MUZAK HOLDINGS LLC

EDGAR

35 filing records in this dataset, filed from 1999-11-15 to 2007-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

62.8 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

6.66%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: 4184000 USD Source
  • Revenue: 62793000 USD Source

Operating cash flow

6.53 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16164000 USD Source
  • Operating Cash Flow: 9633000 USD Source
Cash and cash equivalents
22.1 million USD Source
Exact value

22062000 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

253 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 62961000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 248600000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 183903000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 62341000 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 62793000 USD · 2007-04-01 – 2007-06-30 Source

Net income

-34.6 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Net income: -10433000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -39255000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -30923000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: -7945000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: -7924000 USD · 2007-04-01 – 2007-06-30 Source

Operating cash flow

33.3 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Operating cash flow: 25696000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 17353000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 34535000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 25696000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 9633000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 16164000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 9633000 USD · 2007-01-01 – 2007-03-31 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: 2007-11-14.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2006-12-31
  • Operating income: 8 of 11 periods available· newest 2006-12-31
  • Net income: 9 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2006-12-31
  • Total liabilities: 1 of 11 periods available· newest 2002-12-31
  • Current assets: 8 of 11 periods available· newest 2006-12-31
  • Current liabilities: 8 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2006-12-31
  • 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

    +0.7%

    Prior period

    USD 246.93 million

    –

    Current period

    USD 248.6 million

    –

    Exact inputs and evidence

    248600000 − 246925000 = 1675000 USD

    246925000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    248600000 USD · 2006-01-01 – 2006-12-31

    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 9.3 million

    Prior period

    −USD 48.56 million

    –

    Current period

    −USD 39.26 million

    –

    Exact inputs and evidence

    -39255000 − -48557000 = 9302000 USD

    -48557000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -39255000 USD · 2006-01-01 – 2006-12-31

    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

    +51.9%

    Prior period

    USD 22.73 million

    –

    Current period

    USD 34.54 million

    –

    Exact inputs and evidence

    34535000 − 22729000 = 11806000 USD

    22729000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    34535000 USD · 2006-01-01 – 2006-12-31

    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: 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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 248.6 million 100% of revenue
  • Operating costs Derived USD 238.93 million 96% of revenue
  • Operating income USD 9.67 million 3.9% of revenue
  • Tax, interest and other Derived USD 48.93 million 20% of revenue
  • Net income −USD 39.26 million −16% of revenue

Cash

  • Operating cash flow USD 34.54 million 14% 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 Net loss: net income was −20% of revenue.
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 Operating loss: operating costs were 106% of revenue.
  • 2002 Operating loss: operating costs were 101% of revenue.
  • 2003 Net loss: net income was −15% of revenue.
  • 2004 Operating loss: operating costs were 100% of revenue.
  • 2005 Net loss: net income was −20% of revenue.
  • 2006 Net loss: net income was −16% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-31130016000 127293000 Derived 2723000 28935000 Derived -26212000 Unavailable
Source
2000 2000-01-01 – 2000-12-31192148000 195698000 Derived -3550000 47061000 Derived -50611000 Unavailable
Source
2001 2001-01-01 – 2001-12-31203361000 215282000 Derived -11921000 39276000 Derived -51197000 Unavailable
Source
2002 2002-01-01 – 2002-12-31217717000 220353000 Derived -2636000 35385000 Derived -38021000 Unavailable
Source
2003 2003-01-01 – 2003-12-31235014000 226705000 Derived 8309000 43121000 Derived -34812000 Unavailable
Source
2004 2004-01-01 – 2004-12-31245862000 246422000 Derived -560000 45569000 Derived -46129000 Unavailable
Source
2005 2005-01-01 – 2005-12-31246925000 245029000 Derived 1896000 50453000 Derived -48557000 Unavailable
Source
2006 2006-01-01 – 2006-12-31248600000 238927000 Derived 9673000 48928000 Derived -39255000 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 248.6M 2006
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.268.5M201.4M134.2M67.1M0.0199920032006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue130016000
2000Revenue192148000
2001Revenue203361000
2002Revenue217717000
2003Revenue235014000
2004Revenue245862000
2005Revenue246925000
2006Revenue248600000

Revenue growth

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

0.7% 2006
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.52%39%26%13%0%199920032006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year47.8%
2001Year over year5.8%
2002Year over year7.1%
2003Year over year7.9%
2004Year over year4.6%
2005Year over year0.4%
2006Year over year0.7%

