ESI TRACTEBEL FUNDING CORP

EDGAR

41 filing records in this dataset, filed from 1996-05-15 to 2005-03-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

102 million USD

2004-12-31 · USD

Exact inputs and evidence

Operating margin

30.01%

2004-12-31 · %

Exact inputs and evidence
  • Operating Income: 252155000 USD Source
  • Operating Income: 221467000 USD Source
  • Revenue: 419828000 USD Source
  • Revenue: 317553000 USD Source

Operating cash flow

10.9 million USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 99396000 USD Source
  • Operating Cash Flow: 88505000 USD Source

Free cash flow

10.8 million USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 99396000 USD Source
  • Operating Cash Flow: 88505000 USD Source
  • Capital Expenditure: 679000 USD Source
  • Capital Expenditure: 593000 USD Source
Cash and cash equivalents
51.1 million USD Source
Exact value

51104000 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

420 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 119116000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 82740000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 115697000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 419828000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 317553000 USD · 2004-01-01 – 2004-09-30 Source

Net income

190 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: 147492000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 2053000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 24405000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 189780000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 173950000 USD · 2004-01-01 – 2004-09-30 Source

Operating cash flow

99.4 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: 55180000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 49204000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 55180000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 88505000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 49204000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 99396000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 88505000 USD · 2004-01-01 – 2004-09-30 Source

Capital expenditure

679 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 524000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 0 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 593000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 524000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 679000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 593000 USD · 2004-01-01 – 2004-09-30 Source

Free cash flow

98.7 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: 55180000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 49204000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 55180000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 88505000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 49204000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 99396000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 88505000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 0 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 524000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 0 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 593000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 524000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 679000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 593000 USD · 2004-01-01 – 2004-09-30 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: 2005-03-31.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2004-12-31
  • Operating income: 8 of 11 periods available· newest 2004-12-31
  • Net income: 8 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2004-12-31
  • Total assets: 7 of 11 periods available· newest 2004-12-31
  • Total liabilities: 3 of 11 periods available· newest 1997-12-31
  • Current assets: 7 of 11 periods available· newest 2004-12-31
  • Current liabilities: 7 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2004-12-31
  • 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

    +3.8%

    Prior period

    USD 404.28 million

    –

    Current period

    USD 419.83 million

    –

    Exact inputs and evidence

    419828000 − 404279000 = 15549000 USD

    404279000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    419828000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +206.6%

    Prior period

    USD 61.89 million

    –

    Current period

    USD 189.78 million

    –

    Exact inputs and evidence

    189780000 − 61891000 = 127889000 USD

    61891000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    189780000 USD · 2004-01-01 – 2004-12-31

    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

    +69.4%

    Prior period

    USD 58.68 million

    –

    Current period

    USD 99.4 million

    –

    Exact inputs and evidence

    99396000 − 58681000 = 40715000 USD

    58681000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    99396000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -9.8%

    Prior period

    USD 753,000

    –

    Current period

    USD 679,000

    –

    Exact inputs and evidence

    679000 − 753000 = -74000 USD

    753000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    679000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 419.83 million 100% of revenue
  • Operating costs Derived USD 167.67 million 40% of revenue
  • Operating income USD 252.16 million 60% of revenue
  • Tax, interest and other Derived USD 62.38 million 15% of revenue
  • Net income USD 189.78 million 45% of revenue

Cash

  • Operating cash flow USD 99.4 million 24% of revenue
  • Capital expenditure USD 679,000 0.2% of revenue
  • Free cash flow Derived USD 98.72 million 24% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 9.6%21%69%
  • 1996 23%74%
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 24%71%
  • 2001 14%81%
  • 2002 25%17%57%
  • 2003 15%16%69%
  • 2004 45%15%40%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31280549000 194452000 Derived 86097000 59240000 Derived 26857000 Unavailable
Source
1996 1996-01-01 – 1996-12-31272262000 200983000 Derived 71279000 61355000 Derived 9924000 Unavailable
Source
1997 1997-01-01 – 1997-12-310 0 Derived 0 0 Derived 0 Unavailable
Source
1998 1998-01-01 – 1998-12-31302693000 214731000 Derived 87962000 73864000 Derived 14098000 Unavailable
Source
2001 2001-01-01 – 2001-12-31364398000 296121000 Derived 68277000 51574000 Derived 16703000 64811000 Derived
Source
2002 2002-01-01 – 2002-12-31390511000 224062000 Derived 166449000 68310000 Derived 98139000 57891000 Derived
Source
2003 2003-01-01 – 2003-12-31404279000 278130000 Derived 126149000 64258000 Derived 61891000 57928000 Derived
Source
2004 2004-01-01 – 2004-12-31419828000 167673000 Derived 252155000 62375000 Derived 189780000 98717000 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 419.8M 2004
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.453.4M340.1M226.7M113.4M0.0199520012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue280549000
1996Revenue272262000
1997Revenue0
1998Revenue302693000
2001Revenue364398000
2002Revenue390511000
2003Revenue404279000
2004Revenue419828000

Revenue growth

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

3.8% 2004
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.16%-15%-46%-77%-109%199520012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-3%
1997Year over year-100%
1998Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year7.2%
2003Year over year3.5%
2004Year over year3.8%

