NORTHWESTERN ENERGY LLC

EDGAR

2 filing records in this dataset, filed from 2002-04-01 to 2002-05-20. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

704 million USD

2001 · USD

Exact inputs and evidence

Operating margin

-0.46%

2001 · %

Exact inputs and evidence
  • Operating Income: -3257000 USD Source
  • Revenue: 703785000 USD Source

Operating cash flow

75.7 million USD

2001 · USD

Exact inputs and evidence
  • Operating Cash Flow: 75692000 USD Source

Free cash flow

16.4 million USD

2001 · USD

Exact inputs and evidence
  • Operating Cash Flow: 75692000 USD Source
  • Capital Expenditure: 59288000 USD Source
Cash and cash equivalents
45.9 million USD Source
Exact value

45870000 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: 2002-05-20.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2001-12-31
  • Operating income: 3 of 11 periods available· newest 2001-12-31
  • Net income: 3 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 3 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: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 3 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

    +4.1%

    Prior period

    USD 676.05 million

    –

    Current period

    USD 703.79 million

    –

    Exact inputs and evidence

    703785000 − 676053000 = 27732000 USD

    676053000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    703785000 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

    -731.9%

    Prior period

    USD 6.81 million

    –

    Current period

    −USD 43 million

    –

    Exact inputs and evidence

    -42998000 − 6805000 = -49803000 USD

    6805000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -42998000 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

    +35.6%

    Prior period

    USD 55.81 million

    –

    Current period

    USD 75.69 million

    –

    Exact inputs and evidence

    75692000 − 55809000 = 19883000 USD

    55809000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    75692000 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

    -23.9%

    Prior period

    USD 77.87 million

    –

    Current period

    USD 59.29 million

    –

    Exact inputs and evidence

    59288000 − 77867000 = -18579000 USD

    77867000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    59288000 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 703.79 million 100% of revenue
  • Operating costs Derived USD 707.04 million 100% of revenue
  • Operating income −USD 3.26 million −0.5% of revenue
  • Tax, interest and other Derived USD 39.74 million 5.6% of revenue
  • Net income −USD 43 million −6.1% of revenue

Cash

  • Operating cash flow USD 75.69 million 11% of revenue
  • Capital expenditure USD 59.29 million 8.4% of revenue
  • Free cash flow Derived USD 16.4 million 2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 10%9.8%80%
  • 2000 98%
  • 2001 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-31657081000 524856000 Derived 132225000 64183000 Derived 68042000 267271000 Derived
Source
2000 2000-01-01 – 2000-12-31676053000 661956000 Derived 14097000 7292000 Derived 6805000 -22058000 Derived
Source
2001 2001-01-01 – 2001-12-31703785000 707042000 Derived -3257000 39741000 Derived -42998000 16404000 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 703.8M 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.760.1M570.1M380.0M190.0M0.0199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue657081000
2000Revenue676053000
2001Revenue703785000

Revenue growth

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

4.1% 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.4.4%3.3%2.2%1.1%0.0%199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year2.9%
2001Year over year4.1%

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 -0.5% 2001
Net margin -6.1% 2001
Free cash flow margin 2.3% 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.44%31%17%4%-10%199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin20.1%
2000Operating margin2.1%
2001Operating margin-0.5%
1999Net margin10.4%
2000Net margin1%
2001Net margin-6.1%
1999Free cash flow margin40.7%
2000Free cash flow margin-3.3%
2001Free cash flow margin2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 75.7M 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.374.6M280.9M187.3M93.6M0.0199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow346846000
2000Operating cash flow55809000
2001Operating cash flow75692000

Free cash flow

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

USD 16.4M 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.290.4M206.5M122.6M38.7M-45.2M199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow267271000
2000Free cash flow-22058000
2001Free cash flow16404000

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
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded

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 1999-01-01 – 1999-12-31
USD 68.04 million
Exact value

Exact value: 68042000 USD

1999-01-01 – 1999-12-31: 68042000 USD Inspect Net Income Open source
Share or cite

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

USD 346.85 million
Exact value

Exact value: 346846000 USD

1999-01-01 – 1999-12-31: 346846000 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 79.58 million
Exact value

Exact value: 79575000 USD

1999-01-01 – 1999-12-31: 79575000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 267.27 million
Calculation and evidence

346846000 − 79575000 USD

Exact free cash flow: 267271000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 6.81 million
Exact value

Exact value: 6805000 USD

2000-01-01 – 2000-12-31: 6805000 USD Inspect Net Income Open source
Share or cite

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

USD 55.81 million
Exact value

Exact value: 55809000 USD

2000-01-01 – 2000-12-31: 55809000 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 77.87 million
Exact value

Exact value: 77867000 USD

2000-01-01 – 2000-12-31: 77867000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.06 million
Calculation and evidence

55809000 − 77867000 USD

Exact free cash flow: -22058000 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 43 million
Exact value

Exact value: -42998000 USD

2001-01-01 – 2001-12-31: -42998000 USD Inspect Net Income Open source
Share or cite

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

USD 75.69 million
Exact value

Exact value: 75692000 USD

2001-01-01 – 2001-12-31: 75692000 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 59.29 million
Exact value

Exact value: 59288000 USD

2001-01-01 – 2001-12-31: 59288000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.4 million
Calculation and evidence

75692000 − 59288000 USD

Exact free cash flow: 16404000 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.

2 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001168454, 1168454, edgar:1168454

Also known as MONTANA POWER LLC