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 3.9% 2006
Net margin -15.8% 2006
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.6.3%-2.5%-11.2%-20.0%-28.8%199920032006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin2.1%
2000Operating margin-1.8%
2001Operating margin-5.9%
2002Operating margin-1.2%
2003Operating margin3.5%
2004Operating margin-0.2%
2005Operating margin0.8%
2006Operating margin3.9%
1999Net margin-20.2%
2000Net margin-26.3%
2001Net margin-25.2%
2002Net margin-17.5%
2003Net margin-14.8%
2004Net margin-18.8%
2005Net margin-19.7%
2006Net margin-15.8%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 34.5M 2006
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.42.2M27.0M11.8M-3.4M-18.6M199920032006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-14394000
2000Operating cash flow-3456000
2001Operating cash flow38035000
2002Operating cash flow31589000
2003Operating cash flow27865000
2004Operating cash flow24591000
2005Operating cash flow22729000
2006Operating cash flow34535000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free 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.

111.2% 2002
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.120%90%60%30%0%1999-12-312003-12-312006-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002Liabilities / assets111.2%
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.74× 2006
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.2.10×1.57×1.05×0.52×0.00×199920032006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.57×
2000Current assets / current liabilities1.23×
2001Current assets / current liabilities0.99×
2002Current assets / current liabilities1.03×
2003Current assets / current liabilities1.45×
2004Current assets / current liabilities1.41×
2005Current assets / current liabilities1.94×
2006Current assets / current liabilities1.74×

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 1 million
Exact value

Exact value: -1002000 USD

1998-01-01 – 1998-12-31: -1002000 USD Inspect Net Income Open source
Share or cite

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

USD 1.17 million
Exact value

Exact value: 1167000 USD

1998-01-01 – 1998-12-31: 1167000 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.

1999 1999-01-01 – 1999-12-31
−USD 26.21 million
Exact value

Exact value: -26212000 USD

1999-01-01 – 1999-12-31: -26212000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.39 million
Exact value

Exact value: -14394000 USD

1999-01-01 – 1999-12-31: -14394000 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.

2000 2000-01-01 – 2000-12-31
−USD 50.61 million
Exact value

Exact value: -50611000 USD

2000-01-01 – 2000-12-31: -50611000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.46 million
Exact value

Exact value: -3456000 USD

2000-01-01 – 2000-12-31: -3456000 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.

2001 2001-01-01 – 2001-12-31
−USD 51.2 million
Exact value

Exact value: -51197000 USD

2001-01-01 – 2001-12-31: -51197000 USD Inspect Net Income Open source
Share or cite

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

USD 38.04 million
Exact value

Exact value: 38035000 USD

2001-01-01 – 2001-12-31: 38035000 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 38.02 million
Exact value

Exact value: -38021000 USD

2002-01-01 – 2002-12-31: -38021000 USD Inspect Net Income Open source
Share or cite

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

USD 31.59 million
Exact value

Exact value: 31589000 USD

2002-01-01 – 2002-12-31: 31589000 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 34.81 million
Exact value

Exact value: -34812000 USD

2003-01-01 – 2003-12-31: -34812000 USD Inspect Net Income Open source
Share or cite

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

USD 27.87 million
Exact value

Exact value: 27865000 USD

2003-01-01 – 2003-12-31: 27865000 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 46.13 million
Exact value

Exact value: -46129000 USD

2004-01-01 – 2004-12-31: -46129000 USD Inspect Net Income Open source
Share or cite

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

USD 24.59 million
Exact value

Exact value: 24591000 USD

2004-01-01 – 2004-12-31: 24591000 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 48.56 million
Exact value

Exact value: -48557000 USD

2005-01-01 – 2005-12-31: -48557000 USD Inspect Net Income Open source
Share or cite

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

USD 22.73 million
Exact value

Exact value: 22729000 USD

2005-01-01 – 2005-12-31: 22729000 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.

2006 2006-01-01 – 2006-12-31
−USD 39.26 million
Exact value

Exact value: -39255000 USD

2006-01-01 – 2006-12-31: -39255000 USD Inspect Net Income Open source
Share or cite

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

USD 34.54 million
Exact value

Exact value: 34535000 USD

2006-01-01 – 2006-12-31: 34535000 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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001085320, 1085320, edgar:1085320