COSO POWER DEVELOPERS

EDGAR

25 filing records in this dataset, filed from 1999-11-12 to 2005-08-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

45.9 million USD

2001-11-07 · USD

Exact inputs and evidence

Operating margin

39.79%

2001-11-07 · %

Exact inputs and evidence
  • Operating Income: 18249000 USD Source
  • Revenue: 45862000 USD Source
Cash and cash equivalents
6.46 million USD Source
Exact value

6462000 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: 2005-08-12.

Financial data available through: 2002-12-31.

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: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 6 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1999-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 4 of 11 periods available· newest 2002-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-12-31
  • 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

    +79.1%

    Prior period

    USD 143.41 million

    –

    Current period

    USD 256.83 million

    –

    Exact inputs and evidence

    256832000 − 143407000 = 113425000 USD

    143407000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    256832000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +694.6%

    Prior period

    USD 17.34 million

    –

    Current period

    USD 137.77 million

    –

    Exact inputs and evidence

    137774000 − 17339000 = 120435000 USD

    17339000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    137774000 USD · 2002-01-01 – 2002-12-31

    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

    +139.5%

    Prior period

    USD 60.34 million

    –

    Current period

    USD 144.5 million

    –

    Exact inputs and evidence

    144495000 − 60338000 = 84157000 USD

    60338000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    144495000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 256.83 million 100% of revenue
  • Operating costs Derived USD 91.33 million 36% of revenue
  • Operating income USD 165.5 million 64% of revenue
  • Tax, interest and other Derived USD 27.73 million 11% of revenue
  • Net income USD 137.77 million 54% of revenue

Cash

  • Operating cash flow USD 144.5 million 56% 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
  • 1997 58%9.2%33%
  • 1998 58%34%
  • 1999 53%42%
  • 2000 16%21%63%
  • 2001 12%22%66%
  • 2002 54%11%36%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31114983000 37749000 Derived 77234000 10532000 Derived 66702000 72668000 Derived
Source
1998 1998-01-01 – 1998-12-31121363000 41120000 Derived 80243000 9786000 Derived 70457000 77823000 Derived
Source
1999 1999-01-01 – 1999-12-3117659000 7340000 Derived 10319000 953000 Derived 9366000 12656000 Derived
Source
2000 2000-01-01 – 2000-12-31151146000 95121000 Derived 56025000 32404000 Derived 23621000 Unavailable
Source
2001 2001-01-01 – 2001-12-31143407000 94986000 Derived 48421000 31082000 Derived 17339000 Unavailable
Source
2002 2002-01-01 – 2002-12-31256832000 91330000 Derived 165502000 27728000 Derived 137774000 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 256.8M 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.277.4M208.0M138.7M69.3M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue114983000
1998Revenue121363000
1999Revenue17659000
2000Revenue151146000
2001Revenue143407000
2002Revenue256832000

Revenue growth

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

79.1% 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.823%579%335%91%-153%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year5.5%
1999Year over year-85.4%
2000Year over year755.9%
2001Year over year-5.1%
2002Year over year79.1%

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 64.4% 2002
Net margin 53.6% 2002
Free cash flow margin 71.7% 1999
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.77%58%39%19%0%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin67.2%
1998Operating margin66.1%
1999Operating margin58.4%
2000Operating margin37.1%
2001Operating margin33.8%
2002Operating margin64.4%
1997Net margin58%
1998Net margin58.1%
1999Net margin53%
2000Net margin15.6%
2001Net margin12.1%
2002Net margin53.6%
1997Free cash flow margin63.2%
1998Free cash flow margin64.1%
1999Free cash flow margin71.7%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 144.5M 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.156.1M117.0M78.0M39.0M0.0199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow80529000
1998Operating cash flow84833000
1999Operating cash flow13838000
2000Operating cash flow98861000
2001Operating cash flow60338000
2002Operating cash flow144495000

Free cash flow

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

USD 12.7M 1999
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.84.0M63.0M42.0M21.0M0.0199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow72668000
1998Free cash flow77823000
1999Free cash flow12656000
2000Free cash flowUnavailable
2001Free cash flowUnavailable
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.

61.4% 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.74%56%37%19%0%1997-12-312000-12-312002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets30.4%
1999Liabilities / assets61.8%
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets68.9%
2002Liabilities / assets61.4%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded

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 66.7 million
Exact value

Exact value: 66702000 USD

1997-01-01 – 1997-12-31: 66702000 USD Inspect Net Income Open source
Share or cite

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

USD 80.53 million
Exact value

Exact value: 80529000 USD

1997-01-01 – 1997-12-31: 80529000 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 7.86 million
Exact value

Exact value: 7861000 USD

1997-01-01 – 1997-12-31: 7861000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 72.67 million
Calculation and evidence

80529000 − 7861000 USD

Exact free cash flow: 72668000 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 70.46 million
Exact value

Exact value: 70457000 USD

1998-01-01 – 1998-12-31: 70457000 USD Inspect Net Income Open source
Share or cite

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

USD 84.83 million
Exact value

Exact value: 84833000 USD

1998-01-01 – 1998-12-31: 84833000 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 7.01 million
Exact value

Exact value: 7010000 USD

1998-01-01 – 1998-12-31: 7010000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 77.82 million
Calculation and evidence

84833000 − 7010000 USD

Exact free cash flow: 77823000 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 9.37 million
Exact value

Exact value: 9366000 USD

1999-01-01 – 1999-12-31: 9366000 USD Inspect Net Income Open source
Share or cite

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

USD 13.84 million
Exact value

Exact value: 13838000 USD

1999-01-01 – 1999-12-31: 13838000 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 1.18 million
Exact value

Exact value: 1182000 USD

1999-01-01 – 1999-12-31: 1182000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.66 million
Calculation and evidence

13838000 − 1182000 USD

Exact free cash flow: 12656000 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 23.62 million
Exact value

Exact value: 23621000 USD

2000-01-01 – 2000-12-31: 23621000 USD Inspect Net Income Open source
Share or cite

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

USD 98.86 million
Exact value

Exact value: 98861000 USD

2000-01-01 – 2000-12-31: 98861000 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 17.34 million
Exact value

Exact value: 17339000 USD

2001-01-01 – 2001-12-31: 17339000 USD Inspect Net Income Open source
Share or cite

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

USD 60.34 million
Exact value

Exact value: 60338000 USD

2001-01-01 – 2001-12-31: 60338000 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 137.77 million
Exact value

Exact value: 137774000 USD

2002-01-01 – 2002-12-31: 137774000 USD Inspect Net Income Open source
Share or cite

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

USD 144.5 million
Exact value

Exact value: 144495000 USD

2002-01-01 – 2002-12-31: 144495000 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.

25 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001088873, 1088873, edgar:1088873