PanAmSat Holding CORP

EDGAR

6 filing records in this dataset, filed from 2005-05-16 to 2006-05-11. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

861 million USD

2005 · USD

Exact inputs and evidence

Operating margin

40.82%

2005 · %

Exact inputs and evidence
  • Operating Income: 351493000 USD Source
  • Revenue: 861003000 USD Source

Operating cash flow

412 million USD

2005 · USD

Exact inputs and evidence
  • Operating Cash Flow: 411826000 USD Source

Free cash flow

204 million USD

2005 · USD

Exact inputs and evidence
  • Operating Cash Flow: 411826000 USD Source
  • Capital Expenditure: 207845000 USD Source
Cash and cash equivalents
126 million USD Source
Exact value

126307000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-05-11.

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: 2 of 11 periods available· newest 2005-12-31
  • Total liabilities: 2 of 11 periods available· newest 2005-12-31
  • Current assets: 2 of 11 periods available· newest 2005-12-31
  • Current liabilities: 2 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

    +4.1%

    Prior period

    USD 827.07 million

    –

    Current period

    USD 861 million

    –

    Exact inputs and evidence

    861003000 − 827070000 = 33933000 USD

    827070000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    861003000 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 151.72 million

    Prior period

    −USD 78.99 million

    –

    Current period

    USD 72.73 million

    –

    Exact inputs and evidence

    72729000 − -78988000 = 151717000 USD

    -78988000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    72729000 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

    +40.4%

    Prior period

    USD 293.28 million

    –

    Current period

    USD 411.83 million

    –

    Exact inputs and evidence

    411826000 − 293275000 = 118551000 USD

    293275000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    411826000 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

    +17.3%

    Prior period

    USD 177.13 million

    –

    Current period

    USD 207.85 million

    –

    Exact inputs and evidence

    207845000 − 177130000 = 30715000 USD

    177130000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    207845000 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 861 million 100% of revenue
  • Operating costs Derived USD 509.51 million 59% of revenue
  • Operating income USD 351.49 million 41% of revenue
  • Tax, interest and other Derived USD 278.76 million 32% of revenue
  • Net income USD 72.73 million 8.4% of revenue

Cash

  • Operating cash flow USD 411.83 million 48% of revenue
  • Capital expenditure USD 207.85 million 24% of revenue
  • Free cash flow Derived USD 203.98 million 24% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 12%21%67%
  • 2004 Net loss: net income was −9.6% of revenue.
  • 2005 32%59%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-31831011000 552837000 Derived 278174000 178642000 Derived 99532000 369299000 Derived
Source
2004 2004-01-01 – 2004-12-31827070000 807372000 Derived 19698000 98686000 Derived -78988000 116145000 Derived
Source
2005 2005-01-01 – 2005-12-31861003000 509510000 Derived 351493000 278764000 Derived 72729000 203981000 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 861M 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.929.9M697.4M464.9M232.5M0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue831011000
2004Revenue827070000
2005Revenue861003000

Revenue growth

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

4.1% 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.4.5%3.1%1.8%0.5%-0.8%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-0.5%
2005Year over year4.1%

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 40.8% 2005
Net margin 8.4% 2005
Free cash flow margin 23.7% 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.49%33%17%2%-14%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin33.5%
2004Operating margin2.4%
2005Operating margin40.8%
2003Net margin12%
2004Net margin-9.6%
2005Net margin8.4%
2003Free cash flow margin44.4%
2004Free cash flow margin14%
2005Free cash flow margin23.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 411.8M 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.510.3M382.7M255.2M127.6M0.0200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow472504000
2004Operating cash flow293275000
2005Operating cash flow411826000

Free cash flow

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

USD 204M 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.398.8M299.1M199.4M99.7M0.0200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow369299000
2004Free cash flow116145000
2005Free cash flow203981000

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.

78.3% 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.98%73%49%24%0%2003-12-3120042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets90.5%
2005Liabilities / assets78.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.06× 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.1.16×0.87×0.58×0.29×0.00×2003-12-3120042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities1.08×
2005Current assets / current liabilities1.06×

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 99.53 million
Exact value

Exact value: 99532000 USD

2003-01-01 – 2003-12-31: 99532000 USD Inspect Net Income Open source
Share or cite

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

USD 472.5 million
Exact value

Exact value: 472504000 USD

2003-01-01 – 2003-12-31: 472504000 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 103.21 million
Exact value

Exact value: 103205000 USD

2003-01-01 – 2003-12-31: 103205000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 369.3 million
Calculation and evidence

472504000 − 103205000 USD

Exact free cash flow: 369299000 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 78.99 million
Exact value

Exact value: -78988000 USD

2004-01-01 – 2004-12-31: -78988000 USD Inspect Net Income Open source
Share or cite

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

USD 293.28 million
Exact value

Exact value: 293275000 USD

2004-01-01 – 2004-12-31: 293275000 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 177.13 million
Exact value

Exact value: 177130000 USD

2004-01-01 – 2004-12-31: 177130000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 116.15 million
Calculation and evidence

293275000 − 177130000 USD

Exact free cash flow: 116145000 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 72.73 million
Exact value

Exact value: 72729000 USD

2005-01-01 – 2005-12-31: 72729000 USD Inspect Net Income Open source
Share or cite

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

USD 411.83 million
Exact value

Exact value: 411826000 USD

2005-01-01 – 2005-12-31: 411826000 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 207.85 million
Exact value

Exact value: 207845000 USD

2005-01-01 – 2005-12-31: 207845000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 203.98 million
Calculation and evidence

411826000 − 207845000 USD

Exact free cash flow: 203981000 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.

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