Hawaiian Telcom Holdco, Inc.

EDGAR

35 filing records in this dataset, filed from 2011-03-28 to 2018-05-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

89.2 million Unit12

2018 Q1 · Unit12

Exact inputs and evidence
  • Revenue: 89222000 Unit12 Source

Operating margin

-4.29%

2018 Q1 · %

Exact inputs and evidence
  • Operating Income: -3824000 Unit12 Source
  • Revenue: 89222000 Unit12 Source

Operating cash flow

17.1 million Unit12

2018 Q1 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 17102000 Unit12 Source

Free cash flow

-7.23 million Unit12

2018 Q1 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: 17102000 Unit12 Source
  • Capital Expenditure: 24336000 Unit12 Source
Cash and cash equivalents
19.2 million Unit12 Source
Exact value

19191000 Unit12

Long-term debt including current maturities
305 million Unit12 Source
Exact value

305054000 Unit12

Shares outstanding
11.6 million Unit1 Source
Exact value

11635116 Unit1

Reported share-count change

0.41% · 47.2 thousand Unit1

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 11587963 Unit1 · 2017-03-31· Source
  • 11635116 Unit1 · 2018-03-31· 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: 2018-05-10.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2017-12-31
  • Operating income: 6 of 11 periods available· newest 2017-12-31
  • Net income: 4 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2017-12-31
  • Total assets: 5 of 11 periods available· newest 2017-12-31
  • Total liabilities: 5 of 11 periods available· newest 2017-12-31
  • Current assets: 5 of 11 periods available· newest 2017-12-31
  • Current liabilities: 5 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2017-12-31
  • Shares outstanding: 5 of 11 periods available· newest 2017-12-31

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

    -6.2%

    Prior period

    Unit12 392.96 million

    –

    Current period

    Unit12 368.42 million

    –

    Exact inputs and evidence

    368419000 − 392963000 = -24544000 Unit12

    392963000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    368419000 Unit12 · 2017-01-01 – 2017-12-31

    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

    +9.6%

    Prior period

    Unit12 90.09 million

    –

    Current period

    Unit12 98.71 million

    –

    Exact inputs and evidence

    98710000 − 90088000 = 8622000 Unit12

    90088000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    98710000 Unit12 · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -2.6%

    Prior period

    Unit12 97.84 million

    –

    Current period

    Unit12 95.26 million

    –

    Exact inputs and evidence

    95256000 − 97841000 = -2585000 Unit12

    97841000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    95256000 Unit12 · 2017-01-01 – 2017-12-31

    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: Net income.

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.

2017 2017-01-01 – 2017-12-31

  • Revenue Unit12 368.42 million 100% of revenue
  • Operating costs Derived Unit12 366.42 million 99% of revenue
  • Operating income Unit12 2 million 0.5% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow Unit12 98.71 million 27% of revenue
  • Capital expenditure Unit12 95.26 million 26% of revenue
  • Free cash flow Derived Unit12 3.45 million 0.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 Not shown: operating income or net income is not reported.
  • 2017 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31385498000 339642000 Derived 45856000 UnavailableUnavailable8747000 Derived
Source
2013 2013-01-01 – 2013-12-31391150000 349379000 Derived 41771000 UnavailableUnavailable-9329000 Derived
Source
2014 2014-01-01 – 2014-12-31390739000 360268000 Derived 30471000 UnavailableUnavailable-6216000 Derived
Source
2015 2015-01-01 – 2015-12-31393413000 374151000 Derived 19262000 UnavailableUnavailable-8438000 Derived
Source
2016 2016-01-01 – 2016-12-31392963000 374171000 Derived 18792000 UnavailableUnavailable-7753000 Derived
Source
2017 2017-01-01 – 2017-12-31368419000 366418000 Derived 2001000 UnavailableUnavailable3454000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 368.4M 2017
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.424.9M318.7M212.4M106.2M0.0201220152017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Revenue385498000
2013Revenue391150000
2014Revenue390739000
2015Revenue393413000
2016Revenue392963000
2017Revenue368419000

Revenue growth

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

-6.2% 2017
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.2.1%-0.2%-2.4%-4.6%-6.9%201220152017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year1.5%
2014Year over year-0.1%
2015Year over year0.7%
2016Year over year-0.1%
2017Year over year-6.2%

