DEX MEDIA WEST LLC

EDGAR

24 filing records in this dataset, filed from 2004-05-21 to 2009-11-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

182 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

19.82%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: 36028000 USD Source
  • Revenue: 181771000 USD Source

Operating cash flow

80.7 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 172094000 USD Source
  • Operating Cash Flow: 91434000 USD Source
Cash and cash equivalents
131 million USD Source
Exact value

130934000 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

806 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 912898000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 696318000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 211277000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 196272000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 181771000 USD · 2009-07-01 – 2009-09-30 Source

Net income

-181 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -995304000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -771119000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: 7753000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: 30645000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: 4937000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

270 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: 307384000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: 209382000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 34251000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 91434000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 34251000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 172094000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 91434000 USD · 2009-01-01 – 2009-06-30 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: 2009-11-06.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2008-12-31
  • Operating income: 9 of 11 periods available· newest 2008-12-31
  • Net income: 9 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2005-12-31
  • Total assets: 6 of 11 periods available· newest 2008-12-31
  • Total liabilities: 6 of 11 periods available· newest 2008-12-31
  • Current assets: 6 of 11 periods available· newest 2008-12-31
  • Current liabilities: 6 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2008-12-31
  • 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 948.02 million

    –

    Current period

    USD 912.9 million

    –

    Exact inputs and evidence

    912898000 − 948024000 = -35126000 USD

    948024000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    912898000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -1,037%

    Prior period

    USD 106.22 million

    –

    Current period

    −USD 995.3 million

    –

    Exact inputs and evidence

    -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 source
    Share or cite

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

  • Operating cash flow

    -31.5%

    Prior period

    USD 448.45 million

    –

    Current period

    USD 307.38 million

    –

    Exact inputs and evidence

    307384000 − 448448000 = -141064000 USD

    448448000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    307384000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 912.9 million 100% of revenue
  • Operating costs Derived USD 2.28 billion 249% of revenue
  • Operating income −USD 1.36 billion −149% of revenue
  • Tax, interest and other Derived −USD 369.01 million −40% of revenue
  • Net income −USD 995.3 million −109% of revenue

Cash

  • Operating cash flow USD 307.38 million 34% 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
  • 2002 25%31%43%
  • 2003 24%32%44%
  • 2003 Net loss: net income was −13% of revenue.
  • 2004 25%74%
  • 2005 27%67%
  • 2006 26%68%
  • 2006 Operating loss: operating costs were 107% of revenue.
  • 2007 11%26%63%
  • 2008 Operating loss: operating costs were 249% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31900200000 391411000 Derived 508789000 281446000 Derived 227343000 364600000 Derived
Source
2003 2002-09-10 – 2003-09-09630741000 275676000 Derived 355065000 203313000 Derived 151752000 287321000 Derived
Source
2003 2003-01-01 – 2003-12-31214117000 189652000 Derived 24465000 52273000 Derived -27808000 169509000 Derived
Source
2004 2004-01-01 – 2004-12-31879790000 653472000 Derived 226318000 223704000 Derived 2614000 317978000 Derived
Source
2005 2005-01-01 – 2005-12-31941936000 631464000 Derived 310472000 250616000 Derived 59856000 352766000 Derived
Source
2006 2005-02-01 – 2006-01-3178803000 53250000 Derived 25553000 20834000 Derived 4719000 Unavailable
Source
2006 2006-01-01 – 2006-12-31435723000 465389000 Derived -29666000 102564000 Derived -132230000 Unavailable
Source
2007 2007-01-01 – 2007-12-31948024000 599722000 Derived 348302000 242085000 Derived 106217000 Unavailable
Source
2008 2008-01-01 – 2008-12-31912898000 2277216000 Derived -1364318000 -369014000 Derived -995304000 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 912.9M 2008
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.1.0B767.9M511.9M256.0M0.0200220052008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue900200000
2003Revenue630741000
2003Revenue214117000
2004Revenue879790000
2005Revenue941936000
2006Revenue78803000
2006Revenue435723000
2007Revenue948024000
2008Revenue912898000

Revenue growth

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

-3.7% 2008
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.342%230%117%5%-107%200220052008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2003Year over year-76.2%
2004Year over year310.9%
2005Year over year7.1%
2006Year over yearNo prior comparable period
2006Year over year-53.7%
2007Year over year117.6%
2008Year over year-3.7%

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 -149.4% 2008
Net margin -109% 2008
Free cash flow margin 37.5% 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.97%31%-35%-101%-168%200220052008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin56.5%
2003Operating margin56.3%
2003Operating margin11.4%
2004Operating margin25.7%
2005Operating margin33%
2006Operating margin32.4%
2006Operating margin-6.8%
2007Operating margin36.7%
2008Operating margin-149.4%
2002Net margin25.3%
2003Net margin24.1%
2003Net margin-13%
2004Net margin0.3%
2005Net margin6.4%
2006Net margin6%
2006Net margin-30.3%
2007Net margin11.2%
2008Net margin-109%
2002Free cash flow margin40.5%
2003Free cash flow margin45.6%
2003Free cash flow margin79.2%
2004Free cash flow margin36.1%
2005Free cash flow margin37.5%
2006Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 307.4M 2008
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.484.3M363.2M242.2M121.1M0.0200220052008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow380239000
2003Operating cash flow298767000
2003Operating cash flow170924000
2004Operating cash flow325702000
2005Operating cash flow357267000
2006Operating cash flow33254000
2006Operating cash flow327626000
2007Operating cash flow448448000
2008Operating cash flow307384000

Free cash flow

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

USD 352.8M 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.393.8M295.3M196.9M98.4M0.0200220052008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow364600000
2003Free cash flow287321000
2003Free cash flow169509000
2004Free cash flow317978000
2005Free cash flow352766000
2006Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free 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.

