EMMIS OPERATING CO

EDGAR

15 filing records in this dataset, filed from 2001-10-15 to 2004-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

127 million USD

2003-02-28 · USD

Exact inputs and evidence

Operating margin

12.46%

2003-02-28 · %

Exact inputs and evidence
  • Operating Income: 125855000 USD Source
  • Operating Income: 110056000 USD Source
  • Revenue: 562363000 USD Source
  • Revenue: 435572000 USD Source

Operating cash flow

38.6 million USD

2003-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 95149000 USD Source
  • Operating Cash Flow: 56505000 USD Source

Free cash flow

29.1 million USD

2003-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 95149000 USD Source
  • Operating Cash Flow: 56505000 USD Source
  • Capital Expenditure: 30549000 USD Source
  • Capital Expenditure: 21035000 USD Source
Cash and cash equivalents
16.1 million USD Source
Exact value

16079000 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: 2004-05-14.

Financial data available through: 2003-02-28.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2003-02-28
  • Operating income: 4 of 11 periods available· newest 2003-02-28
  • Net income: 4 of 11 periods available· newest 2003-02-28
  • Operating cash flow: 4 of 11 periods available· newest 2003-02-28
  • Capital expenditure: 4 of 11 periods available· newest 2003-02-28
  • Total assets: 3 of 11 periods available· newest 2003-02-28
  • Total liabilities: 3 of 11 periods available· newest 2003-02-28
  • Current assets: 3 of 11 periods available· newest 2003-02-28
  • Current liabilities: 3 of 11 periods available· newest 2003-02-28
  • Cash and cash equivalents: 3 of 11 periods available· newest 2003-02-28
  • 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

    +4.2%

    Prior period

    USD 539.82 million

    –

    Current period

    USD 562.36 million

    –

    Exact inputs and evidence

    562363000 − 539822000 = 22541000 USD

    539822000 USD · 2001-03-01 – 2002-02-28

    Inspect prior input Prior source

    562363000 USD · 2002-03-01 – 2003-02-28

    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 100.36 million

    Prior period

    −USD 64.11 million

    –

    Current period

    −USD 164.47 million

    –

    Exact inputs and evidence

    -164468000 − -64108000 = -100360000 USD

    -64108000 USD · 2001-03-01 – 2002-02-28

    Inspect prior input Prior source

    -164468000 USD · 2002-03-01 – 2003-02-28

    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

    +37.1%

    Prior period

    USD 69.38 million

    –

    Current period

    USD 95.15 million

    –

    Exact inputs and evidence

    95149000 − 69377000 = 25772000 USD

    69377000 USD · 2001-03-01 – 2002-02-28

    Inspect prior input Prior source

    95149000 USD · 2002-03-01 – 2003-02-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1.4%

    Prior period

    USD 30.14 million

    –

    Current period

    USD 30.55 million

    –

    Exact inputs and evidence

    30549000 − 30135000 = 414000 USD

    30135000 USD · 2001-03-01 – 2002-02-28

    Inspect prior input Prior source

    30549000 USD · 2002-03-01 – 2003-02-28

    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 2002-03-01 – 2003-02-28

  • Revenue USD 562.36 million 100% of revenue
  • Operating costs Derived USD 436.51 million 78% of revenue
  • Operating income USD 125.86 million 22% of revenue
  • Tax, interest and other Derived USD 290.32 million 52% of revenue
  • Net income −USD 164.47 million −29% of revenue

Cash

  • Operating cash flow USD 95.15 million 17% of revenue
  • Capital expenditure USD 30.55 million 5.4% of revenue
  • Free cash flow Derived USD 64.6 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net loss: net income was −0% of revenue.
  • 2001 11%86%
  • 2002 Net loss: net income was −12% of revenue.
  • 2003 Net loss: net income was −29% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-02-28 – 2000-02-28325265000 267662000 Derived 57603000 57636000 Derived -33000 -5845000 Derived
Source
2001 2000-03-01 – 2001-02-28473345000 407552000 Derived 65793000 52057000 Derived 13736000 71505000 Derived
Source
2002 2001-03-01 – 2002-02-28539822000 495712000 Derived 44110000 108218000 Derived -64108000 39242000 Derived
Source
2003 2002-03-01 – 2003-02-28562363000 436508000 Derived 125855000 290323000 Derived -164468000 64600000 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 562.4M 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.607.4M455.5M303.7M151.8M0.02000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue325265000
2001Revenue473345000
2002Revenue539822000
2003Revenue562363000

