BONNEVILLE PACIFIC CORP

EDGAR

5 filing records in this dataset, filed from 1996-12-24 to 1999-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.14 million USD

1999-09-30 · USD

Exact inputs and evidence

Operating margin

-57.62%

1999-09-30 · %

Exact inputs and evidence
  • Operating Income: -654000 USD Source
  • Revenue: 1135000 USD Source
Cash and cash equivalents
14.4 million USD Source
Exact value

14413000 USD

Long-term debt including current maturities
Not available
Shares outstanding
7.23 billion shares Source
Exact value

7227390000 shares

Reported share-count change

147.37% · 4.31 billion shares

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
  • 2921728000 shares · 1997-12-31· Source
  • 7227390000 shares · 1998-12-31· 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: 1999-11-15.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1998-12-31
  • Operating income: 3 of 11 periods available· newest 1998-12-31
  • Net income: 3 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1998-12-31
  • Total assets: 3 of 11 periods available· newest 1998-12-31
  • Total liabilities: 1 of 11 periods available· newest 1998-12-31
  • Current assets: 1 of 11 periods available· newest 1998-12-31
  • Current liabilities: 1 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 1998-12-31

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

    +20.5%

    Prior period

    USD 21.96 million

    –

    Current period

    USD 26.46 million

    –

    Exact inputs and evidence

    26459000 − 21956000 = 4503000 USD

    21956000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    26459000 USD · 1998-01-01 – 1998-12-31

    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 42.94 million

    Prior period

    −USD 22.62 million

    –

    Current period

    USD 20.32 million

    –

    Exact inputs and evidence

    20316000 − -22620000 = 42936000 USD

    -22620000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    20316000 USD · 1998-01-01 – 1998-12-31

    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

    -273.1%

    Prior period

    USD 24.8 million

    –

    Current period

    −USD 42.92 million

    –

    Exact inputs and evidence

    -42922000 − 24801000 = -67723000 USD

    24801000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -42922000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.8%

    Prior period

    USD 5.77 million

    –

    Current period

    USD 5.44 million

    –

    Exact inputs and evidence

    5439000 − 5771000 = -332000 USD

    5771000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    5439000 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 26.46 million 100% of revenue
  • Operating costs Derived USD 31.71 million 120% of revenue
  • Operating income −USD 5.25 million −20% of revenue
  • Tax, interest and other Derived −USD 25.56 million −97% of revenue
  • Net income USD 20.32 million 77% of revenue

Cash

  • Operating cash flow −USD 42.92 million −162% of revenue
  • Capital expenditure USD 5.44 million 21% of revenue
  • Free cash flow Derived −USD 48.36 million −183% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 100% of revenue.
  • 1998 Operating loss: operating costs were 120% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3120694000 16947000 Derived 3747000 -109080000 Derived 112827000 98698000 Derived
Source
1997 1997-01-01 – 1997-12-3121956000 21990000 Derived -34000 22586000 Derived -22620000 19030000 Derived
Source
1998 1998-01-01 – 1998-12-3126459000 31705000 Derived -5246000 -25562000 Derived 20316000 -48361000 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 26.5M 1998
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.28.6M21.4M14.3M7.1M0.0199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue20694000
1997Revenue21956000
1998Revenue26459000

Revenue growth

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

20.5% 1998
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.22.1%16.6%11.1%5.5%0.0%199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year6.1%
1998Year over year20.5%

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 -19.8% 1998
Net margin 76.8% 1998
Free cash flow margin -182.8% 1998
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.603%392%181%-30%-241%199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin18.1%
1997Operating margin-0.2%
1998Operating margin-19.8%
1996Net margin545.2%
1997Net margin-103%
1998Net margin76.8%
1996Free cash flow margin476.9%
1997Free cash flow margin86.7%
1998Free cash flow margin-182.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -42.9M 1998
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.112.5M70.8M29.0M-12.7M-54.4M199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow101008000
1997Operating cash flow24801000
1998Operating cash flow-42922000

Free cash flow

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

USD -48.4M 1998
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.110.5M67.8M25.2M-17.5M-60.1M199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow98698000
1997Free cash flow19030000
1998Free cash flow-48361000

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.

39.2% 1998
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.42%32%21%11%0%1996-12-311997-12-311998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets39.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.86× 1998
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.2.01×1.51×1.01×0.50×0.00×1996-12-311997-12-311998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.86×

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
1996 1996-01-01 – 1996-12-31
USD 112.83 million
Exact value

Exact value: 112827000 USD

1996-01-01 – 1996-12-31: 112827000 USD Inspect Net Income Open source
Share or cite

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

USD 101.01 million
Exact value

Exact value: 101008000 USD

1996-01-01 – 1996-12-31: 101008000 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 2.31 million
Exact value

Exact value: 2310000 USD

1996-01-01 – 1996-12-31: 2310000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 98.7 million
Calculation and evidence

101008000 − 2310000 USD

Exact free cash flow: 98698000 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 22.62 million
Exact value

Exact value: -22620000 USD

1997-01-01 – 1997-12-31: -22620000 USD Inspect Net Income Open source
Share or cite

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

USD 24.8 million
Exact value

Exact value: 24801000 USD

1997-01-01 – 1997-12-31: 24801000 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 5.77 million
Exact value

Exact value: 5771000 USD

1997-01-01 – 1997-12-31: 5771000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.03 million
Calculation and evidence

24801000 − 5771000 USD

Exact free cash flow: 19030000 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 20.32 million
Exact value

Exact value: 20316000 USD

1998-01-01 – 1998-12-31: 20316000 USD Inspect Net Income Open source
Share or cite

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

−USD 42.92 million
Exact value

Exact value: -42922000 USD

1998-01-01 – 1998-12-31: -42922000 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 5.44 million
Exact value

Exact value: 5439000 USD

1998-01-01 – 1998-12-31: 5439000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.36 million
Calculation and evidence

-42922000 − 5439000 USD

Exact free cash flow: -48361000 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000795182, 795182, edgar:795182