Starz

EDGAR

25 filing records in this dataset, filed from 2010-12-16 to 2016-11-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

408 million USD

2017 Q2 · USD

Exact inputs and evidence

Operating margin

18.15%

2017 Q2 · %

Exact inputs and evidence
  • Operating Income: 74000000 USD Source
  • Revenue: 407800000 USD Source

Operating cash flow

95.7 million USD

2017 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 196700000 USD Source
  • Operating Cash Flow: 101000000 USD Source

Free cash flow

89.6 million USD

2017 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 196700000 USD Source
  • Operating Cash Flow: 101000000 USD Source
  • Capital Expenditure: 13900000 USD Source
  • Capital Expenditure: 7800000 USD Source
Cash and cash equivalents
14 million USD Source
Exact value

14000000 USD

Long-term debt including current maturities
541 million USD Source
Exact value

541000000 USD

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

1.67 billion USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Revenue: 427600000 USD · 2015-10-01 – 2015-12-31 Source
  • Revenue: 431900000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 402600000 USD · 2016-04-01 – 2016-06-30 Source
  • Revenue: 407800000 USD · 2016-07-01 – 2016-09-30 Source

Net income

184 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Net income: 27900000 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: 67000000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: 54400000 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: 34300000 USD · 2016-07-01 – 2016-09-30 Source

Operating cash flow

359 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: 250600000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 88500000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 5400000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 101000000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 5400000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 196700000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 101000000 USD · 2016-01-01 – 2016-06-30 Source

Capital expenditure

21.7 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Capital expenditure: 17200000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 9400000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 2200000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 7800000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 2200000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 13900000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 7800000 USD · 2016-01-01 – 2016-06-30 Source

Free cash flow

337 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: 250600000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 88500000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 5400000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 101000000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 5400000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 196700000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 101000000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 17200000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 9400000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 2200000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 7800000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 2200000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 13900000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 7800000 USD · 2016-01-01 – 2016-06-30 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: 2016-11-08.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2015-12-31
  • Operating income: 7 of 11 periods available· newest 2015-12-31
  • Net income: 7 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2015-12-31
  • Total assets: 6 of 11 periods available· newest 2015-12-31
  • Total liabilities: 6 of 11 periods available· newest 2015-12-31
  • Current assets: 6 of 11 periods available· newest 2015-12-31
  • Current liabilities: 6 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2011-12-31
  • 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

    +2.2%

    Prior period

    USD 1.66 billion

    –

    Current period

    USD 1.7 billion

    –

    Exact inputs and evidence

    1700100000 − 1663900000 = 36200000 USD

    1663900000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    1700100000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -13%

    Prior period

    USD 271.3 million

    –

    Current period

    USD 236.1 million

    –

    Exact inputs and evidence

    236100000 − 271300000 = -35200000 USD

    271300000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    236100000 USD · 2015-01-01 – 2015-12-31

    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

    +21.4%

    Prior period

    USD 206.5 million

    –

    Current period

    USD 250.6 million

    –

    Exact inputs and evidence

    250600000 − 206500000 = 44100000 USD

    206500000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    250600000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +53.6%

    Prior period

    USD 11.2 million

    –

    Current period

    USD 17.2 million

    –

    Exact inputs and evidence

    17200000 − 11200000 = 6000000 USD

    11200000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    17200000 USD · 2015-01-01 – 2015-12-31

    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.

2016 2015-01-01 – 2015-12-31

  • Revenue USD 1.7 billion 100% of revenue
  • Operating costs Derived USD 1.29 billion 76% of revenue
  • Operating income USD 409.7 million 24% of revenue
  • Tax, interest and other Derived USD 173.6 million 10% of revenue
  • Net income USD 236.1 million 14% of revenue

