PINNACLE AIRLINES CORP

EDGAR

39 filing records in this dataset, filed from 2004-03-09 to 2012-05-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

294 million u000

2011 Q4 · u000

Exact inputs and evidence
  • Revenue: 1232365000 u000 Source
  • Revenue: 938050000 u000 Source

Operating margin

-7.45%

2011 Q4 · %

Exact inputs and evidence
  • Operating Income: 1135000 u000 Source
  • Operating Income: 23067000 u000 Source
  • Revenue: 1232365000 u000 Source
  • Revenue: 938050000 u000 Source

Operating cash flow

5.03 million u000

2011 Q4 · u000

Exact inputs and evidence
  • Operating Cash Flow: 41840000 u000 Source
  • Operating Cash Flow: 36810000 u000 Source

Free cash flow

419 thousand u000

2011 Q4 · u000

Exact inputs and evidence
  • Operating Cash Flow: 41840000 u000 Source
  • Operating Cash Flow: 36810000 u000 Source
  • Capital Expenditure: 15812000 u000 Source
  • Capital Expenditure: 11201000 u000 Source
Cash and cash equivalents
66.3 million u000 Source
Exact value

66317000 u000

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: 2012-05-31.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2011-12-31
  • Operating income: 3 of 11 periods available· newest 2011-12-31
  • Net income: 3 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-12-31
  • Total assets: 2 of 11 periods available· newest 2011-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2011-12-31
  • Current liabilities: 2 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2011-12-31
  • 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

    +20.7%

    Prior period

    u000 1.02 billion

    –

    Current period

    u000 1.23 billion

    –

    Exact inputs and evidence

    1232365000 − 1020767000 = 211598000 u000

    1020767000 u000 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1232365000 u000 · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -346.5%

    Prior period

    u000 12.77 million

    –

    Current period

    −u000 31.48 million

    –

    Exact inputs and evidence

    -31478000 − 12770000 = -44248000 u000

    12770000 u000 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -31478000 u000 · 2011-01-01 – 2011-12-31

    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

    -61.8%

    Prior period

    u000 109.4 million

    –

    Current period

    u000 41.84 million

    –

    Exact inputs and evidence

    41840000 − 109402000 = -67562000 u000

    109402000 u000 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    41840000 u000 · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +59.6%

    Prior period

    u000 9.91 million

    –

    Current period

    u000 15.81 million

    –

    Exact inputs and evidence

    15812000 − 9908000 = 5904000 u000

    9908000 u000 · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    15812000 u000 · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue u000 1.23 billion 100% of revenue
  • Operating costs Derived u000 1.23 billion 100% of revenue
  • Operating income u000 1.14 million 0.1% of revenue
  • Tax, interest and other Derived u000 32.61 million 2.6% of revenue
  • Net income −u000 31.48 million −2.6% of revenue

Cash

  • Operating cash flow u000 41.84 million 3.4% of revenue
  • Capital expenditure u000 15.81 million 1.3% of revenue
  • Free cash flow Derived u000 26.03 million 2.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 90%
  • 2010 94%
  • 2011 Net loss: net income was −2.6% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-31845508000 764799000 Derived 80709000 38853000 Derived 41856000 97231000 Derived
Source
2010 2010-01-01 – 2010-12-311020767000 959234000 Derived 61533000 48763000 Derived 12770000 99494000 Derived
Source
2011 2011-01-01 – 2011-12-311232365000 1231230000 Derived 1135000 32613000 Derived -31478000 26028000 Derived
Source

Amounts are exact, in u000.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

u000 1.2B 2011
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.1.3B998.2M665.5M332.7M0.0200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(u000)Source evidence
2009Revenue845508000
2010Revenue1020767000
2011Revenue1232365000

Revenue growth

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

20.7% 2011
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.22.4%16.8%11.2%5.6%0.0%200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year20.7%
2011Year over year20.7%

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 0.1% 2011
Net margin -2.6% 2011
Free cash flow margin 2.1% 2011
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.12.6%8.5%4.5%0.4%-3.7%200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin9.5%
2010Operating margin6%
2011Operating margin0.1%
2009Net margin5%
2010Net margin1.3%
2011Net margin-2.6%
2009Free cash flow margin11.5%
2010Free cash flow margin9.7%
2011Free cash flow margin2.1%

Operating cash flow

Cash generated by the company’s normal business operations.

u000 41.8M 2011
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.118.2M88.6M59.1M29.5M0.0200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(u000)Source evidence
2009Operating cash flow105641000
2010Operating cash flow109402000
2011Operating cash flow41840000

Free cash flow

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

u000 26M 2011
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.107.5M80.6M53.7M26.9M0.0200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(u000)Source evidence
2009Free cash flow97231000
2010Free cash flow99494000
2011Free cash flow26028000

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
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.63× 2011
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.0.89×0.67×0.45×0.22×0.00×2009-12-3120102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities0.83×
2011Current assets / current liabilities0.63×

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
2009 2009-01-01 – 2009-12-31
u000 41.86 million
Exact value

Exact value: 41856000 u000

2009-01-01 – 2009-12-31: 41856000 u000 Inspect Net Income Open source
Share or cite

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

u000 105.64 million
Exact value

Exact value: 105641000 u000

2009-01-01 – 2009-12-31: 105641000 u000 Inspect Operating Cash Flow Open source
Share or cite

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

u000 8.41 million
Exact value

Exact value: 8410000 u000

2009-01-01 – 2009-12-31: 8410000 u000 Inspect Capital Expenditure Open source
Share or cite

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

u000 97.23 million
Calculation and evidence

105641000 − 8410000 u000

Exact free cash flow: 97231000 u000

Share or cite

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

2010 2010-01-01 – 2010-12-31
u000 12.77 million
Exact value

Exact value: 12770000 u000

2010-01-01 – 2010-12-31: 12770000 u000 Inspect Net Income Open source
Share or cite

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

u000 109.4 million
Exact value

Exact value: 109402000 u000

2010-01-01 – 2010-12-31: 109402000 u000 Inspect Operating Cash Flow Open source
Share or cite

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

u000 9.91 million
Exact value

Exact value: 9908000 u000

2010-01-01 – 2010-12-31: 9908000 u000 Inspect Capital Expenditure Open source
Share or cite

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

u000 99.49 million
Calculation and evidence

109402000 − 9908000 u000

Exact free cash flow: 99494000 u000

Share or cite

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

2011 2011-01-01 – 2011-12-31
−u000 31.48 million
Exact value

Exact value: -31478000 u000

2011-01-01 – 2011-12-31: -31478000 u000 Inspect Net Income Open source
Share or cite

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

u000 41.84 million
Exact value

Exact value: 41840000 u000

2011-01-01 – 2011-12-31: 41840000 u000 Inspect Operating Cash Flow Open source
Share or cite

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

u000 15.81 million
Exact value

Exact value: 15812000 u000

2011-01-01 – 2011-12-31: 15812000 u000 Inspect Capital Expenditure Open source
Share or cite

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

u000 26.03 million
Calculation and evidence

41840000 − 15812000 u000

Exact free cash flow: 26028000 u000

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.

39 filings · 377 latest values · 377 originally reported values

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

Identifiers: 0001166291, 1166291, edgar:1166291

Also known as PINNACLE AIRLINES CORP