SUPER 8 MOTELS NORTHWEST I

EDGAR

12 filing records in this dataset, filed from 1996-04-01 to 1998-11-16. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

2.98 million USD

1997 · USD

Exact inputs and evidence

Operating margin

35.27%

1997 · %

Exact inputs and evidence
  • Operating Income: 1051313 USD Source
  • Revenue: 2980665 USD Source

Operating cash flow

564 thousand USD

1997 · USD

Exact inputs and evidence
  • Operating Cash Flow: 563751 USD Source

Free cash flow

564 thousand USD

1997 · USD

Exact inputs and evidence
  • Operating Cash Flow: 563751 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
463 thousand USD Source
Exact value

463238 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: 1998-11-16.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1997-12-31
  • Operating income: 5 of 11 periods available· newest 1997-12-31
  • Net income: 5 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1997-12-31
  • Total assets: 4 of 11 periods available· newest 1997-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1997-12-31
  • Current liabilities: 4 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1997-12-31
  • 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

    +0.2%

    Prior period

    USD 2.98 million

    –

    Current period

    USD 2.98 million

    –

    Exact inputs and evidence

    2980665 − 2975925 = 4740 USD

    2975925 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    2980665 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14.8%

    Prior period

    USD 948,910

    –

    Current period

    USD 1.09 million

    –

    Exact inputs and evidence

    1089393 − 948910 = 140483 USD

    948910 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    1089393 USD · 1997-01-01 – 1997-12-31

    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

    -44.2%

    Prior period

    USD 1.01 million

    –

    Current period

    USD 563,751

    –

    Exact inputs and evidence

    563751 − 1009589 = -445838 USD

    1009589 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    563751 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 43,332

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 43332 = -43332 USD

    43332 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    0 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 2.98 million 100% of revenue
  • Operating costs Derived USD 1.93 million 65% of revenue
  • Operating income USD 1.05 million 35% of revenue
  • Tax, interest and other Derived −USD 38,080 −1.3% of revenue
  • Net income USD 1.09 million 37% of revenue

Cash

  • Operating cash flow USD 563,751 19% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived USD 563,751 19% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 29%71%
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-312329668 1660980 Derived 668688 2616 Derived 666072 719092 Derived
Source
1994 1994-01-01 – 1994-12-312415274 1641120 Derived 774154 -9222 Derived 783376 743864 Derived
Source
1995 1995-01-01 – 1995-12-312319042 2196366 Derived 122676 -9747 Derived 132423 -328123 Derived
Source
1996 1996-01-01 – 1996-12-312975925 2038970 Derived 936955 -11955 Derived 948910 966257 Derived
Source
1997 1997-01-01 – 1997-12-312980665 1929352 Derived 1051313 -38080 Derived 1089393 563751 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 3M 1997
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.3.2M2.4M1.6M804.8K0.019931994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue2329668
1994Revenue2415274
1995Revenue2319042
1996Revenue2975925
1997Revenue2980665

Revenue growth

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

0.2% 1997
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.30.9%21.5%12.2%2.8%-6.6%19931994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year3.7%
1995Year over year-4%
1996Year over year28.3%
1997Year over year0.2%

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 35.3% 1997
Net margin 36.5% 1997
Free cash flow margin 18.9% 1997
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.41%26%11%-4%-18%19931994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin28.7%
1994Operating margin32.1%
1995Operating margin5.3%
1996Operating margin31.5%
1997Operating margin35.3%
1993Net margin28.6%
1994Net margin32.4%
1995Net margin5.7%
1996Net margin31.9%
1997Net margin36.5%
1993Free cash flow margin30.9%
1994Free cash flow margin30.8%
1995Free cash flow margin-14.1%
1996Free cash flow margin32.5%
1997Free cash flow margin18.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 563.8K 1997
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.1.1M817.8K545.2K272.6K0.019931994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow727562
1994Operating cash flow750757
1995Operating cash flow325680
1996Operating cash flow1009589
1997Operating cash flow563751

Free cash flow

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

USD 563.8K 1997
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.1.1M694.4K319.1K-56.3K-431.7K19931994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow719092
1994Free cash flow743864
1995Free cash flow-328123
1996Free cash flow966257
1997Free cash flow563751

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
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.54× 1997
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.3.30×2.48×1.65×0.83×0.00×1993-12-311994199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.56×
1995Current assets / current liabilities1.2×
1996Current assets / current liabilities3.06×
1997Current assets / current liabilities2.54×

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
1993 1993-01-01 – 1993-12-31
USD 666,072
Exact value

Exact value: 666072 USD

1993-01-01 – 1993-12-31: 666072 USD Inspect Net Income Open source
Share or cite

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

USD 727,562
Exact value

Exact value: 727562 USD

1993-01-01 – 1993-12-31: 727562 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 8,470
Exact value

Exact value: 8470 USD

1993-01-01 – 1993-12-31: 8470 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 719,092
Calculation and evidence

727562 − 8470 USD

Exact free cash flow: 719092 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 783,376
Exact value

Exact value: 783376 USD

1994-01-01 – 1994-12-31: 783376 USD Inspect Net Income Open source
Share or cite

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

USD 750,757
Exact value

Exact value: 750757 USD

1994-01-01 – 1994-12-31: 750757 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 6,893
Exact value

Exact value: 6893 USD

1994-01-01 – 1994-12-31: 6893 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 743,864
Calculation and evidence

750757 − 6893 USD

Exact free cash flow: 743864 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 132,423
Exact value

Exact value: 132423 USD

1995-01-01 – 1995-12-31: 132423 USD Inspect Net Income Open source
Share or cite

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

USD 325,680
Exact value

Exact value: 325680 USD

1995-01-01 – 1995-12-31: 325680 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 653,803
Exact value

Exact value: 653803 USD

1995-01-01 – 1995-12-31: 653803 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 328,123
Calculation and evidence

325680 − 653803 USD

Exact free cash flow: -328123 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 948,910
Exact value

Exact value: 948910 USD

1996-01-01 – 1996-12-31: 948910 USD Inspect Net Income Open source
Share or cite

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

USD 1.01 million
Exact value

Exact value: 1009589 USD

1996-01-01 – 1996-12-31: 1009589 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 43,332
Exact value

Exact value: 43332 USD

1996-01-01 – 1996-12-31: 43332 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 966,257
Calculation and evidence

1009589 − 43332 USD

Exact free cash flow: 966257 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 1.09 million
Exact value

Exact value: 1089393 USD

1997-01-01 – 1997-12-31: 1089393 USD Inspect Net Income Open source
Share or cite

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

USD 563,751
Exact value

Exact value: 563751 USD

1997-01-01 – 1997-12-31: 563751 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 0
Exact value

Exact value: 0 USD

1997-01-01 – 1997-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 563,751
Calculation and evidence

563751 − 0 USD

Exact free cash flow: 563751 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000316297, 316297, edgar:316297