DEX MEDIA EAST LLC

EDGAR

19 filing records in this dataset, filed from 2003-05-15 to 2007-11-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

171 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

31.44%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: 53847000 USD Source
  • Revenue: 171273000 USD Source

Operating cash flow

66.3 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 149249000 USD Source
  • Operating Cash Flow: 82926000 USD Source
Cash and cash equivalents
3.36 million USD Source
Exact value

3356000 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

49.8 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Net income: -56624000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -58310000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 12959000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: 20188000 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: 14925000 USD · 2007-07-01 – 2007-09-30 Source

Operating cash flow

165 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 193166000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 177345000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 63602000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 82926000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 63602000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 149249000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 82926000 USD · 2007-01-01 – 2007-06-30 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: 2007-11-06.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2006-12-31
  • Net income: 6 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2005-12-31
  • Total assets: 5 of 11 periods available· newest 2006-12-31
  • Total liabilities: 5 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2006-12-31
  • Current liabilities: 5 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2006-12-31
  • 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

    -41.2%

    Prior period

    USD 716.3 million

    –

    Current period

    USD 421.49 million

    –

    Exact inputs and evidence

    421492000 − 716299000 = -294807000 USD

    716299000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    421492000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -234.3%

    Prior period

    USD 42.17 million

    –

    Current period

    −USD 56.62 million

    –

    Exact inputs and evidence

    -56624000 − 42169000 = -98793000 USD

    42169000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -56624000 USD · 2006-01-01 – 2006-12-31

    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

    -24.2%

    Prior period

    USD 254.89 million

    –

    Current period

    USD 193.17 million

    –

    Exact inputs and evidence

    193166000 − 254892000 = -61726000 USD

    254892000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    193166000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 421.49 million 100% of revenue
  • Operating costs Derived USD 403.22 million 96% of revenue
  • Operating income USD 18.28 million 4.3% of revenue
  • Tax, interest and other Derived USD 74.9 million 18% of revenue
  • Net income −USD 56.62 million −13% of revenue

Cash

  • Operating cash flow USD 193.17 million 46% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 24%34%42%
  • 2002 Operating loss: operating costs were 127% of revenue.
  • 2003 Net loss: net income was −6.2% of revenue.
  • 2004 Net loss: net income was −0.2% of revenue.
  • 2005 25%70%
  • 2006 Net loss: net income was −13% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-31666207000 279970000 Derived 386237000 225682000 Derived 160555000 280404000 Derived
Source
2002 2002-01-01 – 2002-12-3158097000 73707000 Derived -15610000 12494000 Derived -28104000 76010000 Derived
Source
2003 2003-01-01 – 2003-12-31668940000 527563000 Derived 141377000 183175000 Derived -41798000 201770000 Derived
Source
2004 2004-01-01 – 2004-12-31722930000 525761000 Derived 197169000 198817000 Derived -1648000 200724000 Derived
Source
2005 2005-01-01 – 2005-12-31716299000 498320000 Derived 217979000 175810000 Derived 42169000 250741000 Derived
Source
2006 2006-01-01 – 2006-12-31421492000 403216000 Derived 18276000 74900000 Derived -56624000 Unavailable
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 421.5M 2006
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.780.8M585.6M390.4M195.2M0.0200120042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue666207000
2002Revenue58097000
2003Revenue668940000
2004Revenue722930000
2005Revenue716299000
2006Revenue421492000

Revenue growth

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

-41.2% 2006
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.1,143%811%480%149%-183%200120042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year-91.3%
2003Year over year1,051.4%
2004Year over year8.1%
2005Year over year-0.9%
2006Year over year-41.2%

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 4.3% 2006
Net margin -13.4% 2006
Free cash flow margin 35% 2005
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.145%93%41%-11%-63%200120042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin58%
2002Operating margin-26.9%
2003Operating margin21.1%
2004Operating margin27.3%
2005Operating margin30.4%
2006Operating margin4.3%
2001Net margin24.1%
2002Net margin-48.4%
2003Net margin-6.2%
2004Net margin-0.2%
2005Net margin5.9%
2006Net margin-13.4%
2001Free cash flow margin42.1%
2002Free cash flow margin130.8%
2003Free cash flow margin30.2%
2004Free cash flow margin27.8%
2005Free cash flow margin35%
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 193.2M 2006
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.302.8M227.1M151.4M75.7M0.0200120042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow280404000
2002Operating cash flow77382000
2003Operating cash flow209461000
2004Operating cash flow207360000
2005Operating cash flow254892000
2006Operating cash flow193166000