75.6% 2008
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.82%62%41%21%0%2002-12-3120052008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-09-09Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets76.3%
2004Liabilities / assets74.9%
2005Liabilities / assets73.6%
2006-01-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets66.3%
2007Liabilities / assets64.7%
2008Liabilities / assets75.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.71× 2008
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.1.20×0.90×0.60×0.30×0.00×2002-12-3120052008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003-09-09Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.11×
2004Current assets / current liabilities0.79×
2005Current assets / current liabilities0.7×
2006-01-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities0.68×
2007Current assets / current liabilities0.57×
2008Current 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
2002 2002-01-01 – 2002-12-31
USD 227.34 million
Exact value

Exact value: 227343000 USD

2002-01-01 – 2002-12-31: 227343000 USD Inspect Net Income Open source
Share or cite

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

USD 380.24 million
Exact value

Exact value: 380239000 USD

2002-01-01 – 2002-12-31: 380239000 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 15.64 million
Exact value

Exact value: 15639000 USD

2002-01-01 – 2002-12-31: 15639000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 364.6 million
Calculation and evidence

380239000 − 15639000 USD

Exact free cash flow: 364600000 USD

Share or cite

The 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 value

Exact value: 151752000 USD

2002-09-10 – 2003-09-09: 151752000 USD Inspect Net Income Open source
Share or cite

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

USD 298.77 million
Exact value

Exact value: 298767000 USD

2002-09-10 – 2003-09-09: 298767000 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 11.45 million
Exact value

Exact value: 11446000 USD

2002-09-10 – 2003-09-09: 11446000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 287.32 million
Calculation and evidence

298767000 − 11446000 USD

Exact free cash flow: 287321000 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 27.81 million
Exact value

Exact value: -27808000 USD

2003-01-01 – 2003-12-31: -27808000 USD Inspect Net Income Open source
Share or cite

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

USD 170.92 million
Exact value

Exact value: 170924000 USD

2003-01-01 – 2003-12-31: 170924000 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 1.42 million
Exact value

Exact value: 1415000 USD

2003-01-01 – 2003-12-31: 1415000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 169.51 million
Calculation and evidence

170924000 − 1415000 USD

Exact free cash flow: 169509000 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 2.61 million
Exact value

Exact value: 2614000 USD

2004-01-01 – 2004-12-31: 2614000 USD Inspect Net Income Open source
Share or cite

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

USD 325.7 million
Exact value

Exact value: 325702000 USD

2004-01-01 – 2004-12-31: 325702000 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: 7724000 USD

2004-01-01 – 2004-12-31: 7724000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 317.98 million
Calculation and evidence

325702000 − 7724000 USD

Exact free cash flow: 317978000 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 59.86 million
Exact value

Exact value: 59856000 USD

2005-01-01 – 2005-12-31: 59856000 USD Inspect Net Income Open source
Share or cite

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

USD 357.27 million
Exact value

Exact value: 357267000 USD

2005-01-01 – 2005-12-31: 357267000 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 4.5 million
Exact value

Exact value: 4501000 USD

2005-01-01 – 2005-12-31: 4501000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 352.77 million
Calculation and evidence

357267000 − 4501000 USD

Exact free cash flow: 352766000 USD

Share or cite

The 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 value

Exact value: 4719000 USD

2005-02-01 – 2006-01-31: 4719000 USD Inspect Net Income Open source
Share or cite

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

USD 33.25 million
Exact value

Exact value: 33254000 USD

2005-02-01 – 2006-01-31: 33254000 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.

2006 2006-01-01 – 2006-12-31
−USD 132.23 million
Exact value

Exact value: -132230000 USD

2006-01-01 – 2006-12-31: -132230000 USD Inspect Net Income Open source
Share or cite

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

USD 327.63 million
Exact value

Exact value: 327626000 USD

2006-01-01 – 2006-12-31: 327626000 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.

2007 2007-01-01 – 2007-12-31
USD 106.22 million
Exact value

Exact value: 106217000 USD

2007-01-01 – 2007-12-31: 106217000 USD Inspect Net Income Open source
Share or cite

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

USD 448.45 million
Exact value

Exact value: 448448000 USD

2007-01-01 – 2007-12-31: 448448000 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.

2008 2008-01-01 – 2008-12-31
−USD 995.3 million
Exact value

Exact value: -995304000 USD

2008-01-01 – 2008-12-31: -995304000 USD Inspect Net Income Open source
Share or cite

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

USD 307.38 million
Exact value

Exact value: 307384000 USD

2008-01-01 – 2008-12-31: 307384000 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.

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