Kerr-McGee (Nevada) LLC

EDGAR

41 filing records in this dataset, filed from 1996-05-15 to 2004-05-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

240 million USD

2004-03-31 · USD

Exact inputs and evidence

Operating margin

37.34%

2004-03-31 · %

Exact inputs and evidence
  • Operating Income: 89791000 USD Source
  • Revenue: 240485000 USD Source

Operating cash flow

146 million USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 146294000 USD Source

Free cash flow

47.1 million USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 146294000 USD Source
  • Capital Expenditure: 99200000 USD Source
Cash and cash equivalents
98.3 million USD Source
Exact value

98278000 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

792 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Revenue: 180627000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 186765000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 362521000 USD · 2003-01-01 – 2003-06-30 Source
  • Revenue: 733689000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 186765000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 240485000 USD · 2004-01-01 – 2004-03-31 Source

Net income

94.6 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Net income: 14408000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 25823000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: 69107000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: 60672000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: 45973000 USD · 2004-01-01 – 2004-03-31 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: 2004-05-05.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-12-31
  • Operating income: 5 of 11 periods available· newest 2003-12-31
  • Net income: 10 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2001-12-31
  • Total assets: 9 of 11 periods available· newest 2003-12-31
  • Total liabilities: 4 of 11 periods available· newest 2003-12-31
  • Current assets: 9 of 11 periods available· newest 2003-12-31
  • Current liabilities: 9 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2003-12-31
  • 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

    +83.6%

    Prior period

    USD 399.57 million

    –

    Current period

    USD 733.69 million

    –

    Exact inputs and evidence

    733689000 − 399568000 = 334121000 USD

    399568000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    733689000 USD · 2003-01-01 – 2003-12-31

    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 97.67 million

    Prior period

    −USD 28.57 million

    –

    Current period

    USD 69.11 million

    –

    Exact inputs and evidence

    69107000 − -28566000 = 97673000 USD

    -28566000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    69107000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 733.69 million 100% of revenue
  • Operating costs Derived USD 565.9 million 77% of revenue
  • Operating income USD 167.79 million 23% of revenue
  • Tax, interest and other Derived USD 98.68 million 13% of revenue
  • Net income USD 69.11 million 9.4% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Net loss: net income was −4% of revenue.
  • 2000 20%14%66%
  • 2001 14%10%76%
  • 2002 Operating loss: operating costs were 104% of revenue.
  • 2003 9.4%13%77%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3141107000 UnavailableUnavailableUnavailable19256000 Unavailable
Source
1995 1995-01-01 – 1995-12-3178600000 UnavailableUnavailableUnavailable42589000 Unavailable
Source
1996 1996-01-01 – 1996-12-31116396000 UnavailableUnavailableUnavailable18182000 Unavailable
Source
1997 1997-01-01 – 1997-12-31126760000 UnavailableUnavailableUnavailable-56908000 Unavailable
Source
1998 1998-01-01 – 1998-12-31131818000 UnavailableUnavailableUnavailable-147557000 Unavailable
Source
1999 1999-01-01 – 1999-12-3179125000 73549000 Derived 5576000 8702000 Derived -3126000 7274000 Derived
Source
2000 2000-01-01 – 2000-12-31222433000 146824000 Derived 75609000 32073000 Derived 43536000 41200000 Derived
Source
2001 2001-01-01 – 2001-12-31348860000 264045000 Derived 84815000 34994000 Derived 49821000 7348000 Derived
Source
2002 2002-01-01 – 2002-12-31399568000 414624000 Derived -15056000 13510000 Derived -28566000 Unavailable
Source
2003 2003-01-01 – 2003-12-31733689000 565903000 Derived 167786000 98679000 Derived 69107000 Unavailable
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 733.7M 2003
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.792.4M594.3M396.2M198.1M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue41107000
1995Revenue78600000
1996Revenue116396000
1997Revenue126760000
1998Revenue131818000
1999Revenue79125000
2000Revenue222433000
2001Revenue348860000
2002Revenue399568000
2003Revenue733689000

Revenue growth

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

83.6% 2003
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.199%135%71%6%-58%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year91.2%
1996Year over year48.1%
1997Year over year8.9%
1998Year over year4%
1999Year over year-40%
2000Year over year181.1%
2001Year over year56.8%
2002Year over year14.5%
2003Year over year83.6%

