INTERMET CORP

EDGAR

52 filing records in this dataset, filed from 1994-03-29 to 2005-11-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

216 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

-4.91%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: -10604000 USD Source
  • Revenue: 215892000 USD Source
Cash and cash equivalents
1.98 million USD Source
Exact value

1975000 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

987 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 197713000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 837173000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 498113000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 234490000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 215892000 USD · 2005-04-01 – 2005-06-30 Source

Net income

228 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: 225046000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -273628000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -239353000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 16990000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 19808000 USD · 2005-04-01 – 2005-06-30 Source

Operating cash flow

-33.8 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Operating cash flow: -5341000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 3859000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -9899000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -5341000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -25194000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -9899000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -4720000 USD · 2005-01-01 – 2005-03-31 Source

Capital expenditure

17.8 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Capital expenditure: 19047000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 12547000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 22858000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 19047000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 3135000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 7494000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 3135000 USD · 2005-01-01 – 2005-03-31 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: 2005-11-09.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-12-31
  • Operating income: 11 of 11 periods available· newest 2004-12-31
  • Net income: 11 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2004-12-31
  • Total assets: 11 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2004-12-31
  • Current liabilities: 11 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 11 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

    +14.5%

    Prior period

    USD 731.17 million

    –

    Current period

    USD 837.17 million

    –

    Exact inputs and evidence

    837173000 − 731167000 = 106006000 USD

    731167000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    837173000 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 174.72 million

    Prior period

    −USD 98.91 million

    –

    Current period

    −USD 273.63 million

    –

    Exact inputs and evidence

    -273628000 − -98913000 = -174715000 USD

    -98913000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -273628000 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

    -176.1%

    Prior period

    USD 33.11 million

    –

    Current period

    −USD 25.19 million

    –

    Exact inputs and evidence

    -25194000 − 33107000 = -58301000 USD

    33107000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -25194000 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

    +17%

    Prior period

    USD 19.53 million

    –

    Current period

    USD 22.86 million

    –

    Exact inputs and evidence

    22858000 − 19533000 = 3325000 USD

    19533000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    22858000 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 837.17 million 100% of revenue
  • Cost of revenue USD 820.94 million 98% of revenue
  • Operating expenses USD 256.2 million 31% of revenue
  • Operating income −USD 239.96 million −29% of revenue
  • Tax, interest and other Derived USD 33.67 million 4% of revenue
  • Net income −USD 273.63 million −33% of revenue

Cash

  • Operating cash flow −USD 25.19 million −3% of revenue
  • Capital expenditure USD 22.86 million 2.7% of revenue
  • Free cash flow Derived −USD 48.05 million −5.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 90%
  • 1996 90%
  • 1997 91%
  • 1998 91%
  • 1999 94%
  • 2000 91%
  • 2001 Net loss: net income was −1.1% of revenue.
  • 2002 95%
  • 2003 Operating loss: operating costs were 105% of revenue.
  • 2004 Operating loss: operating costs were 129% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31541749000 488934000 Derived 52815000 27420000 Derived 25395000 58829000 Derived
Source
1996 1996-01-01 – 1996-12-31534478000 478375000 Derived 56103000 12950000 Derived 43153000 45106000 Derived
Source
1997 1997-01-01 – 1997-12-31813729000 738531000 Derived 75198000 35185000 Derived 40013000 22230000 Derived
Source
1998 1998-01-01 – 1998-12-31841598000 765949000 Derived 75649000 34660000 Derived 40989000 46949000 Derived
Source
1999 1999-01-01 – 1999-12-31956832000 896706000 Derived 60126000 23749000 Derived 36377000 -8484000 Derived
Source
2000 2000-01-01 – 2000-12-311038844000 950152000 Derived 88692000 47784000 Derived 40908000 11608000 Derived
Source
2001 2001-01-01 – 2001-12-31782884000 768672000 Derived 14212000 22915000 Derived -8703000 36068000 Derived
Source
2002 2002-01-01 – 2002-12-31755737000 716060000 Derived 39677000 30674000 Derived 9003000 80948000 Derived
Source
2003 2003-01-01 – 2003-12-31731167000 767784000 Derived -36617000 62296000 Derived -98913000 13574000 Derived
Source
2004 2004-01-01 – 2004-12-31837173000 1077134000 Derived -239961000 33667000 Derived -273628000 -48052000 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 837.2M 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.1.1B841.5M561.0M280.5M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue541749000
1996Revenue534478000
1997Revenue813729000
1998Revenue841598000
1999Revenue956832000
2000Revenue1038844000
2001Revenue782884000
2002Revenue755737000
2003Revenue731167000
2004Revenue837173000

