NTK Holdings, Inc.

EDGAR

19 filing records in this dataset, filed from 2005-08-05 to 2009-08-24. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

488 million USD

2009-07-04 · USD

Exact inputs and evidence

Operating margin

-44.22%

2009-07-04 · %

Exact inputs and evidence
  • Operating Income: -215700000 USD Source
  • Revenue: 487800000 USD Source

Operating cash flow

31.5 million USD

2009-07-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6600000 USD Source
  • Operating Cash Flow: -24900000 USD Source

Free cash flow

27.6 million USD

2009-07-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6600000 USD Source
  • Operating Cash Flow: -24900000 USD Source
  • Capital Expenditure: 6400000 USD Source
  • Capital Expenditure: 2500000 USD Source
Cash and cash equivalents
54.9 million USD Source
Exact value

54900000 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: 2009-08-24.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2008-12-31
  • Operating income: 4 of 11 periods available· newest 2008-12-31
  • Net income: 4 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2008-12-31
  • Total assets: 4 of 11 periods available· newest 2008-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2008-12-31
  • Current liabilities: 4 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 1 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

    -4.2%

    Prior period

    USD 2.37 billion

    –

    Current period

    USD 2.27 billion

    –

    Exact inputs and evidence

    2269700000 − 2368200000 = -98500000 USD

    2368200000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    2269700000 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

    −USD 837.5 million

    Prior period

    −USD 7 million

    –

    Current period

    −USD 844.5 million

    –

    Exact inputs and evidence

    -844500000 − -7000000 = -837500000 USD

    -7000000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -844500000 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

    -48.9%

    Prior period

    USD 106.3 million

    –

    Current period

    USD 54.3 million

    –

    Exact inputs and evidence

    54300000 − 106300000 = -52000000 USD

    106300000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    54300000 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.

  • Capital expenditure

    -30.2%

    Prior period

    USD 36.4 million

    –

    Current period

    USD 25.4 million

    –

    Exact inputs and evidence

    25400000 − 36400000 = -11000000 USD

    36400000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    25400000 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.

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 2.27 billion 100% of revenue
  • Operating costs Derived USD 2.88 billion 127% of revenue
  • Operating income −USD 610.1 million −27% of revenue
  • Tax, interest and other Derived USD 234.4 million 10% of revenue
  • Net income −USD 844.5 million −37% of revenue

Cash

  • Operating cash flow USD 54.3 million 2.4% of revenue
  • Capital expenditure USD 25.4 million 1.1% of revenue
  • Free cash flow Derived USD 28.9 million 1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 9.2%88%
  • 2006 9.3%88%
  • 2007 Net loss: net income was −0.3% of revenue.
  • 2008 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-311959200000 1722300000 Derived 236900000 180000000 Derived 56900000 41800000 Derived
Source
2006 2006-01-01 – 2006-12-312218400000 1953900000 Derived 264500000 206800000 Derived 57700000 51700000 Derived
Source
2007 2007-01-01 – 2007-12-312368200000 2182900000 Derived 185300000 192300000 Derived -7000000 69900000 Derived
Source
2008 2008-01-01 – 2008-12-312269700000 2879800000 Derived -610100000 234400000 Derived -844500000 28900000 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 2.3B 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.2.6B1.9B1.3B639.4M0.02005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue1959200000
2006Revenue2218400000
2007Revenue2368200000
2008Revenue2269700000

Revenue growth

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

-4.2% 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.14.6%9.6%4.5%-0.5%-5.6%2005200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year13.2%
2007Year over year6.8%
2008Year over year-4.2%

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 -26.9% 2008
Net margin -37.2% 2008
Free cash flow margin 1.3% 2008
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.16%2%-13%-27%-41%2005200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin12.1%
2006Operating margin11.9%
2007Operating margin7.8%
2008Operating margin-26.9%
2005Net margin2.9%
2006Net margin2.6%
2007Net margin-0.3%
2008Net margin-37.2%
2005Free cash flow margin2.1%
2006Free cash flow margin2.3%
2007Free cash flow margin3%
2008Free cash flow margin1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 54.3M 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.114.8M86.1M57.4M28.7M0.02005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow70700000
2006Operating cash flow94000000
2007Operating cash flow106300000
2008Operating cash flow54300000

Free cash flow

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

USD 28.9M 2008
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.75.5M56.6M37.7M18.9M0.02005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow41800000
2006Free cash flow51700000
2007Free cash flow69900000
2008Free cash flow28900000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.82× 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.1.97×1.47×0.98×0.49×0.00×2005200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities1.78×
2006Current assets / current liabilities1.41×
2007Current assets / current liabilities1.38×
2008Current assets / current liabilities1.82×

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
2005 2005-01-01 – 2005-12-31
USD 56.9 million
Exact value

Exact value: 56900000 USD

2005-01-01 – 2005-12-31: 56900000 USD Inspect Net Income Open source
Share or cite

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

USD 70.7 million
Exact value

Exact value: 70700000 USD

2005-01-01 – 2005-12-31: 70700000 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 28.9 million
Exact value

Exact value: 28900000 USD

2005-01-01 – 2005-12-31: 28900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.8 million
Calculation and evidence

70700000 − 28900000 USD

Exact free cash flow: 41800000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 57.7 million
Exact value

Exact value: 57700000 USD

2006-01-01 – 2006-12-31: 57700000 USD Inspect Net Income Open source
Share or cite

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

USD 94 million
Exact value

Exact value: 94000000 USD

2006-01-01 – 2006-12-31: 94000000 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 42.3 million
Exact value

Exact value: 42300000 USD

2006-01-01 – 2006-12-31: 42300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51.7 million
Calculation and evidence

94000000 − 42300000 USD

Exact free cash flow: 51700000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 7 million
Exact value

Exact value: -7000000 USD

2007-01-01 – 2007-12-31: -7000000 USD Inspect Net Income Open source
Share or cite

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

USD 106.3 million
Exact value

Exact value: 106300000 USD

2007-01-01 – 2007-12-31: 106300000 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 36.4 million
Exact value

Exact value: 36400000 USD

2007-01-01 – 2007-12-31: 36400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 69.9 million
Calculation and evidence

106300000 − 36400000 USD

Exact free cash flow: 69900000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 844.5 million
Exact value

Exact value: -844500000 USD

2008-01-01 – 2008-12-31: -844500000 USD Inspect Net Income Open source
Share or cite

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

USD 54.3 million
Exact value

Exact value: 54300000 USD

2008-01-01 – 2008-12-31: 54300000 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 25.4 million
Exact value

Exact value: 25400000 USD

2008-01-01 – 2008-12-31: 25400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.9 million
Calculation and evidence

54300000 − 25400000 USD

Exact free cash flow: 28900000 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.

19 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001318035, 1318035, edgar:1318035