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 22.9% 2003
Net margin 9.4% 2003
Free cash flow margin 2.1% 2001
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.67%19%-29%-77%-125%1994-12-3119992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999Operating margin7%
2000Operating margin34%
2001Operating margin24.3%
2002Operating margin-3.8%
2003Operating margin22.9%
1994Net margin46.8%
1995Net margin54.2%
1996Net margin15.6%
1997Net margin-44.9%
1998Net margin-111.9%
1999Net margin-4%
2000Net margin19.6%
2001Net margin14.3%
2002Net margin-7.1%
2003Net margin9.4%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin9.2%
2000Free cash flow margin18.5%
2001Free cash flow margin2.1%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 195.3M 2001
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.210.9M158.2M105.4M52.7M0.0199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow21279000
2000Operating cash flow143429000
2001Operating cash flow195273000
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 7.3M 2001
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.44.5M33.4M22.2M11.1M0.0199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flow7274000
2000Free cash flow41200000
2001Free cash flow7348000
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded

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.

55.6% 2003
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.60%45%30%15%0%1994-12-311999-12-312003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
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
2000Liabilities / assets17%
2001Liabilities / assets42.6%
2002Liabilities / assets49.3%
2003Liabilities / assets55.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.71× 2003
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.3.06×2.30×1.53×0.77×0.00×1994-12-3119992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.02×
1996Current assets / current liabilities2.84×
1997Current assets / current liabilities1.73×
1998Current assets / current liabilities1.41×
1999Current assets / current liabilities0.83×
2000Current assets / current liabilities1.38×
2001Current assets / current liabilities1.15×
2002Current assets / current liabilities0.93×
2003Current assets / current liabilities0.71×

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 19.26 million
Exact value

Exact value: 19256000 USD

1994-01-01 – 1994-12-31: 19256000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1995 1995-01-01 – 1995-12-31
USD 42.59 million
Exact value

Exact value: 42589000 USD

1995-01-01 – 1995-12-31: 42589000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1996 1996-01-01 – 1996-12-31
USD 18.18 million
Exact value

Exact value: 18182000 USD

1996-01-01 – 1996-12-31: 18182000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1997 1997-01-01 – 1997-12-31
−USD 56.91 million
Exact value

Exact value: -56908000 USD

1997-01-01 – 1997-12-31: -56908000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1998 1998-01-01 – 1998-12-31
−USD 147.56 million
Exact value

Exact value: -147557000 USD

1998-01-01 – 1998-12-31: -147557000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
−USD 3.13 million
Exact value

Exact value: -3126000 USD

1999-01-01 – 1999-12-31: -3126000 USD Inspect Net Income Open source
Share or cite

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

USD 21.28 million
Exact value

Exact value: 21279000 USD

1999-01-01 – 1999-12-31: 21279000 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 14.01 million
Exact value

Exact value: 14005000 USD

1999-01-01 – 1999-12-31: 14005000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.27 million
Calculation and evidence

21279000 − 14005000 USD

Exact free cash flow: 7274000 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 43.54 million
Exact value

Exact value: 43536000 USD

2000-01-01 – 2000-12-31: 43536000 USD Inspect Net Income Open source
Share or cite

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

USD 143.43 million
Exact value

Exact value: 143429000 USD

2000-01-01 – 2000-12-31: 143429000 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 102.23 million
Exact value

Exact value: 102229000 USD

2000-01-01 – 2000-12-31: 102229000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.2 million
Calculation and evidence

143429000 − 102229000 USD

Exact free cash flow: 41200000 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 49.82 million
Exact value

Exact value: 49821000 USD

2001-01-01 – 2001-12-31: 49821000 USD Inspect Net Income Open source
Share or cite

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

USD 195.27 million
Exact value

Exact value: 195273000 USD

2001-01-01 – 2001-12-31: 195273000 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 187.93 million
Exact value

Exact value: 187925000 USD

2001-01-01 – 2001-12-31: 187925000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.35 million
Calculation and evidence

195273000 − 187925000 USD

Exact free cash flow: 7348000 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 28.57 million
Exact value

Exact value: -28566000 USD

2002-01-01 – 2002-12-31: -28566000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2003 2003-01-01 – 2003-12-31
USD 69.11 million
Exact value

Exact value: 69107000 USD

2003-01-01 – 2003-12-31: 69107000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

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.

41 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000889005, 889005, edgar:889005

Also known as BELCO OIL & GAS CORP, WESTPORT RESOURCES CORP /NV/