EDISON SCHOOLS INC

EDGAR

24 filing records in this dataset, filed from 1999-12-23 to 2003-09-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

135 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

10.05%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: -13751403 USD Source
  • Operating Income: -27277000 USD Source
  • Revenue: 425627639 USD Source
  • Revenue: 291054000 USD Source
Cash and cash equivalents
26.3 million USD Source
Exact value

26306832 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: 2003-09-30.

Financial data available through: 2003-06-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2003-06-30
  • Operating income: 6 of 11 periods available· newest 2003-06-30
  • Net income: 6 of 11 periods available· newest 2003-06-30
  • Operating cash flow: 6 of 11 periods available· newest 2003-06-30
  • Capital expenditure: 6 of 11 periods available· newest 2003-06-30
  • Total assets: 4 of 11 periods available· newest 2003-06-30
  • Total liabilities: 4 of 11 periods available· newest 2003-06-30
  • Current assets: 4 of 11 periods available· newest 2003-06-30
  • Current liabilities: 4 of 11 periods available· newest 2003-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2003-06-30
  • 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

    -8.5%

    Prior period

    USD 465.06 million

    –

    Current period

    USD 425.63 million

    –

    Exact inputs and evidence

    425627639 − 465058357 = -39430718 USD

    465058357 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    425627639 USD · 2002-07-01 – 2003-06-30

    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 61.01 million

    Prior period

    −USD 86.04 million

    –

    Current period

    −USD 25.03 million

    –

    Exact inputs and evidence

    -25027545 − -86039852 = 61012307 USD

    -86039852 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    -25027545 USD · 2002-07-01 – 2003-06-30

    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 31.11 million

    Prior period

    −USD 23.71 million

    –

    Current period

    USD 7.4 million

    –

    Exact inputs and evidence

    7404517 − -23706225 = 31110742 USD

    -23706225 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    7404517 USD · 2002-07-01 – 2003-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -25.8%

    Prior period

    USD 17.12 million

    –

    Current period

    USD 12.71 million

    –

    Exact inputs and evidence

    12705352 − 17123302 = -4417950 USD

    17123302 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    12705352 USD · 2002-07-01 – 2003-06-30

    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.

2003 2002-07-01 – 2003-06-30

  • Revenue USD 425.63 million 100% of revenue
  • Operating costs Derived USD 439.38 million 103% of revenue
  • Operating income −USD 13.75 million −3.2% of revenue
  • Tax, interest and other Derived USD 11.28 million 2.6% of revenue
  • Net income −USD 25.03 million −5.9% of revenue

Cash

  • Operating cash flow USD 7.4 million 1.7% of revenue
  • Capital expenditure USD 12.71 million 3% of revenue
  • Free cash flow Derived −USD 5.3 million −1.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 125% of revenue.
  • 2001 Operating loss: operating costs were 112% of revenue.
  • 2002 Operating loss: operating costs were 118% of revenue.
  • 2003 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-07-01 – 2000-06-30208971421 260505718 Derived -51534297 -904454 Derived -50629843 -98891428 Derived
Source
2001 2000-07-01 – 2001-06-30350507972 392436055 Derived -41928083 -3416359 Derived -38511724 -73660526 Derived
Source
2002 2001-07-01 – 2002-06-30465058357 546580900 Derived -81522543 4517309 Derived -86039852 -40829527 Derived
Source
2003 2002-07-01 – 2003-06-30425627639 439379042 Derived -13751403 11276142 Derived -25027545 -5300835 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 425.6M 2003
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.502.3M376.7M251.1M125.6M0.02000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue208971421
2001Revenue350507972
2002Revenue465058357
2003Revenue425627639

Revenue growth

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

-8.5% 2003
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.74%52%30%8%-15%2000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year67.7%
2002Year over year32.7%
2003Year over year-8.5%

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 -3.2% 2003
Net margin -5.9% 2003
Free cash flow margin -1.2% 2003
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.4%-10%-24%-37%-51%2000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-24.7%
2001Operating margin-12%
2002Operating margin-17.5%
2003Operating margin-3.2%
2000Net margin-24.2%
2001Net margin-11%
2002Net margin-18.5%
2003Net margin-5.9%
2000Free cash flow margin-47.3%
2001Free cash flow margin-21%
2002Free cash flow margin-8.8%
2003Free cash flow margin-1.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.4M 2003
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.11.3M-2.9M-17.0M-31.2M-45.3M2000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-41429392
2001Operating cash flow-26709608
2002Operating cash flow-23706225
2003Operating cash flow7404517

Free cash flow

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

USD -5.3M 2003
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.7.9M-20.8M-49.4M-78.1M-106.8M2000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-98891428
2001Free cash flow-73660526
2002Free cash flow-40829527
2003Free cash flow-5300835

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.

