CHOICE ONE COMMUNICATIONS INC

EDGAR

21 filing records in this dataset, filed from 2000-05-15 to 2004-11-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

81.8 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

-29.52%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: -45478000 USD Source
  • Operating Income: -21325000 USD Source
  • Revenue: 245175000 USD Source
  • Revenue: 163350000 USD Source

Operating cash flow

726 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4269000 USD Source
  • Operating Cash Flow: 3543000 USD Source

Free cash flow

-2.96 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4269000 USD Source
  • Operating Cash Flow: 3543000 USD Source
  • Capital Expenditure: 12987000 USD Source
  • Capital Expenditure: 9299000 USD Source
Cash and cash equivalents
10.1 million USD Source
Exact value

10112000 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: 2004-11-18.

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

    +60.1%

    Prior period

    USD 181.6 million

    –

    Current period

    USD 290.78 million

    –

    Exact inputs and evidence

    290780000 − 181598000 = 109182000 USD

    181598000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    290780000 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

    −USD 230.69 million

    Prior period

    −USD 248.77 million

    –

    Current period

    −USD 479.46 million

    –

    Exact inputs and evidence

    -479459000 − -248771000 = -230688000 USD

    -248771000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -479459000 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

    +USD 71.53 million

    Prior period

    −USD 126.64 million

    –

    Current period

    −USD 55.11 million

    –

    Exact inputs and evidence

    -55110000 − -126635000 = 71525000 USD

    -126635000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -55110000 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.

  • Capital expenditure

    -66.5%

    Prior period

    USD 85.05 million

    –

    Current period

    USD 28.53 million

    –

    Exact inputs and evidence

    28526000 − 85051000 = -56525000 USD

    85051000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    28526000 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.

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 290.78 million 100% of revenue
  • Operating costs Derived USD 709.07 million 244% of revenue
  • Operating income −USD 418.29 million −144% of revenue
  • Tax, interest and other Derived USD 61.17 million 21% of revenue
  • Net income −USD 479.46 million −165% of revenue

Cash

  • Operating cash flow −USD 55.11 million −19% of revenue
  • Capital expenditure USD 28.53 million 9.8% of revenue
  • Free cash flow Derived −USD 83.64 million −29% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 777% of revenue.
  • 2000 Operating loss: operating costs were 397% of revenue.
  • 2001 Operating loss: operating costs were 209% of revenue.
  • 2002 Operating loss: operating costs were 244% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-314518000 35110000 Derived -30592000 1883000 Derived -32475000 -80396000 Derived
Source
2000 2000-01-01 – 2000-12-3168082000 270382000 Derived -202300000 14552000 Derived -216852000 -189004000 Derived
Source
2001 2001-01-01 – 2001-12-31181598000 379163000 Derived -197565000 51206000 Derived -248771000 -211686000 Derived
Source
2002 2002-01-01 – 2002-12-31290780000 709067000 Derived -418287000 61172000 Derived -479459000 -83636000 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 290.8M 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.314.0M235.5M157.0M78.5M0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue4518000
2000Revenue68082000
2001Revenue181598000
2002Revenue290780000

Revenue growth

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

60.1% 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.1,519%1,140%760%380%0%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year1,406.9%
2001Year over year166.7%
2002Year over year60.1%

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 -143.8% 2002
Net margin -164.9% 2002
Free cash flow margin -28.8% 2002
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.142%-374%-890%-1,406%-1,922%1999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-677.1%
2000Operating margin-297.1%
2001Operating margin-108.8%
2002Operating margin-143.8%
1999Net margin-718.8%
2000Net margin-318.5%
2001Net margin-137%
2002Net margin-164.9%
1999Free cash flow margin-1,779.5%
2000Free cash flow margin-277.6%
2001Free cash flow margin-116.6%
2002Free cash flow margin-28.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -55.1M 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.10.1M-26.6M-63.3M-100.0M-136.8M1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-24319000
2000Operating cash flow-69604000
2001Operating cash flow-126635000
2002Operating cash flow-55110000

Free cash flow

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

USD -83.6M 2002
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.16.9M-44.5M-105.8M-167.2M-228.6M1999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-80396000
2000Free cash flow-189004000
2001Free cash flow-211686000
2002Free cash flow-83636000

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.

Not enough comparable data to show this history.
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
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.02× 2002
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.4.86×3.64×2.43×1.21×0.00×1999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.45×
2000Current assets / current liabilities4.5×
2001Current assets / current liabilities0.9×
2002Current assets / current liabilities1.02×

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
1999 1999-01-01 – 1999-12-31
−USD 32.48 million
Exact value

Exact value: -32475000 USD

1999-01-01 – 1999-12-31: -32475000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.32 million
Exact value

Exact value: -24319000 USD

1999-01-01 – 1999-12-31: -24319000 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 56.08 million
Exact value

Exact value: 56077000 USD

1999-01-01 – 1999-12-31: 56077000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 80.4 million
Calculation and evidence

-24319000 − 56077000 USD

Exact free cash flow: -80396000 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 216.85 million
Exact value

Exact value: -216852000 USD

2000-01-01 – 2000-12-31: -216852000 USD Inspect Net Income Open source
Share or cite

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

−USD 69.6 million
Exact value

Exact value: -69604000 USD

2000-01-01 – 2000-12-31: -69604000 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 119.4 million
Exact value

Exact value: 119400000 USD

2000-01-01 – 2000-12-31: 119400000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 189 million
Calculation and evidence

-69604000 − 119400000 USD

Exact free cash flow: -189004000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 248.77 million
Exact value

Exact value: -248771000 USD

2001-01-01 – 2001-12-31: -248771000 USD Inspect Net Income Open source
Share or cite

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

−USD 126.64 million
Exact value

Exact value: -126635000 USD

2001-01-01 – 2001-12-31: -126635000 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 85.05 million
Exact value

Exact value: 85051000 USD

2001-01-01 – 2001-12-31: 85051000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 211.69 million
Calculation and evidence

-126635000 − 85051000 USD

Exact free cash flow: -211686000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 479.46 million
Exact value

Exact value: -479459000 USD

2002-01-01 – 2002-12-31: -479459000 USD Inspect Net Income Open source
Share or cite

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

−USD 55.11 million
Exact value

Exact value: -55110000 USD

2002-01-01 – 2002-12-31: -55110000 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 28.53 million
Exact value

Exact value: 28526000 USD

2002-01-01 – 2002-12-31: 28526000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 83.64 million
Calculation and evidence

-55110000 − 28526000 USD

Exact free cash flow: -83636000 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001091953, 1091953, edgar:1091953