TERREMARK WORLDWIDE INC.

EDGAR

96 filing records in this dataset, filed from 1996-07-16 to 2011-02-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

94.3 million USD

2010-12-31 · USD

Exact inputs and evidence

Operating margin

9.67%

2010-12-31 · %

Exact inputs and evidence
  • Operating Income: 9120000 USD Source
  • Revenue: 94275000 USD Source

Operating cash flow

-12.1 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1646000 USD Source
  • Operating Cash Flow: 13744000 USD Source

Free cash flow

-48.3 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1646000 USD Source
  • Operating Cash Flow: 13744000 USD Source
  • Capital Expenditure: 115309000 USD Source
  • Capital Expenditure: 79076000 USD Source
Cash and cash equivalents
68.9 million USD Source
Exact value

68881000 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

341 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Revenue: 292347000 USD · 2009-04-01 – 2010-03-31 Source
  • Revenue: 209836000 USD · 2009-04-01 – 2009-12-31 Source
  • Revenue: 79047000 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 84874000 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 94275000 USD · 2010-10-01 – 2010-12-31 Source

Net income

-34 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Net income: -31673000 USD · 2009-04-01 – 2010-03-31 Source
  • Net income: -30492000 USD · 2009-04-01 – 2009-12-31 Source
  • Net income: -10268000 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: -7746000 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -14843000 USD · 2010-10-01 – 2010-12-31 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: 2011-02-07.

Financial data available through: 2010-03-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2010-03-31
  • Operating income: 11 of 11 periods available· newest 2010-03-31
  • Net income: 11 of 11 periods available· newest 2010-03-31
  • Operating cash flow: 11 of 11 periods available· newest 2010-03-31
  • Capital expenditure: 11 of 11 periods available· newest 2010-03-31
  • Total assets: 11 of 11 periods available· newest 2010-03-31
  • Total liabilities: 11 of 11 periods available· newest 2010-03-31
  • Current assets: 11 of 11 periods available· newest 2010-03-31
  • Current liabilities: 11 of 11 periods available· newest 2010-03-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2010-03-31
  • 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

    +16.7%

    Prior period

    USD 250.47 million

    –

    Current period

    USD 292.35 million

    –

    Exact inputs and evidence

    292347000 − 250470000 = 41877000 USD

    250470000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    292347000 USD · 2009-04-01 – 2010-03-31

    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 21.1 million

    Prior period

    −USD 10.57 million

    –

    Current period

    −USD 31.67 million

    –

    Exact inputs and evidence

    -31673000 − -10569000 = -21104000 USD

    -10569000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    -31673000 USD · 2009-04-01 – 2010-03-31

    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

    -55.9%

    Prior period

    USD 50.89 million

    –

    Current period

    USD 22.46 million

    –

    Exact inputs and evidence

    22458000 − 50893000 = -28435000 USD

    50893000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    22458000 USD · 2009-04-01 – 2010-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +31.2%

    Prior period

    USD 90.38 million

    –

    Current period

    USD 118.58 million

    –

    Exact inputs and evidence

    118581000 − 90383000 = 28198000 USD

    90383000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    118581000 USD · 2009-04-01 – 2010-03-31

    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.

2010 2009-04-01 – 2010-03-31

  • Revenue USD 292.35 million 100% of revenue
  • Operating costs Derived USD 261.03 million 89% of revenue
  • Operating income USD 31.31 million 11% of revenue
  • Tax, interest and other Derived USD 62.99 million 22% of revenue
  • Net income −USD 31.67 million −11% of revenue

Cash

  • Operating cash flow USD 22.46 million 7.7% of revenue
  • Capital expenditure USD 118.58 million 41% of revenue
  • Free cash flow Derived −USD 96.12 million −33% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Operating loss: operating costs were 150% of revenue.
  • 2002 Operating loss: operating costs were 425% of revenue.
  • 2003 Operating loss: operating costs were 272% of revenue.
  • 2004 Operating loss: operating costs were 213% of revenue.
  • 2005 Operating loss: operating costs were 129% of revenue.
  • 2006 Operating loss: operating costs were 114% of revenue.
  • 2007 Net loss: net income was −15% of revenue.
  • 2008 Net loss: net income was −23% of revenue.
  • 2009 Net loss: net income was −4.2% of revenue.
  • 2010 Net loss: net income was −11% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-04-01 – 2001-03-3140147408 60323164 Derived -20175756 83823906 Derived -103999662 -53479040 Derived
Source
2002 2001-04-01 – 2002-03-3115872484 67424203 Derived -51551719 5820496 Derived -57372215 -81503526 Derived
Source
2003 2002-04-01 – 2003-03-3114693703 40024003 Derived -25330300 15897005 Derived -41227305 -19303306 Derived
Source
2004 2003-04-01 – 2004-03-3118213739 38790146 Derived -20576407 1914170 Derived -22490577 -19931064 Derived
Source
2005 2004-04-01 – 2005-03-3148147614 62054358 Derived -13906744 -4047392 Derived -9859352 -34869749 Derived
Source
2006 2005-04-01 – 2006-03-3162529282 71175225 Derived -8645943 28503231 Derived -37149174 -20406454 Derived
Source
2007 2006-04-01 – 2007-03-31100948181 96967543 Derived 3980638 18932804 Derived -14952166 -20918775 Derived
Source
2008 2007-04-01 – 2008-03-31187414000 172725000 Derived 14689000 56917000 Derived -42228000 -81910000 Derived
Source
2009 2008-04-01 – 2009-03-31250470000 228002000 Derived 22468000 33037000 Derived -10569000 -39490000 Derived
Source
2010 2009-04-01 – 2010-03-31292347000 261034000 Derived 31313000 62986000 Derived -31673000 -96123000 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 292.3M 2010
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.315.7M236.8M157.9M78.9M0.0200120062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue40147408
2002Revenue15872484
2003Revenue14693703
2004Revenue18213739
2005Revenue48147614
2006Revenue62529282
2007Revenue100948181
2008Revenue187414000
2009Revenue250470000
2010Revenue292347000

