Revenue
414 million USD
2005-12-31 · USD
10 filing records in this dataset, filed from 2004-08-12 to 2006-03-16. Explore the available filing history and original sources.
414 million USD
2005-12-31 · USD
27.01%
2005-12-31 · %
154 million USD
2005-12-31 · USD
149 million USD
2005-12-31 · USD
1808000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.66 billion USD
2005-01-01 – 2005-12-31
46.8 million USD
2005-01-01 – 2005-12-31
569 million USD
2005-01-01 – 2005-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-03-16.
Financial data available through: 2005-12-31.
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 1.6 billion
–
Current period
USD 1.66 billion
–
1658416000 − 1602914000 = 55502000 USD
1602914000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source1658416000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 50.78 million
–
Current period
USD 46.78 million
–
46783000 − -50776000 = 97559000 USD
-50776000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source46783000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 491.43 million
–
Current period
USD 569.35 million
–
569354000 − 491425000 = 77929000 USD
491425000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source569354000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 14.36 million
–
Current period
USD 8.65 million
–
8652000 − 14360000 = -5708000 USD
14360000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source8652000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 883057000 | 717233000 Derived | 165824000 | 240860000 Derived | -75036000 | 371278000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 1602914000 | 1180293000 Derived | 422621000 | 473397000 Derived | -50776000 | 477065000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 1658416000 | 1134389000 Derived | 524027000 | 477244000 Derived | 46783000 | 560702000 Derived | 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 |
|---|---|---|---|
| 2003 | Revenue | 883057000 |
|
| 2004 | Revenue | 1602914000 |
|
| 2005 | Revenue | 1658416000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 81.5% |
|
| 2005 | Year over year | 3.5% |
|
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 |
|---|---|---|---|
| 2003 | Operating margin | 18.8% |
|
| 2004 | Operating margin | 26.4% |
|
| 2005 | Operating margin | 31.6% |
|
| 2003 | Net margin | -8.5% |
|
| 2004 | Net margin | -3.2% |
|
| 2005 | Net margin | 2.8% |
|
| 2003 | Free cash flow margin | 42% |
|
| 2004 | Free cash flow margin | 29.8% |
|
| 2005 | Free cash flow margin | 33.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 380385000 |
|
| 2004 | Operating cash flow | 491425000 |
|
| 2005 | Operating cash flow | 569354000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 371278000 |
|
| 2004 | Free cash flow | 477065000 |
|
| 2005 | Free cash flow | 560702000 |
|
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 |
|---|---|---|---|
| 2003 | Liabilities / assets | 89.6% |
|
| 2004 | Liabilities / assets | 90.1% |
|
| 2005 | Liabilities / assets | 89.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Current assets / current liabilities | 0.98× |
|
| 2004 | Current assets / current liabilities | 0.75× |
|
| 2005 | 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 |
|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | −USD 75.04 million Exact valueExact value: -75036000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 380.39 million Exact valueExact value: 380385000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.11 million Exact valueExact value: 9107000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 371.28 million Calculation and evidence380385000 − 9107000 USD Exact free cash flow: 371278000 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 50.78 million Exact valueExact value: -50776000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 491.43 million Exact valueExact value: 491425000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.36 million Exact valueExact value: 14360000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 477.07 million Calculation and evidence491425000 − 14360000 USD Exact free cash flow: 477065000 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 46.78 million Exact valueExact value: 46783000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 569.35 million Exact valueExact value: 569354000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.65 million Exact valueExact value: 8652000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 560.7 million Calculation and evidence569354000 − 8652000 USD Exact free cash flow: 560702000 USD
Share or citeThe 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.
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: 0001284529, 1284529, edgar:1284529