HICKORY TECH CORP

EDGAR

87 filing records in this dataset, filed from 1995-05-12 to 2015-08-11. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

49.7 million U001

2014 Q2 · U001

Exact inputs and evidence

Operating margin

8.43%

2014 Q2 · %

Exact inputs and evidence
  • Operating Income: 4194000 U001 Source
  • Revenue: 49723000 U001 Source

Operating cash flow

-1.36 million U001

2014 Q2 · U001

Exact inputs and evidence
  • Operating Cash Flow: 12121000 U001 Source
  • Operating Cash Flow: 13478000 U001 Source

Free cash flow

-8.54 million U001

2014 Q2 · U001

Exact inputs and evidence
  • Operating Cash Flow: 12121000 U001 Source
  • Operating Cash Flow: 13478000 U001 Source
  • Capital Expenditure: 12399000 U001 Source
  • Capital Expenditure: 5213000 U001 Source
Cash and cash equivalents
7.48 million U001 Source
Exact value

7478000 U001

Long-term debt including current maturities
134 million U001 Source
Exact value

134255000 U001

Shares outstanding
13.6 million U002 Source
Exact value

13646449 U002

Reported share-count change

0.96% · 130 thousand U002

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 13516441 U002 · 2013-06-30· Source
  • 13646449 U002 · 2014-06-30· 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: 2015-08-11.

Financial data available through: 2013-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2013-12-31
  • Operating income: 4 of 11 periods available· newest 2013-12-31
  • Net income: 4 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2013-12-31
  • Total assets: 4 of 11 periods available· newest 2013-12-31
  • Total liabilities: 3 of 11 periods available· newest 2013-12-31
  • Current assets: 3 of 11 periods available· newest 2013-12-31
  • Current liabilities: 3 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2013-12-31

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

    +3.3%

    Prior period

    U001 183.2 million

    –

    Current period

    U001 189.2 million

    –

    Exact inputs and evidence

    189200000 − 183196000 = 6004000 U001

    183196000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    189200000 U001 · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -6.8%

    Prior period

    U001 8.3 million

    –

    Current period

    U001 7.73 million

    –

    Exact inputs and evidence

    7732000 − 8298000 = -566000 U001

    8298000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    7732000 U001 · 2013-01-01 – 2013-12-31

    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

    -14.3%

    Prior period

    U001 41.94 million

    –

    Current period

    U001 35.92 million

    –

    Exact inputs and evidence

    35924000 − 41937000 = -6013000 U001

    41937000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    35924000 U001 · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -20.2%

    Prior period

    U001 36.55 million

    –

    Current period

    U001 29.17 million

    –

    Exact inputs and evidence

    29167000 − 36554000 = -7387000 U001

    36554000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    29167000 U001 · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue U001 189.2 million 100% of revenue
  • Operating costs Derived U001 171.58 million 91% of revenue
  • Operating income U001 17.62 million 9.3% of revenue
  • Tax, interest and other Derived U001 9.89 million 5.2% of revenue
  • Net income U001 7.73 million 4.1% of revenue

Cash

  • Operating cash flow U001 35.92 million 19% of revenue
  • Capital expenditure U001 29.17 million 15% of revenue
  • Free cash flow Derived U001 6.76 million 3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 87%
  • 2011 88%
  • 2012 89%
  • 2013 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31162247000 141279000 Derived 20968000 8376000 Derived 12592000 3300000 Derived
Source
2011 2011-01-01 – 2011-12-31163538000 143883000 Derived 19655000 11254000 Derived 8401000 13322000 Derived
Source
2012 2012-01-01 – 2012-12-31183196000 163810000 Derived 19386000 11088000 Derived 8298000 5383000 Derived
Source
2013 2013-01-01 – 2013-12-31189200000 171582000 Derived 17618000 9886000 Derived 7732000 6757000 Derived
Source

Amounts are exact, in U001.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U001 189.2M 2013
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.204.3M153.3M102.2M51.1M0.02010201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Revenue162247000
2011Revenue163538000
2012Revenue183196000
2013Revenue189200000

Revenue growth

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

3.3% 2013
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.13.0%9.7%6.5%3.2%0.0%2010201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year0.8%
2012Year over year12%
2013Year over year3.3%

