CHOCTAW RESORT DEVELOPMENT ENTERPRISE

EDGAR

12 filing records in this dataset, filed from 2001-12-21 to 2004-08-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

73.1 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

27.47%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: 20083791 USD Source
  • Revenue: 73109272 USD Source

Operating cash flow

18.2 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 68452534 USD Source
  • Operating Cash Flow: 50225084 USD Source

Free cash flow

15.8 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 68452534 USD Source
  • Operating Cash Flow: 50225084 USD Source
  • Capital Expenditure: 7219210 USD Source
  • Capital Expenditure: 4775231 USD Source
Cash and cash equivalents
52.8 million USD Source
Exact value

52812803 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

64.4 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: 53810564 USD · 2002-10-01 – 2003-09-30 Source
  • Net income: 37015394 USD · 2002-10-01 – 2003-06-30 Source
  • Net income: 14822596 USD · 2003-10-01 – 2003-12-31 Source
  • Net income: 18514828 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 14269374 USD · 2004-04-01 – 2004-06-30 Source

Operating cash flow

95.4 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: 77842664 USD · 2002-10-01 – 2003-09-30 Source
  • Operating cash flow: 50884878 USD · 2002-10-01 – 2003-06-30 Source
  • Operating cash flow: 19403554 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: 50225084 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: 19403554 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: 68452534 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: 50225084 USD · 2003-10-01 – 2004-03-31 Source

Capital expenditure

9.27 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Capital expenditure: 42178268 USD · 2002-10-01 – 2003-09-30 Source
  • Capital expenditure: 40131842 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 2056270 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 4775231 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 2056270 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 7219210 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 4775231 USD · 2003-10-01 – 2004-03-31 Source

Free cash flow

86.1 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: 77842664 USD · 2002-10-01 – 2003-09-30 Source
  • Operating cash flow: 50884878 USD · 2002-10-01 – 2003-06-30 Source
  • Operating cash flow: 19403554 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: 50225084 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: 19403554 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: 68452534 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: 50225084 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 42178268 USD · 2002-10-01 – 2003-09-30 Source
  • Capital expenditure: 40131842 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 2056270 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 4775231 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 2056270 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 7219210 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 4775231 USD · 2003-10-01 – 2004-03-31 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: 2004-08-13.

Financial data available through: 2003-09-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2003-09-30
  • Operating income: 5 of 11 periods available· newest 2003-09-30
  • Net income: 5 of 11 periods available· newest 2003-09-30
  • Operating cash flow: 5 of 11 periods available· newest 2003-09-30
  • Capital expenditure: 5 of 11 periods available· newest 2003-09-30
  • Total assets: 4 of 11 periods available· newest 2003-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2003-09-30
  • Current liabilities: 4 of 11 periods available· newest 2003-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-09-30
  • 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

    +20.2%

    Prior period

    USD 248.25 million

    –

    Current period

    USD 298.28 million

    –

    Exact inputs and evidence

    298277097 − 248248010 = 50029087 USD

    248248010 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    298277097 USD · 2002-10-01 – 2003-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -40.4%

    Prior period

    USD 90.26 million

    –

    Current period

    USD 53.81 million

    –

    Exact inputs and evidence

    53810564 − 90261667 = -36451103 USD

    90261667 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    53810564 USD · 2002-10-01 – 2003-09-30

    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

    -30.2%

    Prior period

    USD 111.45 million

    –

    Current period

    USD 77.84 million

    –

    Exact inputs and evidence

    77842664 − 111454576 = -33611912 USD

    111454576 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    77842664 USD · 2002-10-01 – 2003-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -79.1%

    Prior period

    USD 201.77 million

    –

    Current period

    USD 42.18 million

    –

    Exact inputs and evidence

    42178268 − 201770447 = -159592179 USD

    201770447 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    42178268 USD · 2002-10-01 – 2003-09-30

    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 2002-10-01 – 2003-09-30

  • Revenue USD 298.28 million 100% of revenue
  • Operating costs Derived USD 220.37 million 74% of revenue
  • Operating income USD 77.91 million 26% of revenue
  • Tax, interest and other Derived USD 24.1 million 8.1% of revenue
  • Net income USD 53.81 million 18% of revenue

Cash

  • Operating cash flow USD 77.84 million 26% of revenue
  • Capital expenditure USD 42.18 million 14% of revenue
  • Free cash flow Derived USD 35.66 million 12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 15%84%
  • 2001 41%54%
  • 2002 36%61%
  • 2003 18%74%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-10-01 – 1999-09-30244223899 156913455 Derived 87310444 -318976 Derived 87629420 97356489 Derived
Source
2000 1999-10-01 – 2000-09-30248227055 208176991 Derived 40050064 3156426 Derived 36893638 40557670 Derived
Source
2001 2000-10-01 – 2001-09-30237619443 128304426 Derived 109315017 11273482 Derived 98041535 69583583 Derived
Source
2002 2001-10-01 – 2002-09-30248248010 151233994 Derived 97014016 6752349 Derived 90261667 -90315871 Derived
Source
2003 2002-10-01 – 2003-09-30298277097 220369409 Derived 77907688 24097124 Derived 53810564 35664396 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 298.3M 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.322.1M241.6M161.1M80.5M0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue244223899
2000Revenue248227055
2001Revenue237619443
2002Revenue248248010
2003Revenue298277097