38.4% 2003
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.42%31%21%10%0%2000200120022003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets28.8%
2001Liabilities / assets24.2%
2002Liabilities / assets38.4%
2003Liabilities / assets38.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.23× 2003
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.2.88×2.16×1.44×0.72×0.00×2000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities2.22×
2001Current assets / current liabilities2.67×
2002Current assets / current liabilities1.1×
2003Current assets / current liabilities1.23×

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 1997-07-01 – 1998-06-30
−USD 21.91 million
Exact value

Exact value: -21914855 USD

1997-07-01 – 1998-06-30: -21914855 USD Inspect Net Income Open source
Share or cite

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

−USD 10.55 million
Exact value

Exact value: -10550304 USD

1997-07-01 – 1998-06-30: -10550304 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 21.18 million
Exact value

Exact value: 21180550 USD

1997-07-01 – 1998-06-30: 21180550 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.73 million
Calculation and evidence

-10550304 − 21180550 USD

Exact free cash flow: -31730854 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 49.43 million
Exact value

Exact value: -49432791 USD

1998-07-01 – 1999-06-30: -49432791 USD Inspect Net Income Open source
Share or cite

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

−USD 17.62 million
Exact value

Exact value: -17623991 USD

1998-07-01 – 1999-06-30: -17623991 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 25.53 million
Exact value

Exact value: 25533246 USD

1998-07-01 – 1999-06-30: 25533246 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 43.16 million
Calculation and evidence

-17623991 − 25533246 USD

Exact free cash flow: -43157237 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 50.63 million
Exact value

Exact value: -50629843 USD

1999-07-01 – 2000-06-30: -50629843 USD Inspect Net Income Open source
Share or cite

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

−USD 41.43 million
Exact value

Exact value: -41429392 USD

1999-07-01 – 2000-06-30: -41429392 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 57.46 million
Exact value

Exact value: 57462036 USD

1999-07-01 – 2000-06-30: 57462036 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 98.89 million
Calculation and evidence

-41429392 − 57462036 USD

Exact free cash flow: -98891428 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 38.51 million
Exact value

Exact value: -38511724 USD

2000-07-01 – 2001-06-30: -38511724 USD Inspect Net Income Open source
Share or cite

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

−USD 26.71 million
Exact value

Exact value: -26709608 USD

2000-07-01 – 2001-06-30: -26709608 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 46.95 million
Exact value

Exact value: 46950918 USD

2000-07-01 – 2001-06-30: 46950918 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 73.66 million
Calculation and evidence

-26709608 − 46950918 USD

Exact free cash flow: -73660526 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 86.04 million
Exact value

Exact value: -86039852 USD

2001-07-01 – 2002-06-30: -86039852 USD Inspect Net Income Open source
Share or cite

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

−USD 23.71 million
Exact value

Exact value: -23706225 USD

2001-07-01 – 2002-06-30: -23706225 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 17.12 million
Exact value

Exact value: 17123302 USD

2001-07-01 – 2002-06-30: 17123302 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 40.83 million
Calculation and evidence

-23706225 − 17123302 USD

Exact free cash flow: -40829527 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 25.03 million
Exact value

Exact value: -25027545 USD

2002-07-01 – 2003-06-30: -25027545 USD Inspect Net Income Open source
Share or cite

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

USD 7.4 million
Exact value

Exact value: 7404517 USD

2002-07-01 – 2003-06-30: 7404517 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 12.71 million
Exact value

Exact value: 12705352 USD

2002-07-01 – 2003-06-30: 12705352 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.3 million
Calculation and evidence

7404517 − 12705352 USD

Exact free cash flow: -5300835 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001089567, 1089567, edgar:1089567