ISPAT INLAND INC

EDGAR

51 filing records in this dataset, filed from 1994-03-30 to 2005-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

563 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-4.23%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -23800000 USD Source
  • Revenue: 562500000 USD Source

Operating cash flow

49.5 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 36900000 USD Source
  • Operating Cash Flow: -12600000 USD Source

Free cash flow

22.2 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 36900000 USD Source
  • Operating Cash Flow: -12600000 USD Source
  • Capital Expenditure: 60300000 USD Source
  • Capital Expenditure: 33000000 USD Source
Cash and cash equivalents
13.7 million USD Source
Exact value

13700000 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

2.9 billion USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Revenue: 3157600000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 2346600000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 904300000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 626200000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 562500000 USD · 2005-07-01 – 2005-09-30 Source

Net income

167 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Net income: 258700000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 217000000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 127800000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 16200000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: -19100000 USD · 2005-07-01 – 2005-09-30 Source

Operating cash flow

196 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: 219800000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 60400000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 99400000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -12600000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 99400000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 36900000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -12600000 USD · 2005-01-01 – 2005-06-30 Source

Capital expenditure

81.6 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Capital expenditure: 39900000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 18600000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 10300000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 33000000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 10300000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 60300000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 33000000 USD · 2005-01-01 – 2005-06-30 Source

Free cash flow

115 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: 219800000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 60400000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 99400000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -12600000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 99400000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 36900000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -12600000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 39900000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 18600000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 10300000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 33000000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 10300000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 60300000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 33000000 USD · 2005-01-01 – 2005-06-30 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: 2005-11-14.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2004-12-31
  • Operating income: 6 of 11 periods available· newest 2004-12-31
  • Net income: 10 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2004-12-31
  • Total assets: 6 of 11 periods available· newest 2004-12-31
  • Total liabilities: 6 of 11 periods available· newest 2004-12-31
  • Current assets: 6 of 11 periods available· newest 2004-12-31
  • Current liabilities: 6 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2004-12-31
  • 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

    +42%

    Prior period

    USD 2.22 billion

    –

    Current period

    USD 3.16 billion

    –

    Exact inputs and evidence

    3157600000 − 2222900000 = 934700000 USD

    2222900000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    3157600000 USD · 2004-01-01 – 2004-12-31

    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 311.3 million

    Prior period

    −USD 52.6 million

    –

    Current period

    USD 258.7 million

    –

    Exact inputs and evidence

    258700000 − -52600000 = 311300000 USD

    -52600000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    258700000 USD · 2004-01-01 – 2004-12-31

    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

    +885.7%

    Prior period

    USD 22.3 million

    –

    Current period

    USD 219.8 million

    –

    Exact inputs and evidence

    219800000 − 22300000 = 197500000 USD

    22300000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    219800000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -64.2%

    Prior period

    USD 111.3 million

    –

    Current period

    USD 39.9 million

    –

    Exact inputs and evidence

    39900000 − 111300000 = -71400000 USD

    111300000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    39900000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 3.16 billion 100% of revenue
  • Operating costs Derived USD 2.63 billion 83% of revenue
  • Operating income USD 531 million 17% of revenue
  • Tax, interest and other Derived USD 272.3 million 8.6% of revenue
  • Net income USD 258.7 million 8.2% of revenue

Cash

  • Operating cash flow USD 219.8 million 7% of revenue
  • Capital expenditure USD 39.9 million 1.3% of revenue
  • Free cash flow Derived USD 179.9 million 5.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 94%
  • 2000 Net loss: net income was −1.4% of revenue.
  • 2001 Operating loss: operating costs were 106% of revenue.
  • 2002 Net loss: net income was −0.3% of revenue.
  • 2003 Operating loss: operating costs were 100% of revenue.
  • 2004 83%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-312477900000 2336000000 Derived 141900000 105900000 Derived 36000000 39200000 Derived
Source
2000 2000-01-01 – 2000-12-312383600000 2347800000 Derived 35800000 68700000 Derived -32900000 -54500000 Derived
Source
2001 2001-01-01 – 2001-12-312084100000 2215500000 Derived -131400000 -5400000 Derived -126000000 -166300000 Derived
Source
2002 2002-01-01 – 2002-12-312303400000 2273900000 Derived 29500000 36600000 Derived -7100000 -31100000 Derived
Source
2003 2003-01-01 – 2003-12-312222900000 2233200000 Derived -10300000 42300000 Derived -52600000 -89000000 Derived
Source
2004 2004-01-01 – 2004-12-313157600000 2626600000 Derived 531000000 272300000 Derived 258700000 179900000 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 3.2B 2004
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.3.4B2.6B1.7B852.6M0.0199920022004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue2477900000
2000Revenue2383600000
2001Revenue2084100000
2002Revenue2303400000
2003Revenue2222900000
2004Revenue3157600000

