GOLDEN NORTHWEST ALUMINUM INC

EDGAR

13 filing records in this dataset, filed from 1999-05-18 to 2001-11-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

43.4 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

-19.42%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: -8421000 USD Source
  • Revenue: 43362000 USD Source

Operating cash flow

30 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 65611000 USD Source
  • Operating Cash Flow: 35654000 USD Source

Free cash flow

28 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 65611000 USD Source
  • Operating Cash Flow: 35654000 USD Source
  • Capital Expenditure: 9716000 USD Source
  • Capital Expenditure: 7753000 USD Source
Cash and cash equivalents
24.3 million USD Source
Exact value

24282000 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

-1.05 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -6842000 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: -7197000 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: 6327000 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: 3309000 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -11044000 USD · 2001-07-01 – 2001-09-30 Source

Capital expenditure

15.2 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Capital expenditure: 27235000 USD · 2000-01-01 – 2000-12-31 Source
  • Capital expenditure: 21714000 USD · 2000-01-01 – 2000-09-30 Source
  • Capital expenditure: 4284000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 7753000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 4284000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 9716000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 7753000 USD · 2001-01-01 – 2001-06-30 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: 2001-11-05.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2000-12-31
  • Operating income: 3 of 11 periods available· newest 2000-12-31
  • Net income: 4 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2000-12-31
  • Total assets: 3 of 11 periods available· newest 2000-12-31
  • Total liabilities: 3 of 11 periods available· newest 2000-12-31
  • Current assets: 3 of 11 periods available· newest 2000-12-31
  • Current liabilities: 3 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2000-12-31
  • 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

    -6.3%

    Prior period

    USD 452.49 million

    –

    Current period

    USD 423.8 million

    –

    Exact inputs and evidence

    423800000 − 452491000 = -28691000 USD

    452491000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    423800000 USD · 2000-01-01 – 2000-12-31

    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 13.07 million

    Prior period

    −USD 19.91 million

    –

    Current period

    −USD 6.84 million

    –

    Exact inputs and evidence

    -6842000 − -19911000 = 13069000 USD

    -19911000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -6842000 USD · 2000-01-01 – 2000-12-31

    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 32.65 million

    Prior period

    −USD 24.09 million

    –

    Current period

    USD 8.56 million

    –

    Exact inputs and evidence

    8557000 − -24093000 = 32650000 USD

    -24093000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    8557000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17.7%

    Prior period

    USD 33.1 million

    –

    Current period

    USD 27.24 million

    –

    Exact inputs and evidence

    27235000 − 33098000 = -5863000 USD

    33098000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    27235000 USD · 2000-01-01 – 2000-12-31

    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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 423.8 million 100% of revenue
  • Operating costs Derived USD 402.38 million 95% of revenue
  • Operating income USD 21.42 million 5.1% of revenue
  • Tax, interest and other Derived USD 28.27 million 6.7% of revenue
  • Net income −USD 6.84 million −1.6% of revenue

Cash

  • Operating cash flow USD 8.56 million 2% of revenue
  • Capital expenditure USD 27.24 million 6.4% of revenue
  • Free cash flow Derived −USD 18.68 million −4.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Net loss: net income was −1% of revenue.
  • 1999 Operating loss: operating costs were 101% of revenue.
  • 2000 Net loss: net income was −1.6% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-31479276000 466002000 Derived 13274000 18127000 Derived -4853000 9253000 Derived
Source
1999 1999-01-01 – 1999-12-31452491000 454773000 Derived -2282000 17629000 Derived -19911000 -57191000 Derived
Source
2000 2000-01-01 – 2000-12-31423800000 402376000 Derived 21424000 28266000 Derived -6842000 -18678000 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 423.8M 2000
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.517.6M388.2M258.8M129.4M0.0199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue479276000
1999Revenue452491000
2000Revenue423800000

Revenue growth

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

-6.3% 2000
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.0.5%-1.3%-3.2%-5.0%-6.8%199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-5.6%
2000Year over year-6.3%

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 5.1% 2000
Net margin -1.6% 2000
Free cash flow margin -4.4% 2000
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.6.5%1.3%-3.8%-8.9%-14.1%199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin2.8%
1999Operating margin-0.5%
2000Operating margin5.1%
1998Net margin-1%
1999Net margin-4.4%
2000Net margin-1.6%
1998Free cash flow margin1.9%
1999Free cash flow margin-12.6%
2000Free cash flow margin-4.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.6M 2000
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.32.5M17.3M2.1M-13.1M-28.3M199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow28263000
1999Operating cash flow-24093000
2000Operating cash flow8557000

Free cash flow

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

USD -18.7M 2000
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.14.6M-4.7M-24.0M-43.2M-62.5M199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow9253000
1999Free cash flow-57191000
2000Free cash flow-18678000

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.

82.6% 2000
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.89%67%45%22%0%199819992000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets70.6%
1999Liabilities / assets77.9%
2000Liabilities / assets82.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.28× 2000
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.2.41×1.81×1.20×0.60×0.00×199819992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.23×
1999Current assets / current liabilities1.61×
2000Current assets / current liabilities1.28×

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
1997 1997-01-01 – 1997-12-31
USD 18.5 million
Exact value

Exact value: 18495000 USD

1997-01-01 – 1997-12-31: 18495000 USD Inspect Net Income Open source
Share or cite

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

USD 56.09 million
Exact value

Exact value: 56092000 USD

1997-01-01 – 1997-12-31: 56092000 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 14.28 million
Exact value

Exact value: 14281000 USD

1997-01-01 – 1997-12-31: 14281000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.81 million
Calculation and evidence

56092000 − 14281000 USD

Exact free cash flow: 41811000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 4.85 million
Exact value

Exact value: -4853000 USD

1998-01-01 – 1998-12-31: -4853000 USD Inspect Net Income Open source
Share or cite

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

USD 28.26 million
Exact value

Exact value: 28263000 USD

1998-01-01 – 1998-12-31: 28263000 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 19.01 million
Exact value

Exact value: 19010000 USD

1998-01-01 – 1998-12-31: 19010000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.25 million
Calculation and evidence

28263000 − 19010000 USD

Exact free cash flow: 9253000 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 19.91 million
Exact value

Exact value: -19911000 USD

1999-01-01 – 1999-12-31: -19911000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.09 million
Exact value

Exact value: -24093000 USD

1999-01-01 – 1999-12-31: -24093000 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 33.1 million
Exact value

Exact value: 33098000 USD

1999-01-01 – 1999-12-31: 33098000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 57.19 million
Calculation and evidence

-24093000 − 33098000 USD

Exact free cash flow: -57191000 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 6.84 million
Exact value

Exact value: -6842000 USD

2000-01-01 – 2000-12-31: -6842000 USD Inspect Net Income Open source
Share or cite

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

USD 8.56 million
Exact value

Exact value: 8557000 USD

2000-01-01 – 2000-12-31: 8557000 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 27.24 million
Exact value

Exact value: 27235000 USD

2000-01-01 – 2000-12-31: 27235000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.68 million
Calculation and evidence

8557000 − 27235000 USD

Exact free cash flow: -18678000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001079177, 1079177, edgar:1079177