SUPER 8 MOTELS NORTHWEST II

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

3.25 million USD

1997 · USD

Exact inputs and evidence

Operating margin

21.04%

1997 · %

Exact inputs and evidence
  • Operating Income: 682918 USD Source
  • Revenue: 3246121 USD Source

Operating cash flow

465 thousand USD

1997 · USD

Exact inputs and evidence
  • Operating Cash Flow: 465104 USD Source

Free cash flow

464 thousand USD

1997 · USD

Exact inputs and evidence
  • Operating Cash Flow: 465104 USD Source
  • Capital Expenditure: 936 USD Source
Cash and cash equivalents
388 thousand USD Source
Exact value

387878 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

    -9.8%

    Prior period

    USD 3.6 million

    –

    Current period

    USD 3.25 million

    –

    Exact inputs and evidence

    3246121 − 3599830 = -353709 USD

    3599830 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    3246121 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

    -31.2%

    Prior period

    USD 1.01 million

    –

    Current period

    USD 692,709

    –

    Exact inputs and evidence

    692709 − 1006899 = -314190 USD

    1006899 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    692709 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

    -28.7%

    Prior period

    USD 651,921

    –

    Current period

    USD 465,104

    –

    Exact inputs and evidence

    465104 − 651921 = -186817 USD

    651921 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    465104 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

    -96%

    Prior period

    USD 23,550

    –

    Current period

    USD 936

    –

    Exact inputs and evidence

    936 − 23550 = -22614 USD

    23550 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    936 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 3.25 million 100% of revenue
  • Operating costs Derived USD 2.56 million 79% of revenue
  • Operating income USD 682,918 21% of revenue
  • Tax, interest and other Derived −USD 9,791 −0.3% of revenue
  • Net income USD 692,709 21% of revenue

Cash

  • Operating cash flow USD 465,104 14% of revenue
  • Capital expenditure USD 936 0% of revenue
  • Free cash flow Derived USD 464,168 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 13%87%
  • 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 – 1993-12-312938505 2565724 Derived 372781 4457 Derived 368324 701128 Derived
Source
1994 1994-01-01 – 1994-12-313335713 2572415 Derived 763298 -8375 Derived 771673 1191785 Derived
Source
1995 1995-01-01 – 1995-12-313362243 2675186 Derived 687057 -18847 Derived 705904 1065688 Derived
Source
1996 1996-01-01 – 1996-12-313599830 2601480 Derived 998350 -8549 Derived 1006899 628371 Derived
Source
1997 1997-01-01 – 1997-12-313246121 2563203 Derived 682918 -9791 Derived 692709 464168 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 3.2M 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.3.9M2.9M1.9M972.0K0.019931994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue2938505
1994Revenue3335713
1995Revenue3362243
1996Revenue3599830
1997Revenue3246121

Revenue growth

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

-9.8% 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.15.4%8.6%1.8%-4.9%-11.7%19931994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year13.5%
1995Year over year0.8%
1996Year over year7.1%
1997Year over year-9.8%

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 21% 1997
Net margin 21.3% 1997
Free cash flow margin 14.3% 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.38.6%28.9%19.3%9.6%0.0%19931994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin12.7%
1994Operating margin22.9%
1995Operating margin20.4%
1996Operating margin27.7%
1997Operating margin21%
1993Net margin12.5%
1994Net margin23.1%
1995Net margin21%
1996Net margin28%
1997Net margin21.3%
1993Free cash flow margin23.9%
1994Free cash flow margin35.7%
1995Free cash flow margin31.7%
1996Free cash flow margin17.5%
1997Free cash flow margin14.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 465.1K 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.1.3M972.8K648.5K324.3K0.019931994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow727152
1994Operating cash flow1200999
1995Operating cash flow1065688
1996Operating cash flow651921
1997Operating cash flow465104

Free cash flow

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

USD 464.2K 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.1.3M965.3K643.6K321.8K0.019931994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow701128
1994Free cash flow1191785
1995Free cash flow1065688
1996Free cash flow628371
1997Free cash flow464168

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.

1.53× 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.3.60×2.70×1.80×0.90×0.00×1993-12-311994199519961997
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 liabilities3.33×
1995Current assets / current liabilities2.57×
1996Current assets / current liabilities1.56×
1997Current assets / current liabilities1.53×

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 368,324
Exact value

Exact value: 368324 USD

1993-01-01 – 1993-12-31: 368324 USD Inspect Net Income Open source
Share or cite

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

USD 727,152
Exact value

Exact value: 727152 USD

1993-01-01 – 1993-12-31: 727152 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 26,024
Exact value

Exact value: 26024 USD

1993-01-01 – 1993-12-31: 26024 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 701,128
Calculation and evidence

727152 − 26024 USD

Exact free cash flow: 701128 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 771,673
Exact value

Exact value: 771673 USD

1994-01-01 – 1994-12-31: 771673 USD Inspect Net Income Open source
Share or cite

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

USD 1.2 million
Exact value

Exact value: 1200999 USD

1994-01-01 – 1994-12-31: 1200999 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 9,214
Exact value

Exact value: 9214 USD

1994-01-01 – 1994-12-31: 9214 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.19 million
Calculation and evidence

1200999 − 9214 USD

Exact free cash flow: 1191785 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 705,904
Exact value

Exact value: 705904 USD

1995-01-01 – 1995-12-31: 705904 USD Inspect Net Income Open source
Share or cite

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

USD 1.07 million
Exact value

Exact value: 1065688 USD

1995-01-01 – 1995-12-31: 1065688 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

1995-01-01 – 1995-12-31: 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 1.07 million
Calculation and evidence

1065688 − 0 USD

Exact free cash flow: 1065688 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 1.01 million
Exact value

Exact value: 1006899 USD

1996-01-01 – 1996-12-31: 1006899 USD Inspect Net Income Open source
Share or cite

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

USD 651,921
Exact value

Exact value: 651921 USD

1996-01-01 – 1996-12-31: 651921 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 23,550
Exact value

Exact value: 23550 USD

1996-01-01 – 1996-12-31: 23550 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 628,371
Calculation and evidence

651921 − 23550 USD

Exact free cash flow: 628371 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 692,709
Exact value

Exact value: 692709 USD

1997-01-01 – 1997-12-31: 692709 USD Inspect Net Income Open source
Share or cite

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

USD 465,104
Exact value

Exact value: 465104 USD

1997-01-01 – 1997-12-31: 465104 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 936
Exact value

Exact value: 936 USD

1997-01-01 – 1997-12-31: 936 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 464,168
Calculation and evidence

465104 − 936 USD

Exact free cash flow: 464168 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: 0000701258, 701258, edgar:701258