 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 73.12 million
Exact value

Exact value: 73121000 USD

2003-01-01 – 2003-12-31: 73121000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.54 million
Calculation and evidence

99664000 − 73121000 USD

Exact free cash flow: 26543000 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 8.1 million
Exact value

Exact value: -8102000 USD

2004-01-01 – 2004-12-31: -8102000 USD Inspect Net Income Open source
Share or cite

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

USD 87.48 million
Exact value

Exact value: 87478000 USD

2004-01-01 – 2004-12-31: 87478000 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 41.14 million
Exact value

Exact value: 41143000 USD

2004-01-01 – 2004-12-31: 41143000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 46.34 million
Calculation and evidence

87478000 − 41143000 USD

Exact free cash flow: 46335000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 61.7 million
Exact value

Exact value: 61700000 USD

2006-01-01 – 2006-12-31: 61700000 USD Inspect Net Income Open source
Share or cite

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

USD 155.1 million
Exact value

Exact value: 155100000 USD

2006-01-01 – 2006-12-31: 155100000 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 116.1 million
Exact value

Exact value: 116100000 USD

2006-01-01 – 2006-12-31: 116100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39 million
Calculation and evidence

155100000 − 116100000 USD

Exact free cash flow: 39000000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 97.8 million
Exact value

Exact value: 97800000 USD

2007-01-01 – 2007-12-31: 97800000 USD Inspect Net Income Open source
Share or cite

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

USD 264.8 million
Exact value

Exact value: 264800000 USD

2007-01-01 – 2007-12-31: 264800000 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 237.9 million
Exact value

Exact value: 237900000 USD

2007-01-01 – 2007-12-31: 237900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.9 million
Calculation and evidence

264800000 − 237900000 USD

Exact free cash flow: 26900000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 103 million
Exact value

Exact value: 103000000 USD

2008-01-01 – 2008-12-31: 103000000 USD Inspect Net Income Open source
Share or cite

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

USD 160.9 million
Exact value

Exact value: 160900000 USD

2008-01-01 – 2008-12-31: 160900000 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 231.3 million
Exact value

Exact value: 231300000 USD

2008-01-01 – 2008-12-31: 231300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 70.4 million
Calculation and evidence

160900000 − 231300000 USD

Exact free cash flow: -70400000 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 7 million
Exact value

Exact value: 7000000 USD

2009-01-01 – 2009-12-31: 7000000 USD Inspect Net Income Open source
Share or cite

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

USD 142.5 million
Exact value

Exact value: 142500000 USD

2009-01-01 – 2009-12-31: 142500000 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 129.7 million
Exact value

Exact value: 129700000 USD

2009-01-01 – 2009-12-31: 129700000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.8 million
Calculation and evidence

142500000 − 129700000 USD

Exact free cash flow: 12800000 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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001055294, 1055294, edgar:1055294

Also known as Kansas City Southern de Mexico, S. de R.L. de C.V., MEXICAN RAILWAY TRANSPORTATION INC, TFM SA DE CV