Revenue
182 million USD
2009-09-30 · USD
Exact inputs and evidence
- Revenue: 181771000 USD Source
24 filing records in this dataset, filed from 2004-05-21 to 2009-11-06. Explore the available filing history and original sources.
182 million USD
2009-09-30 · USD
19.82%
2009-09-30 · %
80.7 million USD
2009-09-30 · USD
130934000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
806 million USD
2008-10-01 – 2009-09-30
-181 million USD
2008-10-01 – 2009-09-30
270 million USD
2008-10-01 – 2009-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-11-06.
Financial data available through: 2008-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 948.02 million
–
Current period
USD 912.9 million
–
912898000 − 948024000 = -35126000 USD
948024000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source912898000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 106.22 million
–
Current period
−USD 995.3 million
–
-995304000 − 106217000 = -1101521000 USD
106217000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-995304000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 448.45 million
–
Current period
USD 307.38 million
–
307384000 − 448448000 = -141064000 USD
448448000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source307384000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | 900200000 | 391411000 Derived | 508789000 | 281446000 Derived | 227343000 | 364600000 Derived | Source
|
| 2003 2002-09-10 – 2003-09-09 | 630741000 | 275676000 Derived | 355065000 | 203313000 Derived | 151752000 | 287321000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 214117000 | 189652000 Derived | 24465000 | 52273000 Derived | -27808000 | 169509000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 879790000 | 653472000 Derived | 226318000 | 223704000 Derived | 2614000 | 317978000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 941936000 | 631464000 Derived | 310472000 | 250616000 Derived | 59856000 | 352766000 Derived | Source
|
| 2006 2005-02-01 – 2006-01-31 | 78803000 | 53250000 Derived | 25553000 | 20834000 Derived | 4719000 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 435723000 | 465389000 Derived | -29666000 | 102564000 Derived | -132230000 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 948024000 | 599722000 Derived | 348302000 | 242085000 Derived | 106217000 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 912898000 | 2277216000 Derived | -1364318000 | -369014000 Derived | -995304000 | Unavailable | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Revenue | 900200000 |
|
| 2003 | Revenue | 630741000 |
|
| 2003 | Revenue | 214117000 |
|
| 2004 | Revenue | 879790000 |
|
| 2005 | Revenue | 941936000 |
|
| 2006 | Revenue | 78803000 |
|
| 2006 | Revenue | 435723000 |
|
| 2007 | Revenue | 948024000 |
|
| 2008 | Revenue | 912898000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | No prior comparable period |
|
| 2003 | Year over year | -76.2% |
|
| 2004 | Year over year | 310.9% |
|
| 2005 | Year over year | 7.1% |
|
| 2006 | Year over year | No prior comparable period |
|
| 2006 | Year over year | -53.7% |
|
| 2007 | Year over year | 117.6% |
|
| 2008 | Year over year | -3.7% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Operating margin | 56.5% |
|
| 2003 | Operating margin | 56.3% |
|
| 2003 | Operating margin | 11.4% |
|
| 2004 | Operating margin | 25.7% |
|
| 2005 | Operating margin | 33% |
|
| 2006 | Operating margin | 32.4% |
|
| 2006 | Operating margin | -6.8% |
|
| 2007 | Operating margin | 36.7% |
|
| 2008 | Operating margin | -149.4% |
|
| 2002 | Net margin | 25.3% |
|
| 2003 | Net margin | 24.1% |
|
| 2003 | Net margin | -13% |
|
| 2004 | Net margin | 0.3% |
|
| 2005 | Net margin | 6.4% |
|
| 2006 | Net margin | 6% |
|
| 2006 | Net margin | -30.3% |
|
| 2007 | Net margin | 11.2% |
|
| 2008 | Net margin | -109% |
|
| 2002 | Free cash flow margin | 40.5% |
|
| 2003 | Free cash flow margin | 45.6% |
|
| 2003 | Free cash flow margin | 79.2% |
|
| 2004 | Free cash flow margin | 36.1% |
|
| 2005 | Free cash flow margin | 37.5% |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | 380239000 |
|
| 2003 | Operating cash flow | 298767000 |
|
| 2003 | Operating cash flow | 170924000 |
|
| 2004 | Operating cash flow | 325702000 |
|
| 2005 | Operating cash flow | 357267000 |
|
| 2006 | Operating cash flow | 33254000 |
|
| 2006 | Operating cash flow | 327626000 |
|
| 2007 | Operating cash flow | 448448000 |
|
| 2008 | Operating cash flow | 307384000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | 364600000 |
|
| 2003 | Free cash flow | 287321000 |
|