Revenue growth

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

14.5% 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.58%36%14%-8%-31%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over year8.1%
1996Year over year-1.3%
1997Year over year52.2%
1998Year over year3.4%
1999Year over year13.7%
2000Year over year8.6%
2001Year over year-24.6%
2002Year over year-3.5%
2003Year over year-3.3%
2004Year over year14.5%

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 -28.7% 2004
Net margin -32.7% 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.14%2%-11%-24%-36%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin9.7%
1996Operating margin10.5%
1997Operating margin9.2%
1998Operating margin9%
1999Operating margin6.3%
2000Operating margin8.5%
2001Operating margin1.8%
2002Operating margin5.3%
2003Operating margin-5%
2004Operating margin-28.7%
1995Net margin4.7%
1996Net margin8.1%
1997Net margin4.9%
1998Net margin4.9%
1999Net margin3.8%
2000Net margin3.9%
2001Net margin-1.1%
2002Net margin1.2%
2003Net margin-13.5%
2004Net margin-32.7%
1995Free cash flow margin10.9%
1996Free cash flow margin8.4%
1997Free cash flow margin2.7%
1998Free cash flow margin5.6%
1999Free cash flow margin-0.9%
2000Free cash flow margin1.1%
2001Free cash flow margin4.6%
2002Free cash flow margin10.7%
2003Free cash flow margin1.9%
2004Free cash flow margin-5.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -25.2M 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.106.2M70.9M35.6M350.2K-34.9M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow83271000
1996Operating cash flow71131000
1997Operating cash flow62815000
1998Operating cash flow96445000
1999Operating cash flow70259000
2000Operating cash flow69355000
2001Operating cash flow71594000
2002Operating cash flow89375000
2003Operating cash flow33107000
2004Operating cash flow-25194000

Free cash flow

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

USD -48.1M 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.91.3M53.9M16.4M-21.0M-58.4M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow58829000
1996Free cash flow45106000
1997Free cash flow22230000
1998Free cash flow46949000
1999Free cash flow-8484000
2000Free cash flow11608000
2001Free cash flow36068000
2002Free cash flow80948000
2003Free cash flow13574000
2004Free cash flow-48052000

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
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.87× 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.1.58×1.18×0.79×0.39×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.16×
1996Current assets / current liabilities0.08×
1997Current assets / current liabilities1.42×
1998Current assets / current liabilities1.33×
1999Current assets / current liabilities1.46×
2000Current assets / current liabilities0.7×
2001Current assets / current liabilities0.71×
2002Current assets / current liabilities1.31×
2003Current assets / current liabilities1.14×
2004Current assets / current liabilities0.87×

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
1995 1995-01-01 – 1995-12-31
USD 25.4 million
Exact value

Exact value: 25395000 USD

1995-01-01 – 1995-12-31: 25395000 USD Inspect Net Income Open source
Share or cite

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

USD 83.27 million
Exact value

Exact value: 83271000 USD

1995-01-01 – 1995-12-31: 83271000 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 24.44 million
Exact value

Exact value: 24442000 USD

1995-01-01 – 1995-12-31: 24442000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 58.83 million
Calculation and evidence

83271000 − 24442000 USD

Exact free cash flow: 58829000 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 43.15 million
Exact value

Exact value: 43153000 USD

1996-01-01 – 1996-12-31: 43153000 USD Inspect Net Income Open source
Share or cite

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

USD 71.13 million
Exact value

Exact value: 71131000 USD

1996-01-01 – 1996-12-31: 71131000 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 26.03 million
Exact value

Exact value: 26025000 USD

1996-01-01 – 1996-12-31: 26025000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 45.11 million
Calculation and evidence

71131000 − 26025000 USD

Exact free cash flow: 45106000 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 40.01 million
Exact value

