GREEKTOWN SUPERHOLDINGS, INC.

EDGAR

19 filing records in this dataset, filed from 2010-08-16 to 2014-02-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

71.5 million USD

2013-12-31 · USD

Exact inputs and evidence

Operating margin

-50.47%

2013-12-31 · %

Exact inputs and evidence
  • Operating Income: -22986000 USD Source
  • Operating Income: 13099000 USD Source
  • Revenue: 224673000 USD Source
  • Revenue: 153179000 USD Source

Operating cash flow

3.85 million USD

2013-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3020000 USD Source
  • Operating Cash Flow: -831000 USD Source

Free cash flow

3.16 million USD

2013-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3020000 USD Source
  • Operating Cash Flow: -831000 USD Source
  • Capital Expenditure: 1788000 USD Source
  • Capital Expenditure: 1101000 USD Source
Cash and cash equivalents
35 million USD Source
Exact value

34975000 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: 2014-02-14.

Financial data available through: 2012-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 3 of 11 periods available· newest 2012-12-31
  • Total liabilities: 3 of 11 periods available· newest 2012-12-31
  • Current assets: 3 of 11 periods available· newest 2012-12-31
  • Current liabilities: 3 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2012-12-31
  • 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

    -0.5%

    Prior period

    USD 333.37 million

    –

    Current period

    USD 331.72 million

    –

    Exact inputs and evidence

    331716000 − 333372000 = -1656000 USD

    333372000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    331716000 USD · 2012-01-01 – 2012-12-31

    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 1.08 million

    Prior period

    −USD 24.88 million

    –

    Current period

    −USD 23.8 million

    –

    Exact inputs and evidence

    -23795000 − -24878000 = 1083000 USD

    -24878000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -23795000 USD · 2012-01-01 – 2012-12-31

    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

    +19.9%

    Prior period

    USD 20.09 million

    –

    Current period

    USD 24.1 million

    –

    Exact inputs and evidence

    24096000 − 20089000 = 4007000 USD

    20089000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    24096000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +157.3%

    Prior period

    USD 15.66 million

    –

    Current period

    USD 40.3 million

    –

    Exact inputs and evidence

    40300000 − 15661000 = 24639000 USD

    15661000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    40300000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 331.72 million 100% of revenue
  • Operating costs Derived USD 288.1 million 87% of revenue
  • Operating income USD 43.62 million 13% of revenue
  • Tax, interest and other Derived USD 67.41 million 20% of revenue
  • Net income −USD 23.8 million −7.2% of revenue

Cash

  • Operating cash flow USD 24.1 million 7.3% of revenue
  • Capital expenditure USD 40.3 million 12% of revenue
  • Free cash flow Derived −USD 16.2 million −4.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Net loss: net income was −20% of revenue.
  • 2011 Net loss: net income was −7.5% of revenue.
  • 2012 Net loss: net income was −7.2% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-31331605000 285439000 Derived 46166000 112110000 Derived -65944000 -38387000 Derived
Source
2011 2011-01-01 – 2011-12-31333372000 295302000 Derived 38070000 62948000 Derived -24878000 4428000 Derived
Source
2012 2012-01-01 – 2012-12-31331716000 288098000 Derived 43618000 67413000 Derived -23795000 -16204000 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 331.7M 2012
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.360.0M270.0M180.0M90.0M0.0200920112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue331605000
2011Revenue333372000
2012Revenue331716000

Revenue growth

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

-0.5% 2012
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.0.04%-0.10%-0.25%-0.39%-0.54%200920112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over year-0.5%

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 13.1% 2012
Net margin -7.2% 2012
Free cash flow margin -4.9% 2012
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.16.6%6.8%-3.0%-12.8%-22.6%200920112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin13.9%
2011Operating margin11.4%
2012Operating margin13.1%
2009Net margin-19.9%
2011Net margin-7.5%
2012Net margin-7.2%
2009Free cash flow margin-11.6%
2011Free cash flow margin1.3%
2012Free cash flow margin-4.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 24.1M 2012
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.26.0M19.5M13.0M6.5M0.0200920112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow3873000
2011Operating cash flow20089000
2012Operating cash flow24096000

Free cash flow

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

USD -16.2M 2012
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.7.9M-4.6M-17.0M-29.4M-41.8M200920112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-38387000
2011Free cash flow4428000
2012Free cash flow-16204000

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.

65.9% 2012
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.165%124%83%41%0%200920112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets153.1%
2011Liabilities / assets62.4%
2012Liabilities / assets65.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.26× 2012
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.1.57×1.18×0.79×0.39×0.00×200920112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.12×
2011Current assets / current liabilities1.46×
2012Current assets / current liabilities1.26×

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
2009 2009-01-01 – 2009-12-31
−USD 65.94 million
Exact value

Exact value: -65944000 USD

2009-01-01 – 2009-12-31: -65944000 USD Inspect Net Income Open source
Share or cite

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

USD 3.87 million
Exact value

Exact value: 3873000 USD

2009-01-01 – 2009-12-31: 3873000 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 42.26 million
Exact value

Exact value: 42260000 USD

2009-01-01 – 2009-12-31: 42260000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.39 million
Calculation and evidence

3873000 − 42260000 USD

Exact free cash flow: -38387000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 24.88 million
Exact value

Exact value: -24878000 USD

2011-01-01 – 2011-12-31: -24878000 USD Inspect Net Income Open source
Share or cite

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

USD 20.09 million
Exact value

Exact value: 20089000 USD

2011-01-01 – 2011-12-31: 20089000 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 15.66 million
Exact value

Exact value: 15661000 USD

2011-01-01 – 2011-12-31: 15661000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.43 million
Calculation and evidence

20089000 − 15661000 USD

Exact free cash flow: 4428000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 23.8 million
Exact value

Exact value: -23795000 USD

2012-01-01 – 2012-12-31: -23795000 USD Inspect Net Income Open source
Share or cite

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

USD 24.1 million
Exact value

Exact value: 24096000 USD

2012-01-01 – 2012-12-31: 24096000 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 40.3 million
Exact value

Exact value: 40300000 USD

2012-01-01 – 2012-12-31: 40300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.2 million
Calculation and evidence

24096000 − 40300000 USD

Exact free cash flow: -16204000 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 · 771 latest values · 771 originally reported values

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

Identifiers: 0001487685, 1487685, edgar:1487685

Also known as GREEKTOWN SUPERHOLDINGS, INC., Greektown Superholdings, Inc.