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 0.5% 2017
Free cash flow margin 0.9% 2017
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.13.0%8.9%4.8%0.6%-3.5%201220152017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin11.9%
2013Operating margin10.7%
2014Operating margin7.8%
2015Operating margin4.9%
2016Operating margin4.8%
2017Operating margin0.5%
2012-12-31Net marginNot reported
2013-12-31Net marginNot reported
2014-12-31Net marginNot reported
2015-12-31Net marginNot reported
2016-12-31Net marginNot reported
2017-12-31Net marginNot reported
2012Free cash flow margin2.3%
2013Free cash flow margin-2.4%
2014Free cash flow margin-1.6%
2015Free cash flow margin-2.1%
2016Free cash flow margin-2%
2017Free cash flow margin0.9%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 98.7M 2017
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.106.6M80.0M53.3M26.7M0.0201220152017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Operating cash flow86460000
2013Operating cash flow76961000
2014Operating cash flow90490000
2015Operating cash flow90596000
2016Operating cash flow90088000
2017Operating cash flow98710000

Free cash flow

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

Unit12 3.5M 2017
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.10.2M5.0M-291.0K-5.5M-10.8M201220152017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Free cash flow8747000
2013Free cash flow-9329000
2014Free cash flow-6216000
2015Free cash flow-8438000
2016Free cash flow-7753000
2017Free cash flow3454000

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.

70.2% 2017
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.76%57%38%19%0%2012-12-3120152017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets60.3%
2014Liabilities / assets61.8%
2015Liabilities / assets61.5%
2016Liabilities / assets62.1%
2017Liabilities / assets70.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.86× 2017
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.1.47×1.10×0.73×0.37×0.00×2012-12-3120152017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities1.36×
2014Current assets / current liabilities0.94×
2015Current assets / current liabilities0.91×
2016Current assets / current liabilities0.74×
2017Current assets / current liabilities0.86×

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
2012 2012-01-01 – 2012-12-31
Unavailable Not reported for this period.
Unit12 86.46 million
Exact value

Exact value: 86460000 Unit12

2012-01-01 – 2012-12-31: 86460000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 77.71 million
Exact value

Exact value: 77713000 Unit12

2012-01-01 – 2012-12-31: 77713000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 8.75 million
Calculation and evidence

86460000 − 77713000 Unit12

Exact free cash flow: 8747000 Unit12

Share or cite

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

2013 2013-01-01 – 2013-12-31
Unavailable Not reported for this period.
Unit12 76.96 million
Exact value

Exact value: 76961000 Unit12

2013-01-01 – 2013-12-31: 76961000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 86.29 million
Exact value

Exact value: 86290000 Unit12

2013-01-01 – 2013-12-31: 86290000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 9.33 million
Calculation and evidence

76961000 − 86290000 Unit12

Exact free cash flow: -9329000 Unit12

Share or cite

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

2014 2014-01-01 – 2014-12-31
Unavailable Not reported for this period.
Unit12 90.49 million
Exact value

Exact value: 90490000 Unit12

2014-01-01 – 2014-12-31: 90490000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 96.71 million
Exact value

Exact value: 96706000 Unit12

2014-01-01 – 2014-12-31: 96706000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 6.22 million
Calculation and evidence

90490000 − 96706000 Unit12

Exact free cash flow: -6216000 Unit12

Share or cite

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

2015 2015-01-01 – 2015-12-31
Unavailable Not reported for this period.
Unit12 90.6 million
Exact value

Exact value: 90596000 Unit12

2015-01-01 – 2015-12-31: 90596000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 99.03 million
Exact value

Exact value: 99034000 Unit12

2015-01-01 – 2015-12-31: 99034000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 8.44 million
Calculation and evidence

90596000 − 99034000 Unit12

Exact free cash flow: -8438000 Unit12

Share or cite

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

2016 2016-01-01 – 2016-12-31
Unavailable Not reported for this period.
Unit12 90.09 million
Exact value

Exact value: 90088000 Unit12

2016-01-01 – 2016-12-31: 90088000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 97.84 million
Exact value

Exact value: 97841000 Unit12

2016-01-01 – 2016-12-31: 97841000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 7.75 million
Calculation and evidence

90088000 − 97841000 Unit12

Exact free cash flow: -7753000 Unit12

Share or cite

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

2017 2017-01-01 – 2017-12-31
Unavailable Not reported for this period.
Unit12 98.71 million
Exact value

Exact value: 98710000 Unit12

2017-01-01 – 2017-12-31: 98710000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 95.26 million
Exact value

Exact value: 95256000 Unit12

2017-01-01 – 2017-12-31: 95256000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 3.45 million
Calculation and evidence

98710000 − 95256000 Unit12

Exact free cash flow: 3454000 Unit12

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.

35 filings · 3,388 latest values · 3,388 originally reported values

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

Identifiers: 0001487986, 1487986, edgar:1487986

Also known as Hawaiian Telcom Holdco, Inc.