DEX MEDIA INC

EDGAR

10 filing records in this dataset, filed from 2004-08-12 to 2006-03-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

414 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Revenue: 1658416000 USD Source
  • Revenue: 1244430000 USD Source

Operating margin

27.01%

2005-12-31 · %

Exact inputs and evidence
  • Operating Income: 524027000 USD Source
  • Operating Income: 412220000 USD Source
  • Revenue: 1658416000 USD Source
  • Revenue: 1244430000 USD Source

Operating cash flow

154 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 569354000 USD Source
  • Operating Cash Flow: 415687000 USD Source

Free cash flow

149 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 569354000 USD Source
  • Operating Cash Flow: 415687000 USD Source
  • Capital Expenditure: 8652000 USD Source
  • Capital Expenditure: 3950000 USD Source
Cash and cash equivalents
1.81 million USD Source
Exact value

1808000 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

1.66 billion USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Revenue: 411660000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 413549000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 418349000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 1658416000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 1244430000 USD · 2005-01-01 – 2005-09-30 Source

Net income

46.8 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Net income: 15192000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 18755000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: 15568000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: 46783000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 49515000 USD · 2005-01-01 – 2005-09-30 Source

Operating cash flow

569 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Operating cash flow: 144671000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 260117000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 144671000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 415687000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 260117000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 569354000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 415687000 USD · 2005-01-01 – 2005-09-30 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: 2006-03-16.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2005-12-31
  • Operating income: 3 of 11 periods available· newest 2005-12-31
  • Net income: 3 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 3 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: 3 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

    +3.5%

    Prior period

    USD 1.6 billion

    –

    Current period

    USD 1.66 billion

    –

    Exact inputs and evidence

    1658416000 − 1602914000 = 55502000 USD

    1602914000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1658416000 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 97.56 million

    Prior period

    −USD 50.78 million

    –

    Current period

    USD 46.78 million

    –

    Exact inputs and evidence

    46783000 − -50776000 = 97559000 USD

    -50776000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    46783000 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

    +15.9%

    Prior period

    USD 491.43 million

    –

    Current period

    USD 569.35 million

    –

    Exact inputs and evidence

    569354000 − 491425000 = 77929000 USD

    491425000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    569354000 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

    -39.7%

    Prior period

    USD 14.36 million

    –

    Current period

    USD 8.65 million

    –

    Exact inputs and evidence

    8652000 − 14360000 = -5708000 USD

    14360000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    8652000 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 1.66 billion 100% of revenue
  • Operating costs Derived USD 1.13 billion 68% of revenue
  • Operating income USD 524.03 million 32% of revenue
  • Tax, interest and other Derived USD 477.24 million 29% of revenue
  • Net income USD 46.78 million 2.8% of revenue

Cash

  • Operating cash flow USD 569.35 million 34% of revenue
  • Capital expenditure USD 8.65 million 0.5% of revenue
  • Free cash flow Derived USD 560.7 million 34% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Net loss: net income was −8.5% of revenue.
  • 2004 Net loss: net income was −3.2% of revenue.
  • 2005 29%68%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-31883057000 717233000 Derived 165824000 240860000 Derived -75036000 371278000 Derived
Source
2004 2004-01-01 – 2004-12-311602914000 1180293000 Derived 422621000 473397000 Derived -50776000 477065000 Derived
Source
2005 2005-01-01 – 2005-12-311658416000 1134389000 Derived 524027000 477244000 Derived 46783000 560702000 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 1.7B 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.1.8B1.3B895.5M447.8M0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue883057000
2004Revenue1602914000
2005Revenue1658416000

Revenue growth

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

3.5% 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.88%66%44%22%0%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year81.5%
2005Year over year3.5%

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 31.6% 2005
Net margin 2.8% 2005
Free cash flow margin 33.8% 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.46%31%17%2%-13%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin18.8%
2004Operating margin26.4%
2005Operating margin31.6%
2003Net margin-8.5%
2004Net margin-3.2%
2005Net margin2.8%
2003Free cash flow margin42%
2004Free cash flow margin29.8%
2005Free cash flow margin33.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 569.4M 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.614.9M461.2M307.5M153.7M0.0200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow380385000
2004Operating cash flow491425000
2005Operating cash flow569354000

Free cash flow

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

USD 560.7M 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.605.6M454.2M302.8M151.4M0.0200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow371278000
2004Free cash flow477065000
2005Free cash flow560702000

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.

89.4% 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.97%73%49%24%0%200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets89.6%
2004Liabilities / assets90.1%
2005Liabilities / assets89.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.71× 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.1.06×0.79×0.53×0.26×0.00×200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.98×
2004Current assets / current liabilities0.75×
2005Current 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
2003 2003-01-01 – 2003-12-31
−USD 75.04 million
Exact value

Exact value: -75036000 USD

2003-01-01 – 2003-12-31: -75036000 USD Inspect Net Income Open source
Share or cite

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

USD 380.39 million
Exact value

Exact value: 380385000 USD

2003-01-01 – 2003-12-31: 380385000 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 9.11 million
Exact value

Exact value: 9107000 USD

2003-01-01 – 2003-12-31: 9107000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 371.28 million
Calculation and evidence

380385000 − 9107000 USD

Exact free cash flow: 371278000 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 50.78 million
Exact value

Exact value: -50776000 USD

2004-01-01 – 2004-12-31: -50776000 USD Inspect Net Income Open source
Share or cite

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

USD 491.43 million
Exact value

Exact value: 491425000 USD

2004-01-01 – 2004-12-31: 491425000 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 14.36 million
Exact value

Exact value: 14360000 USD

2004-01-01 – 2004-12-31: 14360000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 477.07 million
Calculation and evidence

491425000 − 14360000 USD

Exact free cash flow: 477065000 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 46.78 million
Exact value

Exact value: 46783000 USD

2005-01-01 – 2005-12-31: 46783000 USD Inspect Net Income Open source
Share or cite

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

USD 569.35 million
Exact value

Exact value: 569354000 USD

2005-01-01 – 2005-12-31: 569354000 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 8.65 million
Exact value

Exact value: 8652000 USD

2005-01-01 – 2005-12-31: 8652000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 560.7 million
Calculation and evidence

569354000 − 8652000 USD

Exact free cash flow: 560702000 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: 0001284529, 1284529, edgar:1284529