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 9.3% 2013
Net margin 4.1% 2013
Free cash flow margin 3.6% 2013
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.14.0%10.5%7.0%3.5%0.0%2010201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin12.9%
2011Operating margin12%
2012Operating margin10.6%
2013Operating margin9.3%
2010Net margin7.8%
2011Net margin5.1%
2012Net margin4.5%
2013Net margin4.1%
2010Free cash flow margin2%
2011Free cash flow margin8.1%
2012Free cash flow margin2.9%
2013Free cash flow margin3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

U001 35.9M 2013
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.45.7M34.3M22.9M11.4M0.02010201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Operating cash flow26188000
2011Operating cash flow42343000
2012Operating cash flow41937000
2013Operating cash flow35924000

Free cash flow

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

U001 6.8M 2013
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.14.4M10.8M7.2M3.6M0.02010201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Free cash flow3300000
2011Free cash flow13322000
2012Free cash flow5383000
2013Free cash flow6757000

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.

81.5% 2013
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.89%67%44%22%0%2010-12-31201120122013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reported
2011Liabilities / assets82.3%
2012Liabilities / assets81.8%
2013Liabilities / assets81.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.42× 2013
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.1.93×1.45×0.96×0.48×0.00×2010-12-31201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.78×
2012Current assets / current liabilities1.27×
2013Current assets / current liabilities1.42×

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 2010-01-01 – 2010-12-31
U001 12.59 million
Exact value

Exact value: 12592000 U001

2010-01-01 – 2010-12-31: 12592000 U001 Inspect Net Income Open source
Share or cite

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

U001 26.19 million
Exact value

Exact value: 26188000 U001

2010-01-01 – 2010-12-31: 26188000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 22.89 million
Exact value

Exact value: 22888000 U001

2010-01-01 – 2010-12-31: 22888000 U001 Inspect Capital Expenditure Open source
Share or cite

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

U001 3.3 million
Calculation and evidence

26188000 − 22888000 U001

Exact free cash flow: 3300000 U001

Share or cite

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

2011 2011-01-01 – 2011-12-31
U001 8.4 million
Exact value

Exact value: 8401000 U001

2011-01-01 – 2011-12-31: 8401000 U001 Inspect Net Income Open source
Share or cite

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

U001 42.34 million
Exact value

Exact value: 42343000 U001

2011-01-01 – 2011-12-31: 42343000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 29.02 million
Exact value

Exact value: 29021000 U001

2011-01-01 – 2011-12-31: 29021000 U001 Inspect Capital Expenditure Open source
Share or cite

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

U001 13.32 million
Calculation and evidence

42343000 − 29021000 U001

Exact free cash flow: 13322000 U001

Share or cite

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

2012 2012-01-01 – 2012-12-31
U001 8.3 million
Exact value

Exact value: 8298000 U001

2012-01-01 – 2012-12-31: 8298000 U001 Inspect Net Income Open source
Share or cite

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

U001 41.94 million
Exact value

Exact value: 41937000 U001

2012-01-01 – 2012-12-31: 41937000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 36.55 million
Exact value

Exact value: 36554000 U001

2012-01-01 – 2012-12-31: 36554000 U001 Inspect Capital Expenditure Open source
Share or cite

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

U001 5.38 million
Calculation and evidence

41937000 − 36554000 U001

Exact free cash flow: 5383000 U001

Share or cite

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

2013 2013-01-01 – 2013-12-31
U001 7.73 million
Exact value

Exact value: 7732000 U001

2013-01-01 – 2013-12-31: 7732000 U001 Inspect Net Income Open source
Share or cite

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

U001 35.92 million
Exact value

Exact value: 35924000 U001

2013-01-01 – 2013-12-31: 35924000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 29.17 million
Exact value

Exact value: 29167000 U001

2013-01-01 – 2013-12-31: 29167000 U001 Inspect Capital Expenditure Open source
Share or cite

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

U001 6.76 million
Calculation and evidence

35924000 − 29167000 U001

Exact free cash flow: 6757000 U001

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.

87 filings · 2,701 latest values · 2,701 originally reported values

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

Identifiers: 0000766561, 766561, edgar:766561

Also known as ENVENTIS CORP, Enventis Corp, HICKORY TECH CORP, HICKORY TECH CORP , Hickory Tech Corp