Revenue
861 million USD
2005 · USD
Exact inputs and evidence
- Revenue: 861003000 USD Source
6 filing records in this dataset, filed from 2005-05-16 to 2006-05-11. Explore the available filing history and original sources.
126307000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-05-11.
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 827.07 million
–
Current period
USD 861 million
–
861003000 − 827070000 = 33933000 USD
827070000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source861003000 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 78.99 million
–
Current period
USD 72.73 million
–
72729000 − -78988000 = 151717000 USD
-78988000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source72729000 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 293.28 million
–
Current period
USD 411.83 million
–
411826000 − 293275000 = 118551000 USD
293275000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source411826000 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 177.13 million
–
Current period
USD 207.85 million
–
207845000 − 177130000 = 30715000 USD
177130000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source207845000 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 | 831011000 | 552837000 Derived | 278174000 | 178642000 Derived | 99532000 | 369299000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 827070000 | 807372000 Derived | 19698000 | 98686000 Derived | -78988000 | 116145000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 861003000 | 509510000 Derived | 351493000 | 278764000 Derived | 72729000 | 203981000 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 | 831011000 |
|
| 2004 | Revenue | 827070000 |
|
| 2005 | Revenue | 861003000 |
|
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 | -0.5% |
|
| 2005 | Year over year | 4.1% |
|
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 | 33.5% |
|
| 2004 | Operating margin | 2.4% |
|
| 2005 | Operating margin | 40.8% |
|
| 2003 | Net margin | 12% |
|
| 2004 | Net margin | -9.6% |
|
| 2005 | Net margin | 8.4% |
|
| 2003 | Free cash flow margin | 44.4% |
|
| 2004 | Free cash flow margin | 14% |
|
| 2005 | Free cash flow margin | 23.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 472504000 |
|
| 2004 | Operating cash flow | 293275000 |
|
| 2005 | Operating cash flow | 411826000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 369299000 |
|
| 2004 | Free cash flow | 116145000 |
|
| 2005 | Free cash flow | 203981000 |
|
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 |
|---|---|---|---|
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 90.5% |
|
| 2005 | Liabilities / assets | 78.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 1.08× |
|
| 2005 | Current assets / current liabilities | 1.06× |
|
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 99.53 million Exact valueExact value: 99532000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 472.5 million Exact valueExact value: 472504000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 103.21 million Exact valueExact value: 103205000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 369.3 million Calculation and evidence472504000 − 103205000 USD Exact free cash flow: 369299000 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 78.99 million Exact valueExact value: -78988000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 293.28 million Exact valueExact value: 293275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 177.13 million Exact valueExact value: 177130000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 116.15 million Calculation and evidence293275000 − 177130000 USD Exact free cash flow: 116145000 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 72.73 million Exact valueExact value: 72729000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 411.83 million Exact valueExact value: 411826000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 207.85 million Exact valueExact value: 207845000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 203.98 million Calculation and evidence411826000 − 207845000 USD Exact free cash flow: 203981000 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.
6 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001310897, 1310897, edgar:1310897