Free cash flow

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

USD 250.7M 2005
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.302.8M227.1M151.4M75.7M0.0200120042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow280404000
2002Free cash flow76010000
2003Free cash flow201770000
2004Free cash flow200724000
2005Free cash flow250741000
2006Free cash flowUnavailable

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.

53.7% 2006
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.91%69%46%23%0%2001-12-3120042006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets79.4%
2003Liabilities / assets84.6%
2004Liabilities / assets75.6%
2005Liabilities / assets73.8%
2006Liabilities / assets53.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.71× 2006
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.1.25×0.93×0.62×0.31×0.00×2001-12-3120042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.15×
2003Current assets / current liabilities0.9×
2004Current assets / current liabilities0.75×
2005Current assets / current liabilities0.7×
2006Current assets / current liabilities0.71×

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
2001 2001-01-01 – 2001-12-31
USD 160.56 million
Exact value

Exact value: 160555000 USD

2001-01-01 – 2001-12-31: 160555000 USD Inspect Net Income Open source
Share or cite

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

USD 280.4 million
Exact value

Exact value: 280404000 USD

2001-01-01 – 2001-12-31: 280404000 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 0
Exact value

Exact value: 0 USD

2001-01-01 – 2001-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 280.4 million
Calculation and evidence

280404000 − 0 USD

Exact free cash flow: 280404000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 28.1 million
Exact value

Exact value: -28104000 USD

2002-01-01 – 2002-12-31: -28104000 USD Inspect Net Income Open source
Share or cite

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

USD 77.38 million
Exact value

Exact value: 77382000 USD

2002-01-01 – 2002-12-31: 77382000 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 1.37 million
Exact value

Exact value: 1372000 USD

2002-01-01 – 2002-12-31: 1372000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 76.01 million
Calculation and evidence

77382000 − 1372000 USD

Exact free cash flow: 76010000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 41.8 million
Exact value

Exact value: -41798000 USD

2003-01-01 – 2003-12-31: -41798000 USD Inspect Net Income Open source
Share or cite

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

USD 209.46 million
Exact value

Exact value: 209461000 USD

2003-01-01 – 2003-12-31: 209461000 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 7.69 million
Exact value

Exact value: 7691000 USD

2003-01-01 – 2003-12-31: 7691000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 201.77 million
Calculation and evidence

209461000 − 7691000 USD

Exact free cash flow: 201770000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 1.65 million
Exact value

Exact value: -1648000 USD

2004-01-01 – 2004-12-31: -1648000 USD Inspect Net Income Open source
Share or cite

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

USD 207.36 million
Exact value

Exact value: 207360000 USD

2004-01-01 – 2004-12-31: 207360000 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 6.64 million
Exact value

Exact value: 6636000 USD

2004-01-01 – 2004-12-31: 6636000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 200.72 million
Calculation and evidence

207360000 − 6636000 USD

Exact free cash flow: 200724000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 42.17 million
Exact value

Exact value: 42169000 USD

2005-01-01 – 2005-12-31: 42169000 USD Inspect Net Income Open source
Share or cite

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

USD 254.89 million
Exact value

Exact value: 254892000 USD

2005-01-01 – 2005-12-31: 254892000 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 4.15 million
Exact value

Exact value: 4151000 USD

2005-01-01 – 2005-12-31: 4151000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 250.74 million
Calculation and evidence

254892000 − 4151000 USD

Exact free cash flow: 250741000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 56.62 million
Exact value

Exact value: -56624000 USD

2006-01-01 – 2006-12-31: -56624000 USD Inspect Net Income Open source
Share or cite

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

USD 193.17 million
Exact value

Exact value: 193166000 USD

2006-01-01 – 2006-12-31: 193166000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001212113, 1212113, edgar:1212113