Revenue growth

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

42% 2004
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.46%31%15%-1%-17%199920022004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year-3.8%
2001Year over year-12.6%
2002Year over year10.5%
2003Year over year-3.5%
2004Year over year42%

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 16.8% 2004
Net margin 8.2% 2004
Free cash flow margin 5.7% 2004
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.18.8%11.6%4.4%-2.8%-10.0%199920022004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin5.7%
2000Operating margin1.5%
2001Operating margin-6.3%
2002Operating margin1.3%
2003Operating margin-0.5%
2004Operating margin16.8%
1999Net margin1.5%
2000Net margin-1.4%
2001Net margin-6%
2002Net margin-0.3%
2003Net margin-2.4%
2004Net margin8.2%
1999Free cash flow margin1.6%
2000Free cash flow margin-2.3%
2001Free cash flow margin-8%
2002Free cash flow margin-1.4%
2003Free cash flow margin-4%
2004Free cash flow margin5.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 219.8M 2004
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.248.4M144.7M41.1M-62.6M-166.3M199920022004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow94300000
2000Operating cash flow28500000
2001Operating cash flow-137700000
2002Operating cash flow21300000
2003Operating cash flow22300000
2004Operating cash flow219800000

Free cash flow

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

USD 179.9M 2004
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.207.6M107.2M6.8M-93.6M-194.0M199920022004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow39200000
2000Free cash flow-54500000
2001Free cash flow-166300000
2002Free cash flow-31100000
2003Free cash flow-89000000
2004Free cash flow179900000

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.

96.7% 2004
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.121%91%61%30%0%199920022004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets85.4%
2000Liabilities / assets88.2%
2001Liabilities / assets99.3%
2002Liabilities / assets107.5%
2003Liabilities / assets112.4%
2004Liabilities / assets96.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.64× 2004
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.2.07×1.56×1.04×0.52×0.00×199920022004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities1.7×
2000Current assets / current liabilities1.66×
2001Current assets / current liabilities1.92×
2002Current assets / current liabilities1.21×
2003Current assets / current liabilities0.87×
2004Current assets / current liabilities1.64×

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
1994 1994-01-01 – 1994-12-31
USD 53.9 million
Exact value

Exact value: 53900000 USD

1994-01-01 – 1994-12-31: 53900000 USD Inspect Net Income Open source
Share or cite

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

USD 159 million
Exact value

Exact value: 159000000 USD

1994-01-01 – 1994-12-31: 159000000 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 160.3 million
Exact value

Exact value: 160300000 USD

1994-01-01 – 1994-12-31: 160300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.3 million
Calculation and evidence

159000000 − 160300000 USD

Exact free cash flow: -1300000 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 69.1 million
Exact value

Exact value: 69100000 USD

1995-01-01 – 1995-12-31: 69100000 USD Inspect Net Income Open source
Share or cite

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

USD 119.9 million
Exact value

Exact value: 119900000 USD

1995-01-01 – 1995-12-31: 119900000 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 113.9 million
Exact value

Exact value: 113900000 USD

1995-01-01 – 1995-12-31: 113900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6 million
Calculation and evidence

119900000 − 113900000 USD

Exact free cash flow: 6000000 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 17.9 million
Exact value

Exact value: -17900000 USD

1996-01-01 – 1996-12-31: -17900000 USD Inspect Net Income Open source
Share or cite

