PEGASUS MEDIA & COMMUNICATIONS INC

EDGAR

33 filing records in this dataset, filed from 1996-05-15 to 2003-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

214 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

2.59%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: 5542000 USD Source
  • Revenue: 213964000 USD Source

Operating cash flow

31.5 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 55969000 USD Source
  • Operating Cash Flow: 24484000 USD Source
Cash and cash equivalents
17.6 million USD Source
Exact value

17585000 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

894 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 225753000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 900832000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 673277000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 226977000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 213964000 USD · 2003-04-01 – 2003-06-30 Source

Net income

-3 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: -7435000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -25783000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -20393000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 13213000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -3389000 USD · 2003-04-01 – 2003-06-30 Source

Operating cash flow

104 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: 70788000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 54502000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 102820000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 70788000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 24484000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 55969000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 24484000 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: 2003-08-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-12-31
  • Operating income: 9 of 11 periods available· newest 2002-12-31
  • Net income: 9 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2000-12-31
  • Total assets: 8 of 11 periods available· newest 2002-12-31
  • Total liabilities: 8 of 11 periods available· newest 2002-12-31
  • Current assets: 8 of 11 periods available· newest 2002-12-31
  • Current liabilities: 8 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2002-12-31
  • 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

    +3.5%

    Prior period

    USD 870.61 million

    –

    Current period

    USD 900.83 million

    –

    Exact inputs and evidence

    900832000 − 870611000 = 30221000 USD

    870611000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    900832000 USD · 2002-01-01 – 2002-12-31

    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 175.39 million

    Prior period

    −USD 201.17 million

    –

    Current period

    −USD 25.78 million

    –

    Exact inputs and evidence

    -25783000 − -201173000 = 175390000 USD

    -201173000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -25783000 USD · 2002-01-01 – 2002-12-31

    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

    +USD 162.26 million

    Prior period

    −USD 59.44 million

    –

    Current period

    USD 102.82 million

    –

    Exact inputs and evidence

    102820000 − -59438000 = 162258000 USD

    -59438000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    102820000 USD · 2002-01-01 – 2002-12-31

    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: 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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 900.83 million 100% of revenue
  • Operating costs Derived USD 902.24 million 100% of revenue
  • Operating income −USD 1.41 million −0.2% of revenue
  • Tax, interest and other Derived USD 24.38 million 2.7% of revenue
  • Net income −USD 25.78 million −2.9% of revenue

Cash

  • Operating cash flow USD 102.82 million 11% of revenue
  • 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 Net loss: net income was −20% of revenue.
  • 1995 Operating loss: operating costs were 100% of revenue.
  • 1996 Net loss: net income was −21% of revenue.
  • 1997 Operating loss: operating costs were 106% of revenue.
  • 1998 Operating loss: operating costs were 123% of revenue.
  • 1999 Operating loss: operating costs were 133% of revenue.
  • 2000 Operating loss: operating costs were 133% of revenue.
  • 2001 Operating loss: operating costs were 124% of revenue.
  • 2002 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3128130161 26944389 Derived 1185772 6788633 Derived -5602861 2822914 Derived
Source
1995 1995-01-01 – 1995-12-3132048714 32122044 Derived -73330 -1711716 Derived 1638386 3527607 Derived
Source
1996 1996-01-01 – 1996-12-3146196700 43251011 Derived 2945689 12472643 Derived -9526954 1146518 Derived
Source
1997 1997-01-01 – 1997-12-3149715000 52813000 Derived -3098000 7821000 Derived -10919000 -2217000 Derived
Source
1998 1998-01-01 – 1998-12-31128223000 157228000 Derived -29005000 -5559000 Derived -23446000 -13172000 Derived
Source
1999 1999-01-01 – 1999-12-31209870000 278740000 Derived -68870000 15183000 Derived -84053000 -38317000 Derived
Source
2000 2000-01-01 – 2000-12-31617418000 819420000 Derived -202002000 -70947000 Derived -131055000 -89784000 Derived
Source
2001 2001-01-01 – 2001-12-31870611000 1083037000 Derived -212426000 -11253000 Derived -201173000 Unavailable
Source
2002 2002-01-01 – 2002-12-31900832000 902240000 Derived -1408000 24375000 Derived -25783000 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 900.8M 2002
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.972.9M729.7M486.4M243.2M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue28130161
1995Revenue32048714
1996Revenue46196700
1997Revenue49715000
1998Revenue128223000
1999Revenue209870000
2000Revenue617418000
2001Revenue870611000
2002Revenue900832000

Revenue growth

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

3.5% 2002
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.210%157%105%52%0%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year13.9%
1996Year over year44.1%
1997Year over year7.6%
1998Year over year157.9%
1999Year over year63.7%
2000Year over year194.2%
2001Year over year41%
2002Year over year3.5%

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 -0.2% 2002
Net margin -2.9% 2002
Free cash flow margin -14.5% 2000
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.15%0%-15%-29%-44%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin4.2%
1995Operating margin-0.2%
1996Operating margin6.4%
1997Operating margin-6.2%
1998Operating margin-22.6%
1999Operating margin-32.8%
2000Operating margin-32.7%
2001Operating margin-24.4%
2002Operating margin-0.2%
1994Net margin-19.9%
1995Net margin5.1%
1996Net margin-20.6%
1997Net margin-22%
1998Net margin-18.3%
1999Net margin-40.1%
2000Net margin-21.2%
2001Net margin-23.1%
2002Net margin-2.9%
1994Free cash flow margin10%
1995Free cash flow margin11%
1996Free cash flow margin2.5%
1997Free cash flow margin-4.5%
1998Free cash flow margin-10.3%
1999Free cash flow margin-18.3%
2000Free cash flow margin-14.5%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 102.8M 2002
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.115.8M68.7M21.7M-25.4M-72.4M199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow3995945
1995Operating cash flow6098592
1996Operating cash flow7389116
1997Operating cash flow7158000
1998Operating cash flow-3395000
1999Operating cash flow-26487000
2000Operating cash flow-59192000
2001Operating cash flow-59438000
2002Operating cash flow102820000

Free cash flow

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

USD -89.8M 2000
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.11.0M-16.1M-43.1M-70.2M-97.2M199419982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow2822914
1995Free cash flow3527607
1996Free cash flow1146518
1997Free cash flow-2217000
1998Free cash flow-13172000
1999Free cash flow-38317000
2000Free cash flow-89784000
2001Free cash flowUnavailable
2002Free cash flowUnavailable

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.

