TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS LLC

EDGAR

10 filing records in this dataset, filed from 2004-05-14 to 2006-08-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

84.1 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

11.02%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: 9262000 USD Source
  • Revenue: 84072000 USD Source

Operating cash flow

-3.78 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2848000 USD Source
  • Operating Cash Flow: 930000 USD Source

Free cash flow

-5.72 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2848000 USD Source
  • Operating Cash Flow: 930000 USD Source
  • Capital Expenditure: 3529000 USD Source
  • Capital Expenditure: 1592000 USD Source
Cash and cash equivalents
10.9 million USD Source
Exact value

10870000 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.

Revenue

309 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Revenue: 78007000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 307733000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 232253000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 71045000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 84072000 USD · 2006-04-01 – 2006-06-30 Source

Net income

-7.94 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: -1191000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -3029000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -474000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -4058000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -138000 USD · 2006-04-01 – 2006-06-30 Source

Operating cash flow

11.8 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Operating cash flow: 10114000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 1483000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 16110000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 10114000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 930000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -2848000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 930000 USD · 2006-01-01 – 2006-03-31 Source

Capital expenditure

8.89 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Capital expenditure: 9143000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 6452000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 11814000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 9143000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1592000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 3529000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 1592000 USD · 2006-01-01 – 2006-03-31 Source

Free cash flow

2.89 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Operating cash flow: 10114000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 1483000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 16110000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 10114000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 930000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -2848000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 930000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 9143000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 6452000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 11814000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 9143000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1592000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 3529000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 1592000 USD · 2006-01-01 – 2006-03-31 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: 2006-08-08.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2005-12-31
  • Operating income: 4 of 11 periods available· newest 2005-12-31
  • Net income: 4 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2005-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 3 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2005-12-31
  • 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

    +3.7%

    Prior period

    USD 296.83 million

    –

    Current period

    USD 307.73 million

    –

    Exact inputs and evidence

    307733000 − 296828000 = 10905000 USD

    296828000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    307733000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 2.35 million

    Prior period

    −USD 5.38 million

    –

    Current period

    −USD 3.03 million

    –

    Exact inputs and evidence

    -3029000 − -5381000 = 2352000 USD

    -5381000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -3029000 USD · 2005-01-01 – 2005-12-31

    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

    +24.7%

    Prior period

    USD 12.92 million

    –

    Current period

    USD 16.11 million

    –

    Exact inputs and evidence

    16110000 − 12923000 = 3187000 USD

    12923000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    16110000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +53%

    Prior period

    USD 7.72 million

    –

    Current period

    USD 11.81 million

    –

    Exact inputs and evidence

    11814000 − 7722000 = 4092000 USD

    7722000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    11814000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 307.73 million 100% of revenue
  • Cost of revenue USD 172.47 million 56% of revenue
  • Operating expenses USD 103.5 million 34% of revenue
  • Operating income USD 31.76 million 10% of revenue
  • Tax, interest and other Derived USD 34.79 million 11% of revenue
  • Net income −USD 3.03 million −1% of revenue

Cash

  • Operating cash flow USD 16.11 million 5.2% of revenue
  • Capital expenditure USD 11.81 million 3.8% of revenue
  • Free cash flow Derived USD 4.3 million 1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net loss: net income was −11% of revenue.
  • 2003 Net loss: net income was −7.2% of revenue.
  • 2004 Net loss: net income was −1.8% of revenue.
  • 2005 Net loss: net income was −1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31266521000 240285000 Derived 26236000 56317000 Derived -30081000 14130000 Derived
Source
2003 2003-01-01 – 2003-12-3125433000 22413000 Derived 3020000 4861000 Derived -1841000 5085000 Derived
Source
2004 2004-01-01 – 2004-12-31296828000 267443000 Derived 29385000 34766000 Derived -5381000 5201000 Derived
Source
2005 2005-01-01 – 2005-12-31307733000 275973000 Derived 31760000 34789000 Derived -3029000 4296000 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 307.7M 2005
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.332.4M249.3M166.2M83.1M0.02002200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue266521000
2003Revenue25433000
2004Revenue296828000
2005Revenue307733000

Revenue growth

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

3.7% 2005
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.1,160%824%488%153%-183%2002200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year-90.5%
2004Year over year1,067.1%
2005Year over year3.7%

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 10.3% 2005
Net margin -1% 2005
Free cash flow margin 1.4% 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.22.5%13.4%4.4%-4.7%-13.8%2002200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin9.8%
2003Operating margin11.9%
2004Operating margin9.9%
2005Operating margin10.3%
2002Net margin-11.3%
2003Net margin-7.2%
2004Net margin-1.8%
2005Net margin-1%
2002Free cash flow margin5.3%
2003Free cash flow margin20%
2004Free cash flow margin1.8%
2005Free cash flow margin1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 16.1M 2005
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.20.5M15.4M10.2M5.1M0.02002200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow18964000
2003Operating cash flow5631000
2004Operating cash flow12923000
2005Operating cash flow16110000

Free cash flow

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

USD 4.3M 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.15.3M11.4M7.6M3.8M0.02002200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow14130000
2003Free cash flow5085000
2004Free cash flow5201000
2005Free cash flow4296000

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.

144.7% 2005
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.156%117%78%39%0%2002-12-31200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets140%
2004Liabilities / assets140.3%
2005Liabilities / assets144.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.96× 2005
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.3.19×2.39×1.60×0.80×0.00×2002-12-31200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities2.42×
2004Current assets / current liabilities2.86×
2005Current assets / current liabilities2.96×

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
2002 2002-01-01 – 2002-12-31
−USD 30.08 million
Exact value

Exact value: -30081000 USD

2002-01-01 – 2002-12-31: -30081000 USD Inspect Net Income Open source
Share or cite

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

USD 18.96 million
Exact value

Exact value: 18964000 USD

2002-01-01 – 2002-12-31: 18964000 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 4.83 million
Exact value

Exact value: 4834000 USD

2002-01-01 – 2002-12-31: 4834000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.13 million
Calculation and evidence

18964000 − 4834000 USD

Exact free cash flow: 14130000 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 1.84 million
Exact value

Exact value: -1841000 USD

2003-01-01 – 2003-12-31: -1841000 USD Inspect Net Income Open source
Share or cite

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

USD 5.63 million
Exact value

Exact value: 5631000 USD

2003-01-01 – 2003-12-31: 5631000 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 546,000
Exact value

Exact value: 546000 USD

2003-01-01 – 2003-12-31: 546000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.09 million
Calculation and evidence

5631000 − 546000 USD

Exact free cash flow: 5085000 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 5.38 million
Exact value

Exact value: -5381000 USD

2004-01-01 – 2004-12-31: -5381000 USD Inspect Net Income Open source
Share or cite

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

USD 12.92 million
Exact value

Exact value: 12923000 USD

2004-01-01 – 2004-12-31: 12923000 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 7.72 million
Exact value

Exact value: 7722000 USD

2004-01-01 – 2004-12-31: 7722000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.2 million
Calculation and evidence

12923000 − 7722000 USD

Exact free cash flow: 5201000 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 3.03 million
Exact value

Exact value: -3029000 USD

2005-01-01 – 2005-12-31: -3029000 USD Inspect Net Income Open source
Share or cite

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

USD 16.11 million
Exact value

Exact value: 16110000 USD

2005-01-01 – 2005-12-31: 16110000 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 11.81 million
Exact value

Exact value: 11814000 USD

2005-01-01 – 2005-12-31: 11814000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.3 million
Calculation and evidence

16110000 − 11814000 USD

Exact free cash flow: 4296000 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001274652, 1274652, edgar:1274652