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

USD 121.5 million
Exact value

Exact value: 121500000 USD

1996-01-01 – 1996-12-31: 121500000 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 155.8 million
Exact value

Exact value: 155800000 USD

1996-01-01 – 1996-12-31: 155800000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.3 million
Calculation and evidence

121500000 − 155800000 USD

Exact free cash flow: -34300000 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 54.8 million
Exact value

Exact value: 54800000 USD

1997-01-01 – 1997-12-31: 54800000 USD Inspect Net Income Open source
Share or cite

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

USD 135.1 million
Exact value

Exact value: 135100000 USD

1997-01-01 – 1997-12-31: 135100000 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 98.4 million
Exact value

Exact value: 98400000 USD

1997-01-01 – 1997-12-31: 98400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.7 million
Calculation and evidence

135100000 − 98400000 USD

Exact free cash flow: 36700000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 36 million
Exact value

Exact value: 36000000 USD

1999-01-01 – 1999-12-31: 36000000 USD Inspect Net Income Open source
Share or cite

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

USD 94.3 million
Exact value

Exact value: 94300000 USD

1999-01-01 – 1999-12-31: 94300000 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 55.1 million
Exact value

Exact value: 55100000 USD

1999-01-01 – 1999-12-31: 55100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39.2 million
Calculation and evidence

94300000 − 55100000 USD

Exact free cash flow: 39200000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 32.9 million
Exact value

Exact value: -32900000 USD

2000-01-01 – 2000-12-31: -32900000 USD Inspect Net Income Open source
Share or cite

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

USD 28.5 million
Exact value

Exact value: 28500000 USD

2000-01-01 – 2000-12-31: 28500000 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 83 million
Exact value

Exact value: 83000000 USD

2000-01-01 – 2000-12-31: 83000000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 54.5 million
Calculation and evidence

28500000 − 83000000 USD

Exact free cash flow: -54500000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 126 million
Exact value

Exact value: -126000000 USD

2001-01-01 – 2001-12-31: -126000000 USD Inspect Net Income Open source
Share or cite

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

−USD 137.7 million
Exact value

Exact value: -137700000 USD

2001-01-01 – 2001-12-31: -137700000 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 28.6 million
Exact value

Exact value: 28600000 USD

2001-01-01 – 2001-12-31: 28600000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 166.3 million
Calculation and evidence

-137700000 − 28600000 USD

Exact free cash flow: -166300000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 7.1 million
Exact value

Exact value: -7100000 USD

2002-01-01 – 2002-12-31: -7100000 USD Inspect Net Income Open source
Share or cite

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

USD 21.3 million
Exact value

Exact value: 21300000 USD

2002-01-01 – 2002-12-31: 21300000 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 52.4 million
Exact value

Exact value: 52400000 USD

2002-01-01 – 2002-12-31: 52400000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.1 million
Calculation and evidence

21300000 − 52400000 USD

Exact free cash flow: -31100000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 52.6 million
Exact value

Exact value: -52600000 USD

2003-01-01 – 2003-12-31: -52600000 USD Inspect Net Income Open source
Share or cite

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

USD 22.3 million
Exact value

Exact value: 22300000 USD

2003-01-01 – 2003-12-31: 22300000 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 111.3 million
Exact value

Exact value: 111300000 USD

2003-01-01 – 2003-12-31: 111300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 89 million
Calculation and evidence

22300000 − 111300000 USD

Exact free cash flow: -89000000 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 258.7 million
Exact value

Exact value: 258700000 USD

2004-01-01 – 2004-12-31: 258700000 USD Inspect Net Income Open source
Share or cite

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

USD 219.8 million
Exact value

Exact value: 219800000 USD

2004-01-01 – 2004-12-31: 219800000 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 39.9 million
Exact value

Exact value: 39900000 USD

2004-01-01 – 2004-12-31: 39900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 179.9 million
Calculation and evidence

219800000 − 39900000 USD

Exact free cash flow: 179900000 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.

51 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000050548, 50548, edgar:50548

Also known as INLAND STEEL CO