MIDWEST AIR GROUP INC

EDGAR

54 filing records in this dataset, filed from 1996-05-08 to 2007-10-25. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

203 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

-3.01%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: -6090000 USD Source
  • Revenue: 202641000 USD Source
Cash and cash equivalents
136 million USD Source
Exact value

135875000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2007-10-25.

Financial data available through: 2002-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

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: 8 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2002-12-31
  • 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: 9 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

    -6.7%

    Prior period

    USD 457.44 million

    –

    Current period

    USD 426.97 million

    –

    Exact inputs and evidence

    426974000 − 457442000 = -30468000 USD

    457442000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    426974000 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 4.37 million

    Prior period

    −USD 14.92 million

    –

    Current period

    −USD 10.55 million

    –

    Exact inputs and evidence

    -10552000 − -14918000 = 4366000 USD

    -14918000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -10552000 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

    +71.3%

    Prior period

    USD 22.81 million

    –

    Current period

    USD 39.08 million

    –

    Exact inputs and evidence

    39080000 − 22811000 = 16269000 USD

    22811000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    39080000 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.

  • Capital expenditure

    -88.4%

    Prior period

    USD 58.17 million

    –

    Current period

    USD 6.74 million

    –

    Exact inputs and evidence

    6744000 − 58171000 = -51427000 USD

    58171000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    6744000 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.

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 426.97 million 100% of revenue
  • Operating costs Derived USD 481.23 million 113% of revenue
  • Operating income −USD 54.26 million −13% of revenue
  • Tax, interest and other Derived −USD 43.71 million −10% of revenue
  • Net income −USD 10.55 million −2.5% of revenue

Cash

  • Operating cash flow USD 39.08 million 9.2% of revenue
  • Capital expenditure USD 6.74 million 1.6% of revenue
  • Free cash flow Derived USD 32.34 million 7.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 94%
  • 1995 88%
  • 1996 89%
  • 1997 89%
  • 1998 9.2%86%
  • 1999 86%
  • 2000 99%
  • 2001 Operating loss: operating costs were 108% of revenue.
  • 2002 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31203592000 192328000 Derived 11264000 4602000 Derived 6662000 Unavailable
Source
1995 1995-01-01 – 1995-12-31259155000 227781000 Derived 31374000 12245000 Derived 19129000 28032000 Derived
Source
1996 1996-01-01 – 1996-12-31304746000 270387000 Derived 34359000 12609000 Derived 21750000 19434000 Derived
Source
1997 1997-01-01 – 1997-12-31344557000 306087000 Derived 38470000 13530000 Derived 24940000 21294000 Derived
Source
1998 1998-01-01 – 1998-12-31388874000 333219000 Derived 55655000 19786000 Derived 35869000 -12343000 Derived
Source
1999 1999-01-01 – 1999-12-31447552000 386800000 Derived 60752000 21961000 Derived 38791000 -8571000 Derived
Source
2000 2000-01-01 – 2000-12-31480021000 473143000 Derived 6878000 6364000 Derived 514000 -13291000 Derived
Source
2001 2001-01-01 – 2001-12-31457442000 495486000 Derived -38044000 -23126000 Derived -14918000 -35360000 Derived
Source
2002 2002-01-01 – 2002-12-31426974000 481232000 Derived -54258000 -43706000 Derived -10552000 32336000 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 427M 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.518.4M388.8M259.2M129.6M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue203592000
1995Revenue259155000
1996Revenue304746000
1997Revenue344557000
1998Revenue388874000
1999Revenue447552000
2000Revenue480021000
2001Revenue457442000
2002Revenue426974000

Revenue growth

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

-6.7% 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.30.0%20.2%10.3%0.5%-9.4%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year27.3%
1996Year over year17.6%
1997Year over year13.1%
1998Year over year12.9%
1999Year over year15.1%
2000Year over year7.3%
2001Year over year-4.7%
2002Year over year-6.7%

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 -12.7% 2002
Net margin -2.5% 2002
Free cash flow margin 7.6% 2002
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.16.5%8.6%0.8%-7.0%-14.9%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin5.5%
1995Operating margin12.1%
1996Operating margin11.3%
1997Operating margin11.2%
1998Operating margin14.3%
1999Operating margin13.6%
2000Operating margin1.4%
2001Operating margin-8.3%
2002Operating margin-12.7%
1994Net margin3.3%
1995Net margin7.4%
1996Net margin7.1%
1997Net margin7.2%
1998Net margin9.2%
1999Net margin8.7%
2000Net margin0.1%
2001Net margin-3.3%
2002Net margin-2.5%
1994Free cash flow marginNot reported
1995Free cash flow margin10.8%
1996Free cash flow margin6.4%
1997Free cash flow margin6.2%
1998Free cash flow margin-3.2%
1999Free cash flow margin-1.9%
2000Free cash flow margin-2.8%
2001Free cash flow margin-7.7%
2002Free cash flow margin7.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 39.1M 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.66.9M50.2M33.5M16.7M0.0199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow36012000
1996Operating cash flow45041000
1997Operating cash flow48911000
1998Operating cash flow61989000
1999Operating cash flow58635000
2000Operating cash flow42918000
2001Operating cash flow22811000
2002Operating cash flow39080000

Free cash flow

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

USD 32.3M 2002
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.37.8M18.1M-1.5M-21.1M-40.8M199419982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flow28032000
1996Free cash flow19434000
1997Free cash flow21294000
1998Free cash flow-12343000
1999Free cash flow-8571000
2000Free cash flow-13291000
2001Free cash flow-35360000
2002Free cash flow32336000

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.