Revenue growth

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

16.7% 2010
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.182%117%52%-13%-78%200120062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over year160.9%
2002Year over year-60.5%
2003Year over year-7.4%
2004Year over year24%
2005Year over year164.3%
2006Year over year29.9%
2007Year over year61.4%
2008Year over year85.7%
2009Year over year33.6%
2010Year over year16.7%

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 10.7% 2010
Net margin -10.8% 2010
Free cash flow margin -32.9% 2010
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.53%-99%-251%-403%-555%200120062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-50.3%
2002Operating margin-324.8%
2003Operating margin-172.4%
2004Operating margin-113%
2005Operating margin-28.9%
2006Operating margin-13.8%
2007Operating margin3.9%
2008Operating margin7.8%
2009Operating margin9%
2010Operating margin10.7%
2001Net margin-259%
2002Net margin-361.5%
2003Net margin-280.6%
2004Net margin-123.5%
2005Net margin-20.5%
2006Net margin-59.4%
2007Net margin-14.8%
2008Net margin-22.5%
2009Net margin-4.2%
2010Net margin-10.8%
2001Free cash flow margin-133.2%
2002Free cash flow margin-513.5%
2003Free cash flow margin-131.4%
2004Free cash flow margin-109.4%
2005Free cash flow margin-72.4%
2006Free cash flow margin-32.6%
2007Free cash flow margin-20.7%
2008Free cash flow margin-43.7%
2009Free cash flow margin-15.8%
2010Free cash flow margin-32.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 22.5M 2010
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.57.8M32.7M7.6M-17.5M-42.6M200120062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow-29066320
2002Operating cash flow-35718479
2003Operating cash flow-18308414
2004Operating cash flow-15876323
2005Operating cash flow-24361488
2006Operating cash flow-11922670
2007Operating cash flow-2455006
2008Operating cash flow-1873000
2009Operating cash flow50893000
2010Operating cash flow22458000

Free cash flow

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

USD -96.1M 2010
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.7.7M-20.2M-48.1M-75.9M-103.8M200120062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow-53479040
2002Free cash flow-81503526
2003Free cash flow-19303306
2004Free cash flow-19931064
2005Free cash flow-34869749
2006Free cash flow-20406454
2007Free cash flow-20918775
2008Free cash flow-81910000
2009Free cash flow-39490000
2010Free cash flow-96123000

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.

87.6% 2010
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.180%135%90%45%0%200120062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets85.7%
2002Liabilities / assets160.2%
2003Liabilities / assets166.8%
2004Liabilities / assets129.3%
2005Liabilities / assets80.8%
2006Liabilities / assets93.2%
2007Liabilities / assets71.1%
2008Liabilities / assets82%
2009Liabilities / assets83.9%
2010Liabilities / assets87.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.21× 2010
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.4.16×3.12×2.08×1.04×0.00×200120062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0.52×
2002Current assets / current liabilities0.04×
2003Current assets / current liabilities0.07×
2004Current assets / current liabilities0.53×
2005Current assets / current liabilities2.84×
2006Current assets / current liabilities1.35×
2007Current assets / current liabilities3.85×
2008Current assets / current liabilities2.5×
2009Current assets / current liabilities1.01×
2010Current assets / current liabilities1.21×

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
2001 2000-04-01 – 2001-03-31
−USD 104 million
Exact value

Exact value: -103999662 USD

2000-04-01 – 2001-03-31: -103999662 USD Inspect Net Income Open source
Share or cite

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

−USD 29.07 million
Exact value

Exact value: -29066320 USD

2000-04-01 – 2001-03-31: -29066320 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 24.41 million
Exact value

Exact value: 24412720 USD

2000-04-01 – 2001-03-31: 24412720 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53.48 million
Calculation and evidence

-29066320 − 24412720 USD

Exact free cash flow: -53479040 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 57.37 million
Exact value

Exact value: -57372215 USD

2001-04-01 – 2002-03-31: -57372215 USD Inspect Net Income Open source
Share or cite