36.7% 2002
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.116%87%58%29%0%1994-12-3119982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets100.2%
1996Liabilities / assets107.6%
1997Liabilities / assets40.5%
1998Liabilities / assets42.6%
1999Liabilities / assets56.4%
2000Liabilities / assets52.5%
2001Liabilities / assets35%
2002Liabilities / assets36.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.54× 2002
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.2.68×2.01×1.34×0.67×0.00×1994-12-3119982002
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 liabilities2.48×
1996Current assets / current liabilities1.03×
1997Current assets / current liabilities1.01×
1998Current assets / current liabilities1.12×
1999Current assets / current liabilities0.9×
2000Current assets / current liabilities1.4×
2001Current assets / current liabilities1.29×
2002Current assets / current liabilities0.54×

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 5.6 million
Exact value

Exact value: -5602861 USD

1994-01-01 – 1994-12-31: -5602861 USD Inspect Net Income Open source
Share or cite

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

USD 4 million
Exact value

Exact value: 3995945 USD

1994-01-01 – 1994-12-31: 3995945 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 1.17 million
Exact value

Exact value: 1173031 USD

1994-01-01 – 1994-12-31: 1173031 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.82 million
Calculation and evidence

3995945 − 1173031 USD

Exact free cash flow: 2822914 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 1.64 million
Exact value

Exact value: 1638386 USD

1995-01-01 – 1995-12-31: 1638386 USD Inspect Net Income Open source
Share or cite

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

USD 6.1 million
Exact value

Exact value: 6098592 USD

1995-01-01 – 1995-12-31: 6098592 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 2.57 million
Exact value

Exact value: 2570985 USD

1995-01-01 – 1995-12-31: 2570985 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.53 million
Calculation and evidence

6098592 − 2570985 USD

Exact free cash flow: 3527607 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 9.53 million
Exact value

Exact value: -9526954 USD

1996-01-01 – 1996-12-31: -9526954 USD Inspect Net Income Open source
Share or cite

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

USD 7.39 million
Exact value

Exact value: 7389116 USD

1996-01-01 – 1996-12-31: 7389116 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 6.24 million
Exact value

Exact value: 6242598 USD

1996-01-01 – 1996-12-31: 6242598 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.15 million
Calculation and evidence

7389116 − 6242598 USD

Exact free cash flow: 1146518 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 10.92 million
Exact value

Exact value: -10919000 USD

1997-01-01 – 1997-12-31: -10919000 USD Inspect Net Income Open source
Share or cite

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

USD 7.16 million
Exact value

Exact value: 7158000 USD

1997-01-01 – 1997-12-31: 7158000 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 9.38 million
Exact value

Exact value: 9375000 USD

1997-01-01 – 1997-12-31: 9375000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.22 million
Calculation and evidence

7158000 − 9375000 USD

Exact free cash flow: -2217000 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 23.45 million
Exact value

Exact value: -23446000 USD

1998-01-01 – 1998-12-31: -23446000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.4 million
Exact value

Exact value: -3395000 USD

1998-01-01 – 1998-12-31: -3395000 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 9.78 million
Exact value

Exact value: 9777000 USD

1998-01-01 – 1998-12-31: 9777000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.17 million
Calculation and evidence

-3395000 − 9777000 USD

Exact free cash flow: -13172000 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 84.05 million
Exact value

Exact value: -84053000 USD

1999-01-01 – 1999-12-31: -84053000 USD Inspect Net Income Open source
Share or cite

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

−USD 26.49 million
Exact value

Exact value: -26487000 USD

1999-01-01 – 1999-12-31: -26487000 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 11.83 million
Exact value

Exact value: 11830000 USD

1999-01-01 – 1999-12-31: 11830000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.32 million
Calculation and evidence

-26487000 − 11830000 USD

Exact free cash flow: -38317000 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 131.06 million
Exact value

Exact value: -131055000 USD

2000-01-01 – 2000-12-31: -131055000 USD Inspect Net Income Open source
Share or cite

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

−USD 59.19 million
Exact value

Exact value: -59192000 USD

2000-01-01 – 2000-12-31: -59192000 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 30.59 million
Exact value

Exact value: 30592000 USD

2000-01-01 – 2000-12-31: 30592000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 89.78 million
Calculation and evidence

-59192000 − 30592000 USD

Exact free cash flow: -89784000 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 201.17 million
Exact value

Exact value: -201173000 USD

2001-01-01 – 2001-12-31: -201173000 USD Inspect Net Income Open source
Share or cite

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

−USD 59.44 million
Exact value

Exact value: -59438000 USD

2001-01-01 – 2001-12-31: -59438000 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.

2002 2002-01-01 – 2002-12-31
−USD 25.78 million
Exact value

Exact value: -25783000 USD

2002-01-01 – 2002-12-31: -25783000 USD Inspect Net Income Open source
Share or cite

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

USD 102.82 million
Exact value

Exact value: 102820000 USD

2002-01-01 – 2002-12-31: 102820000 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.

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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000948590, 948590, edgar:948590