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 60.1% 2004
Net margin 45.2% 2004
Free cash flow margin 23.5% 2004
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.65%49%32%16%0%199520012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin30.7%
1996Operating margin26.2%
1997Operating marginNot reported
1998Operating margin29.1%
2001Operating margin18.7%
2002Operating margin42.6%
2003Operating margin31.2%
2004Operating margin60.1%
1995Net margin9.6%
1996Net margin3.6%
1997Net marginNot reported
1998Net margin4.7%
2001Net margin4.6%
2002Net margin25.1%
2003Net margin15.3%
2004Net margin45.2%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
2001Free cash flow margin17.8%
2002Free cash flow margin14.8%
2003Free cash flow margin14.3%
2004Free cash flow margin23.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 99.4M 2004
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.107.3M80.5M53.7M26.8M0.0199520012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow71230000
1996Operating cash flow75026000
1997Operating cash flow0
1998Operating cash flow57194000
2001Operating cash flow66580000
2002Operating cash flow60915000
2003Operating cash flow58681000
2004Operating cash flow99396000

Free cash flow

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

USD 98.7M 2004
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.106.6M80.0M53.3M26.7M0.0199520012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
2001Free cash flow64811000
2002Free cash flow57891000
2003Free cash flow57928000
2004Free cash flow98717000

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.

133.1% 1996
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.144%108%72%36%0%19952001-12-312004-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets100%
1996Liabilities / assets133.1%
1997Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.13× 2004
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.2.56×1.92×1.28×0.64×0.00×19952001-12-312004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1×
1996Current assets / current liabilities2.37×
1997Current assets / current liabilitiesNot reported
1998Current assets / current liabilities1.55×
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.67×
2003Current assets / current liabilities1.44×
2004Current assets / current liabilities1.13×

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 68.36 million
Exact value

Exact value: 68363000 USD

1994-01-01 – 1994-12-31: 68363000 USD Inspect Operating Cash Flow 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

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

1995 1995-01-01 – 1995-12-31
USD 26.86 million
Exact value

Exact value: 26857000 USD

1995-01-01 – 1995-12-31: 26857000 USD Inspect Net Income Open source
Share or cite

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

USD 71.23 million
Exact value

Exact value: 71230000 USD

1995-01-01 – 1995-12-31: 71230000 USD Inspect Operating Cash Flow 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

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

1996 1996-01-01 – 1996-12-31
USD 9.92 million
Exact value

Exact value: 9924000 USD

1996-01-01 – 1996-12-31: 9924000 USD Inspect Net Income Open source
Share or cite

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

USD 75.03 million
Exact value

Exact value: 75026000 USD

1996-01-01 – 1996-12-31: 75026000 USD Inspect Operating Cash Flow 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

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

1997 1997-01-01 – 1997-12-31
USD 0
Exact value

Exact value: 0 USD

1997-01-01 – 1997-12-31: 0 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

1997-01-01 – 1997-12-31: 0 USD Inspect Operating Cash Flow 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

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

1998 1998-01-01 – 1998-12-31
USD 14.1 million
Exact value

Exact value: 14098000 USD

1998-01-01 – 1998-12-31: 14098000 USD Inspect Net Income Open source
Share or cite

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

USD 57.19 million
Exact value

Exact value: 57194000 USD

1998-01-01 – 1998-12-31: 57194000 USD Inspect Operating Cash Flow 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

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

2001 2001-01-01 – 2001-12-31
USD 16.7 million
Exact value

Exact value: 16703000 USD

2001-01-01 – 2001-12-31: 16703000 USD Inspect Net Income Open source
Share or cite

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

USD 66.58 million
Exact value

Exact value: 66580000 USD

2001-01-01 – 2001-12-31: 66580000 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 1.77 million
Exact value

Exact value: 1769000 USD

2001-01-01 – 2001-12-31: 1769000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 64.81 million
Calculation and evidence

66580000 − 1769000 USD

Exact free cash flow: 64811000 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 98.14 million
Exact value

Exact value: 98139000 USD

2002-01-01 – 2002-12-31: 98139000 USD Inspect Net Income Open source
Share or cite

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

USD 60.92 million
Exact value

Exact value: 60915000 USD

2002-01-01 – 2002-12-31: 60915000 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 3.02 million
Exact value

Exact value: 3024000 USD

2002-01-01 – 2002-12-31: 3024000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.89 million
Calculation and evidence

60915000 − 3024000 USD

Exact free cash flow: 57891000 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 61.89 million
Exact value

Exact value: 61891000 USD

2003-01-01 – 2003-12-31: 61891000 USD Inspect Net Income Open source
Share or cite

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

USD 58.68 million
Exact value

Exact value: 58681000 USD

2003-01-01 – 2003-12-31: 58681000 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 753,000
Exact value

Exact value: 753000 USD

2003-01-01 – 2003-12-31: 753000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.93 million
Calculation and evidence

58681000 − 753000 USD

Exact free cash flow: 57928000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 189.78 million
Exact value

Exact value: 189780000 USD

2004-01-01 – 2004-12-31: 189780000 USD Inspect Net Income Open source
Share or cite

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

USD 99.4 million
Exact value

Exact value: 99396000 USD

2004-01-01 – 2004-12-31: 99396000 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 679,000
Exact value

Exact value: 679000 USD

2004-01-01 – 2004-12-31: 679000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 98.72 million
Calculation and evidence

99396000 − 679000 USD

Exact free cash flow: 98717000 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.

41 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000934665, 934665, edgar:934665

Also known as IEC FUNDING CORP