Dex Media, Inc./new

EDGAR

17 filing records in this dataset, filed from 2006-03-16 to 2009-12-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

319 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

21.8%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: 69441000 USD Source
  • Revenue: 318588000 USD Source

Operating cash flow

149 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 330927000 USD Source
  • Operating Cash Flow: 181691000 USD Source
Cash and cash equivalents
221 million USD Source
Exact value

221403000 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

1.4 billion USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 1576630000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 1198817000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 362772000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 342043000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 318588000 USD · 2009-07-01 – 2009-09-30 Source

Net income

-310 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -1919905000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -1557889000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: 5517000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: 42957000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: 3700000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

480 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: 508494000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: 359725000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 84615000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 181691000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 84615000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 330927000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 181691000 USD · 2009-01-01 – 2009-06-30 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: 2009-12-11.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2008-12-31
  • Operating income: 7 of 11 periods available· newest 2008-12-31
  • Net income: 7 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2005-12-31
  • Total assets: 5 of 11 periods available· newest 2008-12-31
  • Total liabilities: 5 of 11 periods available· newest 2008-12-31
  • Current assets: 5 of 11 periods available· newest 2008-12-31
  • Current liabilities: 5 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2008-12-31
  • 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

    -3.4%

    Prior period

    USD 1.63 billion

    –

    Current period

    USD 1.58 billion

    –

    Exact inputs and evidence

    1576630000 − 1632150000 = -55520000 USD

    1632150000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    1576630000 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

    -1,700.3%

    Prior period

    USD 119.98 million

    –

    Current period

    −USD 1.92 billion

    –

    Exact inputs and evidence

    -1919905000 − 119975000 = -2039880000 USD

    119975000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -1919905000 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

    -11.9%

    Prior period

    USD 577.31 million

    –

    Current period

    USD 508.49 million

    –

    Exact inputs and evidence

    508494000 − 577308000 = -68814000 USD

    577308000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    508494000 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.

Comparable inputs unavailable for: Capital expenditure.

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 1.58 billion 100% of revenue
  • Operating costs Derived USD 4.22 billion 268% of revenue
  • Operating income −USD 2.64 billion −168% of revenue
  • Tax, interest and other Derived −USD 722.21 million −46% of revenue
  • Net income −USD 1.92 billion −122% of revenue

Cash

  • Operating cash flow USD 508.49 million 32% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

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%
  • 2006 Net loss: net income was −14% of revenue.
  • 2006 Operating loss: operating costs were 101% of revenue.
  • 2007 27%65%
  • 2008 Operating loss: operating costs were 268% of revenue.
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 – 2004-12-311602719000 1180164000 Derived 422555000 473331000 Derived -50776000 478004000 Derived
Source
2005 2005-01-01 – 2005-12-311658235000 1132934000 Derived 525301000 478518000 Derived 46783000 564760000 Derived
Source
2006 2005-02-01 – 2006-01-31139895000 120573000 Derived 19322000 39366000 Derived -20044000 Unavailable
Source
2006 2006-01-01 – 2006-12-31857215000 869132000 Derived -11917000 228748000 Derived -240665000 Unavailable
Source
2007 2007-01-01 – 2007-12-311632150000 1065610000 Derived 566540000 446565000 Derived 119975000 Unavailable
Source
2008 2008-01-01 – 2008-12-311576630000 4218745000 Derived -2642115000 -722210000 Derived -1919905000 Unavailable
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 1.6B 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.1.8B1.3B895.4M447.7M0.0200320062008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue883057000
2004Revenue1602719000
2005Revenue1658235000
2006Revenue139895000
2006Revenue857215000
2007Revenue1632150000
2008Revenue1576630000

Revenue growth

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

-3.4% 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.101%61%21%-19%-59%200320062008
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%
2006Year over yearNo prior comparable period
2006Year over year-48.3%
2007Year over year90.4%
2008Year over year-3.4%

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 -167.6% 2008
Net margin -121.8% 2008
Free cash flow margin 34.1% 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.59%-2%-63%-124%-184%200320062008
  • 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 margin31.7%
2006Operating margin13.8%
2006Operating margin-1.4%
2007Operating margin34.7%
2008Operating margin-167.6%
2003Net margin-8.5%
2004Net margin-3.2%
2005Net margin2.8%
2006Net margin-14.3%
2006Net margin-28.1%
2007Net margin7.4%
2008Net margin-121.8%
2003Free cash flow margin42%
2004Free cash flow margin29.8%
2005Free cash flow margin34.1%
2006Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 508.5M 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.623.5M467.6M311.7M155.9M0.0200320062008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow380385000
2004Operating cash flow492364000
2005Operating cash flow573412000
2006Operating cash flow40942000
2006Operating cash flow431174000
2007Operating cash flow577308000
2008Operating cash flow508494000

Free cash flow

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

USD 564.8M 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.609.9M457.5M305.0M152.5M0.0200320062008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow371278000
2004Free cash flow478004000
2005Free cash flow564760000
2006Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable

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.

82.6% 2008
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%2003-12-312006-01-312008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets90.1%
2005Liabilities / assets89.4%
2006-01-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets69.4%
2007Liabilities / assets68.5%
2008Liabilities / assets82.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.89× 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.0.96×0.72×0.48×0.24×0.00×2003-12-312006-01-312008
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 liabilities0.75×
2005Current assets / current liabilities0.7×
2006-01-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities0.71×
2007Current assets / current liabilities0.76×
2008Current assets / current liabilities0.89×

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 492.36 million
Exact value

Exact value: 492364000 USD

2004-01-01 – 2004-12-31: 492364000 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 478 million
Calculation and evidence

492364000 − 14360000 USD

Exact free cash flow: 478004000 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 573.41 million
Exact value

Exact value: 573412000 USD

2005-01-01 – 2005-12-31: 573412000 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 564.76 million
Calculation and evidence

573412000 − 8652000 USD

Exact free cash flow: 564760000 USD

Share or cite

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

2006 2005-02-01 – 2006-01-31
−USD 20.04 million
Exact value

Exact value: -20044000 USD

2005-02-01 – 2006-01-31: -20044000 USD Inspect Net Income Open source
Share or cite

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

USD 40.94 million
Exact value

Exact value: 40942000 USD

2005-02-01 – 2006-01-31: 40942000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2006-01-01 – 2006-12-31
−USD 240.67 million
Exact value

Exact value: -240665000 USD

2006-01-01 – 2006-12-31: -240665000 USD Inspect Net Income Open source
Share or cite

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

USD 431.17 million
Exact value

Exact value: 431174000 USD

2006-01-01 – 2006-12-31: 431174000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
USD 119.98 million
Exact value

Exact value: 119975000 USD

2007-01-01 – 2007-12-31: 119975000 USD Inspect Net Income Open source
Share or cite

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

USD 577.31 million
Exact value

Exact value: 577308000 USD

2007-01-01 – 2007-12-31: 577308000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2008 2008-01-01 – 2008-12-31
−USD 1.92 billion
Exact value

Exact value: -1919905000 USD

2008-01-01 – 2008-12-31: -1919905000 USD Inspect Net Income Open source
Share or cite

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

USD 508.49 million
Exact value

Exact value: 508494000 USD

2008-01-01 – 2008-12-31: 508494000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001351506, 1351506, edgar:1351506