Cash

  • Operating cash flow USD 250.6 million 15% of revenue
  • Capital expenditure USD 17.2 million 1% of revenue
  • Free cash flow Derived USD 233.4 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2011 9.9%83%
  • 2012 15%11%74%
  • 2013 16%9.3%75%
  • 2014 14%10%76%
  • 2015 16%11%73%
  • 2016 14%10%76%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-01-01 – 2009-12-311853000000 1844000000 Derived 9000000 -6195000000 Derived 6204000000 304000000 Derived
Source
2011 2010-01-01 – 2010-12-311605337000 1329620000 Derived 275717000 116923000 Derived 158794000 184040000 Derived
Source
2012 2011-01-01 – 2011-12-311614033000 1189430000 Derived 424603000 184919000 Derived 239684000 340250000 Derived
Source
2013 2012-01-01 – 2012-12-311630700000 1225300000 Derived 405400000 150900000 Derived 254500000 275900000 Derived
Source
2014 2013-01-01 – 2013-12-311777500000 1352300000 Derived 425200000 177900000 Derived 247300000 298000000 Derived
Source
2015 2014-01-01 – 2014-12-311663900000 1212200000 Derived 451700000 180400000 Derived 271300000 195300000 Derived
Source
2016 2015-01-01 – 2015-12-311700100000 1290400000 Derived 409700000 173600000 Derived 236100000 233400000 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 1.7B 2016
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.2.0B1.5B1.0B500.3M0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue1853000000
2011Revenue1605337000
2012Revenue1614033000
2013Revenue1630700000
2014Revenue1777500000
2015Revenue1663900000
2016Revenue1700100000

Revenue growth

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

2.2% 2016
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.10.8%4.3%-2.2%-8.7%-15.2%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year-13.4%
2012Year over year0.5%
2013Year over year1%
2014Year over year9%
2015Year over year-6.4%
2016Year over year2.2%

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 24.1% 2016
Net margin 13.9% 2016
Free cash flow margin 13.7% 2016
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.362%271%181%90%0%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin0.5%
2011Operating margin17.2%
2012Operating margin26.3%
2013Operating margin24.9%
2014Operating margin23.9%
2015Operating margin27.1%
2016Operating margin24.1%
2010Net margin334.8%
2011Net margin9.9%
2012Net margin14.9%
2013Net margin15.6%
2014Net margin13.9%
2015Net margin16.3%
2016Net margin13.9%
2010Free cash flow margin16.4%
2011Free cash flow margin11.5%
2012Free cash flow margin21.1%
2013Free cash flow margin16.9%
2014Free cash flow margin16.8%
2015Free cash flow margin11.7%
2016Free cash flow margin13.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 250.6M 2016
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.388.8M291.6M194.4M97.2M0.0201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow360000000
2011Operating cash flow191139000
2012Operating cash flow347973000
2013Operating cash flow292100000
2014Operating cash flow312800000
2015Operating cash flow206500000
2016Operating cash flow250600000

Free cash flow

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

USD 233.4M 2016
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.367.5M275.6M183.7M91.9M0.0201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow304000000
2011Free cash flow184040000
2012Free cash flow340250000
2013Free cash flow275900000
2014Free cash flow298000000
2015Free cash flow195300000
2016Free cash flow233400000

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.

86.1% 2016
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.105%79%53%26%0%2009-12-3120132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets53.4%
2012Liabilities / assets36.9%
2013Liabilities / assets40.2%
2014Liabilities / assets96.2%
2015Liabilities / assets97.5%
2016Liabilities / assets86.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.3× 2016
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.4.82×3.62×2.41×1.21×0.00×2009-12-3120132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.41×
2012Current assets / current liabilities4.47×
2013Current assets / current liabilities4.17×
2014Current assets / current liabilities1.96×
2015Current assets / current liabilities1.82×
2016Current assets / current liabilities2.3×

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
2010 2009-01-01 – 2009-12-31
USD 6.2 billion
Exact value

Exact value: 6204000000 USD

2009-01-01 – 2009-12-31: 6204000000 USD Inspect Net Income Open source
Share or cite

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

USD 360 million
Exact value

Exact value: 360000000 USD

2009-01-01 – 2009-12-31: 360000000 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 56 million
Exact value

Exact value: 56000000 USD

2009-01-01 – 2009-12-31: 56000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 304 million
Calculation and evidence