Exact value: 40013000 USD

1997-01-01 – 1997-12-31: 40013000 USD Inspect Net Income Open source
Share or cite

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

USD 62.82 million
Exact value

Exact value: 62815000 USD

1997-01-01 – 1997-12-31: 62815000 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 40.59 million
Exact value

Exact value: 40585000 USD

1997-01-01 – 1997-12-31: 40585000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.23 million
Calculation and evidence

62815000 − 40585000 USD

Exact free cash flow: 22230000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 40.99 million
Exact value

Exact value: 40989000 USD

1998-01-01 – 1998-12-31: 40989000 USD Inspect Net Income Open source
Share or cite

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

USD 96.45 million
Exact value

Exact value: 96445000 USD

1998-01-01 – 1998-12-31: 96445000 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 49.5 million
Exact value

Exact value: 49496000 USD

1998-01-01 – 1998-12-31: 49496000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 46.95 million
Calculation and evidence

96445000 − 49496000 USD

Exact free cash flow: 46949000 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 36.38 million
Exact value

Exact value: 36377000 USD

1999-01-01 – 1999-12-31: 36377000 USD Inspect Net Income Open source
Share or cite

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

USD 70.26 million
Exact value

Exact value: 70259000 USD

1999-01-01 – 1999-12-31: 70259000 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 78.74 million
Exact value

Exact value: 78743000 USD

1999-01-01 – 1999-12-31: 78743000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.48 million
Calculation and evidence

70259000 − 78743000 USD

Exact free cash flow: -8484000 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 40.91 million
Exact value

Exact value: 40908000 USD

2000-01-01 – 2000-12-31: 40908000 USD Inspect Net Income Open source
Share or cite

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

USD 69.36 million
Exact value

Exact value: 69355000 USD

2000-01-01 – 2000-12-31: 69355000 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 57.75 million
Exact value

Exact value: 57747000 USD

2000-01-01 – 2000-12-31: 57747000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.61 million
Calculation and evidence

69355000 − 57747000 USD

Exact free cash flow: 11608000 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 8.7 million
Exact value

Exact value: -8703000 USD

2001-01-01 – 2001-12-31: -8703000 USD Inspect Net Income Open source
Share or cite

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

USD 71.59 million
Exact value

Exact value: 71594000 USD

2001-01-01 – 2001-12-31: 71594000 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 35.53 million
Exact value

Exact value: 35526000 USD

2001-01-01 – 2001-12-31: 35526000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.07 million
Calculation and evidence

71594000 − 35526000 USD

Exact free cash flow: 36068000 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 9 million
Exact value

Exact value: 9003000 USD

2002-01-01 – 2002-12-31: 9003000 USD Inspect Net Income Open source
Share or cite

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

USD 89.38 million
Exact value

Exact value: 89375000 USD

2002-01-01 – 2002-12-31: 89375000 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 8.43 million
Exact value

Exact value: 8427000 USD

2002-01-01 – 2002-12-31: 8427000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 80.95 million
Calculation and evidence

89375000 − 8427000 USD

Exact free cash flow: 80948000 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 98.91 million
Exact value

Exact value: -98913000 USD

2003-01-01 – 2003-12-31: -98913000 USD Inspect Net Income Open source
Share or cite

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

USD 33.11 million
Exact value

Exact value: 33107000 USD

2003-01-01 – 2003-12-31: 33107000 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 19.53 million
Exact value

Exact value: 19533000 USD

2003-01-01 – 2003-12-31: 19533000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.57 million
Calculation and evidence

33107000 − 19533000 USD

Exact free cash flow: 13574000 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 273.63 million
Exact value

Exact value: -273628000 USD

2004-01-01 – 2004-12-31: -273628000 USD Inspect Net Income Open source
Share or cite

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

−USD 25.19 million
Exact value

Exact value: -25194000 USD

2004-01-01 – 2004-12-31: -25194000 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 22.86 million
Exact value

Exact value: 22858000 USD

2004-01-01 – 2004-12-31: 22858000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.05 million
Calculation and evidence

-25194000 − 22858000 USD

Exact free cash flow: -48052000 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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000745287, 745287, edgar:745287