NORTH SHORE GAS CO /IL/

EDGAR

71 filing records in this dataset, filed from 1994-02-11 to 2010-08-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

400 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

0.12%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: 500000 USD Source
  • Revenue: 400445000 USD Source

Operating cash flow

8.2 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 51200000 USD Source
  • Operating Cash Flow: 43000000 USD Source
Cash and cash equivalents
18.7 million USD Source
Exact value

18700000 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

6.9 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Net income: 0 USD · 2009-07-01 – 2009-09-30 Source
  • Net income: 4300000 USD · 2009-01-01 – 2009-12-31 Source
  • Net income: 2700000 USD · 2009-01-01 – 2009-09-30 Source
  • Net income: 3700000 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: 1600000 USD · 2010-04-01 – 2010-06-30 Source

Operating cash flow

11.8 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Operating cash flow: 38700000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 51600000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 27800000 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: 38700000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 35700000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 35600000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 35700000 USD · 2010-01-01 – 2010-03-31 Source

Capital expenditure

14.5 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Capital expenditure: 10100000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 5200000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 14100000 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 10100000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 3000000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 5600000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 3000000 USD · 2010-01-01 – 2010-03-31 Source

Free cash flow

-2.7 million USD

2009-07-01 – 2010-06-30

Exact inputs and evidence
  • Operating cash flow: 38700000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 51600000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 27800000 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: 38700000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 35700000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 35600000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 35700000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 10100000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 5200000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 14100000 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 10100000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 3000000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 5600000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 3000000 USD · 2010-01-01 – 2010-03-31 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: 2010-08-05.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2002-09-30
  • Operating income: 6 of 11 periods available· newest 2009-12-31
  • Net income: 6 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2009-12-31
  • Total assets: 6 of 11 periods available· newest 2009-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2009-12-31
  • Current liabilities: 6 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2009-12-31
  • 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.

  • Net income

    -38.6%

    Prior period

    USD 7 million

    –

    Current period

    USD 4.3 million

    –

    Exact inputs and evidence

    4300000 − 7000000 = -2700000 USD

    7000000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    4300000 USD · 2009-01-01 – 2009-12-31

    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

    +127.9%

    Prior period

    USD 12.2 million

    –

    Current period

    USD 27.8 million

    –

    Exact inputs and evidence

    27800000 − 12200000 = 15600000 USD

    12200000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    27800000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +41%

    Prior period

    USD 10 million

    –

    Current period

    USD 14.1 million

    –

    Exact inputs and evidence

    14100000 − 10000000 = 4100000 USD

    10000000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    14100000 USD · 2009-01-01 – 2009-12-31

    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: Revenue.

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 2001-10-01 – 2002-09-30

  • Revenue USD 1.48 billion 100% of revenue
  • Operating costs Derived USD 1.31 billion 88% of revenue
  • Operating income USD 171.35 million 12% of revenue
  • Tax, interest and other Derived USD 82.28 million 5.5% of revenue
  • Net income USD 89.07 million 6% of revenue

Cash

  • Operating cash flow USD 328.19 million 22% 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
  • 2000 89%
  • 2001 93%
  • 2002 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-10-01 – 2000-09-301417533000 1263974000 Derived 153559000 70617000 Derived 82942000 Unavailable
Source
2001 2000-10-01 – 2001-09-302270218000 2108327000 Derived 161891000 64952000 Derived 96939000 Unavailable
Source
2002 2001-10-01 – 2002-09-301482534000 1311185000 Derived 171349000 82278000 Derived 89071000 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 1.5B 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.2.5B1.8B1.2B613.0M0.0200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1417533000
2001Revenue2270218000
2002Revenue1482534000

Revenue growth

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

-34.7% 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.68%40%13%-15%-42%200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year60.2%
2002Year over year-34.7%

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 11.6% 2002
Net margin 6% 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.12.5%9.4%6.2%3.1%0.0%200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin10.8%
2001Operating margin7.1%
2002Operating margin11.6%
2000Net margin5.9%
2001Net margin4.3%
2002Net margin6%
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 328.2M 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.354.4M265.8M177.2M88.6M0.0200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow35500000
2001Operating cash flow167668000
2002Operating cash flow328192000

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
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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.51× 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.0.76×0.57×0.38×0.19×0.00×200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.55×
2001Current assets / current liabilities0.7×
2002Current assets / current liabilities0.51×

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
2000 1999-10-01 – 2000-09-30
USD 82.94 million
Exact value

Exact value: 82942000 USD

1999-10-01 – 2000-09-30: 82942000 USD Inspect Net Income Open source
Share or cite

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

USD 35.5 million
Exact value

Exact value: 35500000 USD

1999-10-01 – 2000-09-30: 35500000 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 2000-10-01 – 2001-09-30
USD 96.94 million
Exact value

Exact value: 96939000 USD

2000-10-01 – 2001-09-30: 96939000 USD Inspect Net Income Open source
Share or cite

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

USD 167.67 million
Exact value

Exact value: 167668000 USD

2000-10-01 – 2001-09-30: 167668000 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 2001-10-01 – 2002-09-30
USD 89.07 million
Exact value

Exact value: 89071000 USD

2001-10-01 – 2002-09-30: 89071000 USD Inspect Net Income Open source
Share or cite

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

USD 328.19 million
Exact value

Exact value: 328192000 USD

2001-10-01 – 2002-09-30: 328192000 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.

2007 2007-01-01 – 2007-12-31
USD 7.9 million
Exact value

Exact value: 7900000 USD

2007-01-01 – 2007-12-31: 7900000 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 million
Exact value

Exact value: 7000000 USD

2007-01-01 – 2007-12-31: 7000000 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 9.7 million
Exact value

Exact value: 9700000 USD

2007-01-01 – 2007-12-31: 9700000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.7 million
Calculation and evidence

7000000 − 9700000 USD

Exact free cash flow: -2700000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 7 million
Exact value

Exact value: 7000000 USD

2008-01-01 – 2008-12-31: 7000000 USD Inspect Net Income Open source
Share or cite

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

USD 12.2 million
Exact value

Exact value: 12200000 USD

2008-01-01 – 2008-12-31: 12200000 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 10 million
Exact value

Exact value: 10000000 USD

2008-01-01 – 2008-12-31: 10000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.2 million
Calculation and evidence

12200000 − 10000000 USD

Exact free cash flow: 2200000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 4.3 million
Exact value

Exact value: 4300000 USD

2009-01-01 – 2009-12-31: 4300000 USD Inspect Net Income Open source
Share or cite

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

USD 27.8 million
Exact value

Exact value: 27800000 USD

2009-01-01 – 2009-12-31: 27800000 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 14.1 million
Exact value

Exact value: 14100000 USD

2009-01-01 – 2009-12-31: 14100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.7 million
Calculation and evidence

27800000 − 14100000 USD

Exact free cash flow: 13700000 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.

71 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000110101, 110101, edgar:110101