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

−USD 35.72 million
Exact value

Exact value: -35718479 USD

2001-04-01 – 2002-03-31: -35718479 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 45.79 million
Exact value

Exact value: 45785047 USD

2001-04-01 – 2002-03-31: 45785047 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 81.5 million
Calculation and evidence

-35718479 − 45785047 USD

Exact free cash flow: -81503526 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 41.23 million
Exact value

Exact value: -41227305 USD

2002-04-01 – 2003-03-31: -41227305 USD Inspect Net Income Open source
Share or cite

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

−USD 18.31 million
Exact value

Exact value: -18308414 USD

2002-04-01 – 2003-03-31: -18308414 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 994,892
Exact value

Exact value: 994892 USD

2002-04-01 – 2003-03-31: 994892 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.3 million
Calculation and evidence

-18308414 − 994892 USD

Exact free cash flow: -19303306 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 22.49 million
Exact value

Exact value: -22490577 USD

2003-04-01 – 2004-03-31: -22490577 USD Inspect Net Income Open source
Share or cite

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

−USD 15.88 million
Exact value

Exact value: -15876323 USD

2003-04-01 – 2004-03-31: -15876323 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 4.05 million
Exact value

Exact value: 4054741 USD

2003-04-01 – 2004-03-31: 4054741 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.93 million
Calculation and evidence

-15876323 − 4054741 USD

Exact free cash flow: -19931064 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
−USD 9.86 million
Exact value

Exact value: -9859352 USD

2004-04-01 – 2005-03-31: -9859352 USD Inspect Net Income Open source
Share or cite

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

−USD 24.36 million
Exact value

Exact value: -24361488 USD

2004-04-01 – 2005-03-31: -24361488 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 10.51 million
Exact value

Exact value: 10508261 USD

2004-04-01 – 2005-03-31: 10508261 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.87 million
Calculation and evidence

-24361488 − 10508261 USD

Exact free cash flow: -34869749 USD

Share or cite

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

2006 2005-04-01 – 2006-03-31
−USD 37.15 million
Exact value

Exact value: -37149174 USD

2005-04-01 – 2006-03-31: -37149174 USD Inspect Net Income Open source
Share or cite

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

−USD 11.92 million
Exact value

Exact value: -11922670 USD

2005-04-01 – 2006-03-31: -11922670 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 8.48 million
Exact value

Exact value: 8483784 USD

2005-04-01 – 2006-03-31: 8483784 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.41 million
Calculation and evidence

-11922670 − 8483784 USD

Exact free cash flow: -20406454 USD

Share or cite

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

2007 2006-04-01 – 2007-03-31
−USD 14.95 million
Exact value

Exact value: -14952166 USD

2006-04-01 – 2007-03-31: -14952166 USD Inspect Net Income Open source
Share or cite

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

−USD 2.46 million
Exact value

Exact value: -2455006 USD

2006-04-01 – 2007-03-31: -2455006 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 18.46 million
Exact value

Exact value: 18463769 USD

2006-04-01 – 2007-03-31: 18463769 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.92 million
Calculation and evidence

-2455006 − 18463769 USD

Exact free cash flow: -20918775 USD

Share or cite

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

2008 2007-04-01 – 2008-03-31
−USD 42.23 million
Exact value

Exact value: -42228000 USD

2007-04-01 – 2008-03-31: -42228000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.87 million
Exact value

Exact value: -1873000 USD

2007-04-01 – 2008-03-31: -1873000 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 80.04 million
Exact value

Exact value: 80037000 USD

2007-04-01 – 2008-03-31: 80037000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 81.91 million
Calculation and evidence

-1873000 − 80037000 USD

Exact free cash flow: -81910000 USD

Share or cite

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

2009 2008-04-01 – 2009-03-31
−USD 10.57 million
Exact value

Exact value: -10569000 USD

2008-04-01 – 2009-03-31: -10569000 USD Inspect Net Income Open source
Share or cite

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

USD 50.89 million
Exact value

Exact value: 50893000 USD

2008-04-01 – 2009-03-31: 50893000 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 90.38 million
Exact value

Exact value: 90383000 USD

2008-04-01 – 2009-03-31: 90383000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 39.49 million
Calculation and evidence

50893000 − 90383000 USD

Exact free cash flow: -39490000 USD

Share or cite

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

2010 2009-04-01 – 2010-03-31
−USD 31.67 million
Exact value

Exact value: -31673000 USD

2009-04-01 – 2010-03-31: -31673000 USD Inspect Net Income Open source
Share or cite

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

USD 22.46 million
Exact value

Exact value: 22458000 USD

2009-04-01 – 2010-03-31: 22458000 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 118.58 million
Exact value

Exact value: 118581000 USD

2009-04-01 – 2010-03-31: 118581000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 96.12 million
Calculation and evidence

22458000 − 118581000 USD

Exact free cash flow: -96123000 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.

96 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000912890, 912890, edgar:912890

Also known as AMTEC INC, AVIC GROUP INTERNATIONAL INC/, TERREMARK WORLDWIDE INC