Revenue growth

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

4.2% 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.49%37%25%12%0%2000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year45.5%
2002Year over year14%
2003Year over year4.2%

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 22.4% 2003
Net margin -29.2% 2003
Free cash flow margin 11.5% 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.27%12%-3%-18%-33%2000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin17.7%
2001Operating margin13.9%
2002Operating margin8.2%
2003Operating margin22.4%
2000Net margin-0%
2001Net margin2.9%
2002Net margin-11.9%
2003Net margin-29.2%
2000Free cash flow margin-1.8%
2001Free cash flow margin15.1%
2002Free cash flow margin7.3%
2003Free cash flow margin11.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 95.1M 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.105.5M79.2M52.8M26.4M0.02000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow23471000
2001Operating cash flow97730000
2002Operating cash flow69377000
2003Operating cash flow95149000

Free cash flow

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

USD 64.6M 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.77.7M55.3M32.8M10.4M-12.0M2000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-5845000
2001Free cash flow71505000
2002Free cash flow39242000
2003Free cash flow64600000

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.

66.7% 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.76%57%38%19%0%2000-02-28200120022003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-02-28Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets67.8%
2002Liabilities / assets70.7%
2003Liabilities / assets66.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.21× 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.3.23×2.42×1.61×0.81×0.00×2000-02-28200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-02-28Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities2.99×
2002Current assets / current liabilities1.03×
2003Current assets / current liabilities1.21×

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 1999-02-28 – 2000-02-28
−USD 33,000
Exact value

Exact value: -33000 USD

1999-02-28 – 2000-02-28: -33000 USD Inspect Net Income Open source
Share or cite

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

USD 23.47 million
Exact value

Exact value: 23471000 USD

1999-02-28 – 2000-02-28: 23471000 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 29.32 million
Exact value

Exact value: 29316000 USD

1999-02-28 – 2000-02-28: 29316000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.85 million
Calculation and evidence

23471000 − 29316000 USD

Exact free cash flow: -5845000 USD

Share or cite

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

2001 2000-03-01 – 2001-02-28
USD 13.74 million
Exact value

Exact value: 13736000 USD

2000-03-01 – 2001-02-28: 13736000 USD Inspect Net Income Open source
Share or cite

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

USD 97.73 million
Exact value

Exact value: 97730000 USD

2000-03-01 – 2001-02-28: 97730000 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 26.23 million
Exact value

Exact value: 26225000 USD

2000-03-01 – 2001-02-28: 26225000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 71.51 million
Calculation and evidence

97730000 − 26225000 USD

Exact free cash flow: 71505000 USD

Share or cite

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

2002 2001-03-01 – 2002-02-28
−USD 64.11 million
Exact value

Exact value: -64108000 USD

2001-03-01 – 2002-02-28: -64108000 USD Inspect Net Income Open source
Share or cite

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

USD 69.38 million
Exact value

Exact value: 69377000 USD

2001-03-01 – 2002-02-28: 69377000 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 30.14 million
Exact value

Exact value: 30135000 USD

2001-03-01 – 2002-02-28: 30135000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39.24 million
Calculation and evidence

69377000 − 30135000 USD

Exact free cash flow: 39242000 USD

Share or cite

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

2003 2002-03-01 – 2003-02-28
−USD 164.47 million
Exact value

Exact value: -164468000 USD

2002-03-01 – 2003-02-28: -164468000 USD Inspect Net Income Open source
Share or cite

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

USD 95.15 million
Exact value

Exact value: 95149000 USD

2002-03-01 – 2003-02-28: 95149000 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 30.55 million
Exact value

Exact value: 30549000 USD

2002-03-01 – 2003-02-28: 30549000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 64.6 million
Calculation and evidence

95149000 − 30549000 USD

Exact free cash flow: 64600000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001141732, 1141732, edgar:1141732