NTL TRIANGLE LLC

EDGAR

34 filing records in this dataset, filed from 1996-05-15 to 2004-03-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

54.1 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

-3.65%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: -1974000 USD Source
  • Revenue: 54145000 USD Source

Operating cash flow

8.39 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5696000 USD Source
  • Operating Cash Flow: -2693000 USD Source
Cash and cash equivalents
23 million USD Source
Exact value

22986000 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.

Capital expenditure

32.1 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Capital expenditure: 21425000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 10885000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 27335000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 21425000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 35321000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 27335000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 7635000 USD · 2003-01-01 – 2003-03-31 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: 2004-03-29.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2003-12-31
  • Operating income: 8 of 11 periods available· newest 2003-12-31
  • Net income: 8 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2003-12-31
  • Total assets: 4 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2003-12-31
  • Current liabilities: 4 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 4 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

    +11.9%

    Prior period

    USD 194.24 million

    –

    Current period

    USD 217.41 million

    –

    Exact inputs and evidence

    217408000 − 194241000 = 23167000 USD

    194241000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    217408000 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 59.94 million

    Prior period

    −USD 70.06 million

    –

    Current period

    −USD 10.12 million

    –

    Exact inputs and evidence

    -10116000 − -70056000 = 59940000 USD

    -70056000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -10116000 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.

  • Operating cash flow

    -43.1%

    Prior period

    USD 16.59 million

    –

    Current period

    USD 9.44 million

    –

    Exact inputs and evidence

    9441000 − 16588000 = -7147000 USD

    16588000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    9441000 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.

  • Capital expenditure

    -29.5%

    Prior period

    USD 35.32 million

    –

    Current period

    USD 24.89 million

    –

    Exact inputs and evidence

    24893000 − 35321000 = -10428000 USD

    35321000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    24893000 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.

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 217.41 million 100% of revenue
  • Operating costs Derived USD 217.04 million 100% of revenue
  • Operating income USD 367,000 0.2% of revenue
  • Tax, interest and other Derived USD 10.48 million 4.8% of revenue
  • Net income −USD 10.12 million −4.7% of revenue

Cash

  • Operating cash flow USD 9.44 million 4.3% of revenue
  • Capital expenditure USD 24.89 million 11% of revenue
  • Free cash flow Derived −USD 15.45 million −7.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 150% of revenue.
  • 2001 Operating loss: operating costs were 311% of revenue.
  • 2002 Operating loss: operating costs were 136% of revenue.
  • 2003 Net loss: net income was −4.7% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-31160734000 241290000 Derived -80556000 58868000 Derived -139424000 -76548000 Derived
Source
2001 2001-01-01 – 2001-12-31180893000 561942000 Derived -381049000 49999000 Derived -431048000 -109713000 Derived
Source
2002 2002-01-01 – 2002-12-31194241000 263668000 Derived -69427000 629000 Derived -70056000 -18733000 Derived
Source
2003 2003-01-01 – 2003-12-31217408000 217041000 Derived 367000 10483000 Derived -10116000 -15452000 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 217.4M 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.234.8M176.1M117.4M58.7M0.02000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue160734000
2001Revenue180893000
2002Revenue194241000
2003Revenue217408000

Revenue growth

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

11.9% 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.13.5%10.2%6.8%3.4%0.0%2000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year12.5%
2002Year over year7.4%
2003Year over year11.9%

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 0.2% 2003
Net margin -4.7% 2003
Free cash flow margin -7.1% 2003
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.19%-50%-119%-188%-257%2000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-50.1%
2001Operating margin-210.6%
2002Operating margin-35.7%
2003Operating margin0.2%
2000Net margin-86.7%
2001Net margin-238.3%
2002Net margin-36.1%
2003Net margin-4.7%
2000Free cash flow margin-47.6%
2001Free cash flow margin-60.7%
2002Free cash flow margin-9.6%
2003Free cash flow margin-7.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.4M 2003
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.24.9M6.0M-12.9M-31.8M-50.7M2000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow19678000
2001Operating cash flow-45521000
2002Operating cash flow16588000
2003Operating cash flow9441000

Free cash flow

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

USD -15.5M 2003
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.8.8M-23.0M-54.9M-86.7M-118.5M2000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-76548000
2001Free cash flow-109713000
2002Free cash flow-18733000
2003Free cash flow-15452000

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
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.72× 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.0.78×0.58×0.39×0.19×0.00×2000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.38×
2001Current assets / current liabilities0.16×
2002Current assets / current liabilities0.1×
2003Current assets / current liabilities0.72×

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
Unavailable Not reported for this period.
USD 2.45 million
Exact value

Exact value: 2452000 USD

1994-01-01 – 1994-12-31: 2452000 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 46.67 million
Exact value