| 2003 | Free cash flow | 169509000 |
|
| 2004 | Free cash flow | 317978000 |
|
| 2005 | Free cash flow | 352766000 |
|
| 2006 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | Unavailable |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | Unavailable |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-09-09 | Liabilities / assets | Not reported | No source recorded |
| 2003 | Liabilities / assets | 76.3% |
|
| 2004 | Liabilities / assets | 74.9% |
|
| 2005 | Liabilities / assets | 73.6% |
|
| 2006-01-31 | Liabilities / assets | Not reported | No source recorded |
| 2006 | Liabilities / assets | 66.3% |
|
| 2007 | Liabilities / assets | 64.7% |
|
| 2008 | Liabilities / assets | 75.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003-09-09 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 1.11× |
|
| 2004 | Current assets / current liabilities | 0.79× |
|
| 2005 | Current assets / current liabilities | 0.7× |
|
| 2006-01-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2006 | Current assets / current liabilities | 0.68× |
|
| 2007 | Current assets / current liabilities | 0.57× |
|
| 2008 | Current assets / current liabilities | 0.71× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | USD 227.34 million Exact valueExact value: 227343000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 380.24 million Exact valueExact value: 380239000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.64 million Exact valueExact value: 15639000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 364.6 million Calculation and evidence380239000 − 15639000 USD Exact free cash flow: 364600000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-09-10 – 2003-09-09 | USD 151.75 million Exact valueExact value: 151752000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 298.77 million Exact valueExact value: 298767000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.45 million Exact valueExact value: 11446000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 287.32 million Calculation and evidence298767000 − 11446000 USD Exact free cash flow: 287321000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 27.81 million Exact valueExact value: -27808000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 170.92 million Exact valueExact value: 170924000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1415000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 169.51 million Calculation and evidence170924000 − 1415000 USD Exact free cash flow: 169509000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | USD 2.61 million Exact valueExact value: 2614000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 325.7 million Exact valueExact value: 325702000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.72 million Exact valueExact value: 7724000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 317.98 million Calculation and evidence325702000 − 7724000 USD Exact free cash flow: 317978000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | USD 59.86 million Exact valueExact value: 59856000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 357.27 million Exact valueExact value: 357267000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.5 million Exact valueExact value: 4501000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 352.77 million Calculation and evidence357267000 − 4501000 USD Exact free cash flow: 352766000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-02-01 – 2006-01-31 | USD 4.72 million Exact valueExact value: 4719000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33.25 million Exact valueExact value: 33254000 USD Share or citeThe 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. |
| 2006 2006-01-01 – 2006-12-31 | −USD 132.23 million Exact valueExact value: -132230000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 327.63 million Exact valueExact value: 327626000 USD Share or citeThe 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. |
| 2007 2007-01-01 – 2007-12-31 | USD 106.22 million Exact valueExact value: 106217000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 448.45 million Exact valueExact value: 448448000 USD Share or citeThe 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. |
| 2008 2008-01-01 – 2008-12-31 | −USD 995.3 million Exact valueExact value: -995304000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 307.38 million Exact valueExact value: 307384000 USD Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
24 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001278438, 1278438, edgar:1278438