BCOM3 GROUP INC

EDGAR

5 filing records in this dataset, filed from 2001-08-20 to 2002-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

487 million USD

2002-06-30 · USD

Exact inputs and evidence

Operating margin

12.19%

2002-06-30 · %

Exact inputs and evidence
  • Operating Income: 59313000 USD Source
  • Revenue: 486654000 USD Source

Operating cash flow

235 million USD

2002-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 110036000 USD Source
  • Operating Cash Flow: -124807000 USD Source

Free cash flow

216 million USD

2002-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 110036000 USD Source
  • Operating Cash Flow: -124807000 USD Source
  • Capital Expenditure: 32013000 USD Source
  • Capital Expenditure: 13476000 USD Source
Cash and cash equivalents
257 million USD Source
Exact value

257280000 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

1.92 billion USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Revenue: 456609000 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 1917343000 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 1383720000 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 445721000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 486654000 USD · 2002-04-01 – 2002-06-30 Source

Net income

73.3 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Net income: 4667000 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: 26081000 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: 11686000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: 20499000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: 33737000 USD · 2002-04-01 – 2002-06-30 Source

Operating cash flow

550 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: 76530000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -181269000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 258907000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: 76530000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -124807000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: 110036000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -124807000 USD · 2002-01-01 – 2002-03-31 Source

Capital expenditure

79.4 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Capital expenditure: 54908000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 35695000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 83061000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 54908000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 13476000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 32013000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 13476000 USD · 2002-01-01 – 2002-03-31 Source

Free cash flow

471 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: 76530000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -181269000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 258907000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: 76530000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -124807000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: 110036000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -124807000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 54908000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 35695000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 83061000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 54908000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 13476000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 32013000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 13476000 USD · 2002-01-01 – 2002-03-31 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: 2002-08-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2001-12-31
  • Operating income: 2 of 11 periods available· newest 2001-12-31
  • Net income: 2 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2001-12-31
  • Total assets: 2 of 11 periods available· newest 2001-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2001-12-31
  • Current liabilities: 2 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2001-12-31
  • 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

    +4.6%

    Prior period

    USD 1.83 billion

    –

    Current period

    USD 1.92 billion

    –

    Exact inputs and evidence

    1917343000 − 1833727000 = 83616000 USD

    1833727000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    1917343000 USD · 2001-01-01 – 2001-12-31

    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 91.69 million

    Prior period

    −USD 65.61 million

    –

    Current period

    USD 26.08 million

    –

    Exact inputs and evidence

    26081000 − -65613000 = 91694000 USD

    -65613000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    26081000 USD · 2001-01-01 – 2001-12-31

    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

    +12,647.8%

    Prior period

    USD 2.03 million

    –

    Current period

    USD 258.91 million

    –

    Exact inputs and evidence

    258907000 − 2031000 = 256876000 USD

    2031000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    258907000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -9.4%

    Prior period

    USD 91.67 million

    –

    Current period

    USD 83.06 million

    –

    Exact inputs and evidence

    83061000 − 91670000 = -8609000 USD

    91670000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    83061000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 1.92 billion 100% of revenue
  • Operating costs Derived USD 1.78 billion 93% of revenue
  • Operating income USD 133.33 million 7% of revenue
  • Tax, interest and other Derived USD 107.25 million 5.6% of revenue
  • Net income USD 26.08 million 1.4% of revenue

Cash

  • Operating cash flow USD 258.91 million 14% of revenue
  • Capital expenditure USD 83.06 million 4.3% of revenue
  • Free cash flow Derived USD 175.85 million 9.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net loss: net income was −3.6% of revenue.
  • 2001 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-311833727000 1801480000 Derived 32247000 97860000 Derived -65613000 -89639000 Derived
Source
2001 2001-01-01 – 2001-12-311917343000 1784016000 Derived 133327000 107246000 Derived 26081000 175846000 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 1.9B 2001
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.2.1B1.6B1.0B517.7M0.020002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1833727000
2001Revenue1917343000

Revenue growth

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

4.6% 2001
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.4.9%3.7%2.5%1.2%0.0%20002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year4.6%

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 7% 2001
Net margin 1.4% 2001
Free cash flow margin 9.2% 2001
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.10.3%6.2%2.1%-1.9%-6.0%20002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin1.8%
2001Operating margin7%
2000Net margin-3.6%
2001Net margin1.4%
2000Free cash flow margin-4.9%
2001Free cash flow margin9.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 258.9M 2001
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.279.6M209.7M139.8M69.9M0.020002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow2031000
2001Operating cash flow258907000

Free cash flow

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

USD 175.8M 2001
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.197.1M120.1M43.1M-33.9M-110.9M20002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-89639000
2001Free cash flow175846000

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
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.94× 2001
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.1.21×0.90×0.60×0.30×0.00×20002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.12×
2001Current assets / current liabilities0.94×

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 2000-01-01 – 2000-12-31
−USD 65.61 million
Exact value

Exact value: -65613000 USD

2000-01-01 – 2000-12-31: -65613000 USD Inspect Net Income Open source
Share or cite

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

USD 2.03 million
Exact value

Exact value: 2031000 USD

2000-01-01 – 2000-12-31: 2031000 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 91.67 million
Exact value

Exact value: 91670000 USD

2000-01-01 – 2000-12-31: 91670000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 89.64 million
Calculation and evidence

2031000 − 91670000 USD

Exact free cash flow: -89639000 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 26.08 million
Exact value

Exact value: 26081000 USD

2001-01-01 – 2001-12-31: 26081000 USD Inspect Net Income Open source
Share or cite

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

USD 258.91 million
Exact value

Exact value: 258907000 USD

2001-01-01 – 2001-12-31: 258907000 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 83.06 million
Exact value

Exact value: 83061000 USD

2001-01-01 – 2001-12-31: 83061000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 175.85 million
Calculation and evidence

258907000 − 83061000 USD

Exact free cash flow: 175846000 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001139185, 1139185, edgar:1139185