Exact value: 46673000 USD

1994-01-01 – 1994-12-31: 46673000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 44.22 million
Calculation and evidence

2452000 − 46673000 USD

Exact free cash flow: -44221000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 28.96 million
Exact value

Exact value: -28962000 USD

1995-01-01 – 1995-12-31: -28962000 USD Inspect Net Income Open source
Share or cite

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

−USD 793,000
Exact value

Exact value: -793000 USD

1995-01-01 – 1995-12-31: -793000 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 48 million
Exact value

Exact value: 47999000 USD

1995-01-01 – 1995-12-31: 47999000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.79 million
Calculation and evidence

-793000 − 47999000 USD

Exact free cash flow: -48792000 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 40.58 million
Exact value

Exact value: -40575000 USD

1996-01-01 – 1996-12-31: -40575000 USD Inspect Net Income Open source
Share or cite

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

USD 2.06 million
Exact value

Exact value: 2056000 USD

1996-01-01 – 1996-12-31: 2056000 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 46.08 million
Exact value

Exact value: 46082000 USD

1996-01-01 – 1996-12-31: 46082000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 44.03 million
Calculation and evidence

2056000 − 46082000 USD

Exact free cash flow: -44026000 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 67.36 million
Exact value

Exact value: -67356000 USD

1997-01-01 – 1997-12-31: -67356000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.41 million
Exact value

Exact value: -1408000 USD

1997-01-01 – 1997-12-31: -1408000 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 38.66 million
Exact value

Exact value: 38656000 USD

1997-01-01 – 1997-12-31: 38656000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 40.06 million
Calculation and evidence

-1408000 − 38656000 USD

Exact free cash flow: -40064000 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
Unavailable Not reported for this period.
USD 6.66 million
Exact value

Exact value: 6657000 USD

1998-01-01 – 1998-12-31: 6657000 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 31.82 million
Exact value

Exact value: 31815000 USD

1998-01-01 – 1998-12-31: 31815000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.16 million
Calculation and evidence

6657000 − 31815000 USD

Exact free cash flow: -25158000 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 329.47 million
Exact value

Exact value: 329465000 USD

1999-01-01 – 1999-12-31: 329465000 USD Inspect Net Income Open source
Share or cite

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

USD 43.1 million
Exact value

Exact value: 43097000 USD

1999-01-01 – 1999-12-31: 43097000 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 57.22 million
Exact value

Exact value: 57216000 USD

1999-01-01 – 1999-12-31: 57216000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.12 million
Calculation and evidence

43097000 − 57216000 USD

Exact free cash flow: -14119000 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 139.42 million
Exact value

Exact value: -139424000 USD

2000-01-01 – 2000-12-31: -139424000 USD Inspect Net Income Open source
Share or cite

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

USD 19.68 million
Exact value

Exact value: 19678000 USD

2000-01-01 – 2000-12-31: 19678000 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 96.23 million
Exact value

Exact value: 96226000 USD

2000-01-01 – 2000-12-31: 96226000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 76.55 million
Calculation and evidence

19678000 − 96226000 USD

Exact free cash flow: -76548000 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 431.05 million
Exact value

Exact value: -431048000 USD

2001-01-01 – 2001-12-31: -431048000 USD Inspect Net Income Open source
Share or cite

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

−USD 45.52 million
Exact value

Exact value: -45521000 USD

2001-01-01 – 2001-12-31: -45521000 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 64.19 million
Exact value

Exact value: 64192000 USD

2001-01-01 – 2001-12-31: 64192000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 109.71 million
Calculation and evidence

-45521000 − 64192000 USD

Exact free cash flow: -109713000 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 70.06 million
Exact value

Exact value: -70056000 USD

2002-01-01 – 2002-12-31: -70056000 USD Inspect Net Income Open source
Share or cite

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

USD 16.59 million
Exact value

Exact value: 16588000 USD

2002-01-01 – 2002-12-31: 16588000 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 35.32 million
Exact value

Exact value: 35321000 USD

2002-01-01 – 2002-12-31: 35321000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.73 million
Calculation and evidence

16588000 − 35321000 USD

Exact free cash flow: -18733000 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 10.12 million
Exact value

Exact value: -10116000 USD

2003-01-01 – 2003-12-31: -10116000 USD Inspect Net Income Open source
Share or cite

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

USD 9.44 million
Exact value

Exact value: 9441000 USD

2003-01-01 – 2003-12-31: 9441000 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 24.89 million
Exact value

Exact value: 24893000 USD

2003-01-01 – 2003-12-31: 24893000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.45 million
Calculation and evidence

9441000 − 24893000 USD

Exact free cash flow: -15452000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000919957, 919957, edgar:919957

Also known as COMCAST UK CABLE PARTNERS LTD, NTL BERMUDA LLC, NTL BERMUDA LTD