360000000 − 56000000 USD

Exact free cash flow: 304000000 USD

Share or cite

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

2011 2010-01-01 – 2010-12-31
USD 158.79 million
Exact value

Exact value: 158794000 USD

2010-01-01 – 2010-12-31: 158794000 USD Inspect Net Income Open source
Share or cite

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

USD 191.14 million
Exact value

Exact value: 191139000 USD

2010-01-01 – 2010-12-31: 191139000 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 7.1 million
Exact value

Exact value: 7099000 USD

2010-01-01 – 2010-12-31: 7099000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 184.04 million
Calculation and evidence

191139000 − 7099000 USD

Exact free cash flow: 184040000 USD

Share or cite

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

2012 2011-01-01 – 2011-12-31
USD 239.68 million
Exact value

Exact value: 239684000 USD

2011-01-01 – 2011-12-31: 239684000 USD Inspect Net Income Open source
Share or cite

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

USD 347.97 million
Exact value

Exact value: 347973000 USD

2011-01-01 – 2011-12-31: 347973000 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 7.72 million
Exact value

Exact value: 7723000 USD

2011-01-01 – 2011-12-31: 7723000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 340.25 million
Calculation and evidence

347973000 − 7723000 USD

Exact free cash flow: 340250000 USD

Share or cite

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

2013 2012-01-01 – 2012-12-31
USD 254.5 million
Exact value

Exact value: 254500000 USD

2012-01-01 – 2012-12-31: 254500000 USD Inspect Net Income Open source
Share or cite

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

USD 292.1 million
Exact value

Exact value: 292100000 USD

2012-01-01 – 2012-12-31: 292100000 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 16.2 million
Exact value

Exact value: 16200000 USD

2012-01-01 – 2012-12-31: 16200000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 275.9 million
Calculation and evidence

292100000 − 16200000 USD

Exact free cash flow: 275900000 USD

Share or cite

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

2014 2013-01-01 – 2013-12-31
USD 247.3 million
Exact value

Exact value: 247300000 USD

2013-01-01 – 2013-12-31: 247300000 USD Inspect Net Income Open source
Share or cite

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

USD 312.8 million
Exact value

Exact value: 312800000 USD

2013-01-01 – 2013-12-31: 312800000 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 14.8 million
Exact value

Exact value: 14800000 USD

2013-01-01 – 2013-12-31: 14800000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 298 million
Calculation and evidence

312800000 − 14800000 USD

Exact free cash flow: 298000000 USD

Share or cite

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

2015 2014-01-01 – 2014-12-31
USD 271.3 million
Exact value

Exact value: 271300000 USD

2014-01-01 – 2014-12-31: 271300000 USD Inspect Net Income Open source
Share or cite

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

USD 206.5 million
Exact value

Exact value: 206500000 USD

2014-01-01 – 2014-12-31: 206500000 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 11.2 million
Exact value

Exact value: 11200000 USD

2014-01-01 – 2014-12-31: 11200000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 195.3 million
Calculation and evidence

206500000 − 11200000 USD

Exact free cash flow: 195300000 USD

Share or cite

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

2016 2015-01-01 – 2015-12-31
USD 236.1 million
Exact value

Exact value: 236100000 USD

2015-01-01 – 2015-12-31: 236100000 USD Inspect Net Income Open source
Share or cite

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

USD 250.6 million
Exact value

Exact value: 250600000 USD

2015-01-01 – 2015-12-31: 250600000 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 17.2 million
Exact value

Exact value: 17200000 USD

2015-01-01 – 2015-12-31: 17200000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 233.4 million
Calculation and evidence

250600000 − 17200000 USD

Exact free cash flow: 233400000 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.

25 filings · 2,920 latest values · 2,923 originally reported values

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

Identifiers: 0001507934, 1507934, edgar:1507934

Also known as Liberty CapStarz, Inc., Liberty Media Corp, Liberty Media Corporation, Liberty Splitco, Inc., Starz, Starz Acquisition LLC