Revenue growth

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

20.2% 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.22.1%15.0%7.9%0.9%-6.2%19992000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year1.6%
2001Year over year-4.3%
2002Year over year4.5%
2003Year over year20.2%

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 26.1% 2003
Net margin 18% 2003
Free cash flow margin 12% 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.53%29%5%-19%-43%19992000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin35.8%
2000Operating margin16.1%
2001Operating margin46%
2002Operating margin39.1%
2003Operating margin26.1%
1999Net margin35.9%
2000Net margin14.9%
2001Net margin41.3%
2002Net margin36.4%
2003Net margin18%
1999Free cash flow margin39.9%
2000Free cash flow margin16.3%
2001Free cash flow margin29.3%
2002Free cash flow margin-36.4%
2003Free cash flow margin12%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 77.8M 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.126.6M94.9M63.3M31.6M0.019992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow101932856
2000Operating cash flow46484216
2001Operating cash flow117193864
2002Operating cash flow111454576
2003Operating cash flow77842664

Free cash flow

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

USD 35.7M 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.112.4M57.9M3.5M-50.9M-105.3M19992000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow97356489
2000Free cash flow40557670
2001Free cash flow69583583
2002Free cash flow-90315871
2003Free cash flow35664396

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
1999-09-30Liabilities / assetsNot reportedNo source recorded
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.97× 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.4.42×3.31×2.21×1.10×0.00×1999-09-302000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-09-30Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities1.09×
2001Current assets / current liabilities4.09×
2002Current assets / current liabilities1.41×
2003Current assets / current liabilities0.97×

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 1998-10-01 – 1999-09-30
USD 87.63 million
Exact value

Exact value: 87629420 USD

1998-10-01 – 1999-09-30: 87629420 USD Inspect Net Income Open source
Share or cite

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

USD 101.93 million
Exact value

Exact value: 101932856 USD

1998-10-01 – 1999-09-30: 101932856 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 4.58 million
Exact value

Exact value: 4576367 USD

1998-10-01 – 1999-09-30: 4576367 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 97.36 million
Calculation and evidence

101932856 − 4576367 USD

Exact free cash flow: 97356489 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
USD 36.89 million
Exact value

Exact value: 36893638 USD

1999-10-01 – 2000-09-30: 36893638 USD Inspect Net Income Open source
Share or cite

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

USD 46.48 million
Exact value

Exact value: 46484216 USD

1999-10-01 – 2000-09-30: 46484216 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 5.93 million
Exact value

Exact value: 5926546 USD

1999-10-01 – 2000-09-30: 5926546 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40.56 million
Calculation and evidence

46484216 − 5926546 USD

Exact free cash flow: 40557670 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
USD 98.04 million
Exact value

Exact value: 98041535 USD

2000-10-01 – 2001-09-30: 98041535 USD Inspect Net Income Open source
Share or cite

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

USD 117.19 million
Exact value

Exact value: 117193864 USD

2000-10-01 – 2001-09-30: 117193864 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 47.61 million
Exact value

Exact value: 47610281 USD

2000-10-01 – 2001-09-30: 47610281 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 69.58 million
Calculation and evidence

117193864 − 47610281 USD

Exact free cash flow: 69583583 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
USD 90.26 million
Exact value

Exact value: 90261667 USD

2001-10-01 – 2002-09-30: 90261667 USD Inspect Net Income Open source
Share or cite

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

USD 111.45 million
Exact value

Exact value: 111454576 USD

2001-10-01 – 2002-09-30: 111454576 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 201.77 million
Exact value

Exact value: 201770447 USD

2001-10-01 – 2002-09-30: 201770447 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 90.32 million
Calculation and evidence

111454576 − 201770447 USD

Exact free cash flow: -90315871 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 53.81 million
Exact value

Exact value: 53810564 USD

2002-10-01 – 2003-09-30: 53810564 USD Inspect Net Income Open source
Share or cite

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

USD 77.84 million
Exact value

Exact value: 77842664 USD

2002-10-01 – 2003-09-30: 77842664 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 42.18 million
Exact value

Exact value: 42178268 USD

2002-10-01 – 2003-09-30: 42178268 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 35.66 million
Calculation and evidence

77842664 − 42178268 USD

Exact free cash flow: 35664396 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001141344, 1141344, edgar:1141344

Also known as MISSISSIPPI BAND OF CHOCTAW INDIANS DBA CHOCTAW RSRT DVLP E