66.8% 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.83%62%42%21%0%1994-12-3119982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets77.1%
1996Liabilities / assets68.8%
1997Liabilities / assets62%
1998Liabilities / assets55.7%
1999Liabilities / assets49.4%
2000Liabilities / assets57.8%
2001Liabilities / assets67.9%
2002Liabilities / assets66.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.67× 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.0.97×0.73×0.49×0.24×0.00×1994-12-3119982002
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 liabilities0.76×
1996Current assets / current liabilities0.9×
1997Current assets / current liabilities0.81×
1998Current assets / current liabilities0.48×
1999Current assets / current liabilities0.54×
2000Current assets / current liabilities0.44×
2001Current assets / current liabilities0.6×
2002Current assets / current liabilities0.67×

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 6.66 million
Exact value

Exact value: 6662000 USD

1994-01-01 – 1994-12-31: 6662000 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 19.13 million
Exact value

Exact value: 19129000 USD

1995-01-01 – 1995-12-31: 19129000 USD Inspect Net Income Open source
Share or cite

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

USD 36.01 million
Exact value

Exact value: 36012000 USD

1995-01-01 – 1995-12-31: 36012000 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 7.98 million
Exact value

Exact value: 7980000 USD

1995-01-01 – 1995-12-31: 7980000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.03 million
Calculation and evidence

36012000 − 7980000 USD

Exact free cash flow: 28032000 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 21.75 million
Exact value

Exact value: 21750000 USD

1996-01-01 – 1996-12-31: 21750000 USD Inspect Net Income Open source
Share or cite

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

USD 45.04 million
Exact value

Exact value: 45041000 USD

1996-01-01 – 1996-12-31: 45041000 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 25.61 million
Exact value

Exact value: 25607000 USD

1996-01-01 – 1996-12-31: 25607000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.43 million
Calculation and evidence

45041000 − 25607000 USD

Exact free cash flow: 19434000 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 24.94 million
Exact value

Exact value: 24940000 USD

1997-01-01 – 1997-12-31: 24940000 USD Inspect Net Income Open source
Share or cite

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

USD 48.91 million
Exact value

Exact value: 48911000 USD

1997-01-01 – 1997-12-31: 48911000 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 27.62 million
Exact value

Exact value: 27617000 USD

1997-01-01 – 1997-12-31: 27617000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.29 million
Calculation and evidence

48911000 − 27617000 USD

Exact free cash flow: 21294000 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 35.87 million
Exact value

Exact value: 35869000 USD

1998-01-01 – 1998-12-31: 35869000 USD Inspect Net Income Open source
Share or cite

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

USD 61.99 million
Exact value

Exact value: 61989000 USD

1998-01-01 – 1998-12-31: 61989000 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 74.33 million
Exact value

Exact value: 74332000 USD

1998-01-01 – 1998-12-31: 74332000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.34 million
Calculation and evidence

61989000 − 74332000 USD

Exact free cash flow: -12343000 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 38.79 million
Exact value

Exact value: 38791000 USD

1999-01-01 – 1999-12-31: 38791000 USD Inspect Net Income Open source
Share or cite

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

USD 58.64 million
Exact value

Exact value: 58635000 USD

1999-01-01 – 1999-12-31: 58635000 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 67.21 million
Exact value

Exact value: 67206000 USD

1999-01-01 – 1999-12-31: 67206000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.57 million
Calculation and evidence

58635000 − 67206000 USD

Exact free cash flow: -8571000 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 514,000
Exact value

Exact value: 514000 USD

2000-01-01 – 2000-12-31: 514000 USD Inspect Net Income Open source
Share or cite

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

USD 42.92 million
Exact value

Exact value: 42918000 USD

2000-01-01 – 2000-12-31: 42918000 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 56.21 million
Exact value

Exact value: 56209000 USD

2000-01-01 – 2000-12-31: 56209000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.29 million
Calculation and evidence

42918000 − 56209000 USD

Exact free cash flow: -13291000 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 14.92 million
Exact value

Exact value: -14918000 USD

2001-01-01 – 2001-12-31: -14918000 USD Inspect Net Income Open source
Share or cite

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

USD 22.81 million
Exact value

Exact value: 22811000 USD

2001-01-01 – 2001-12-31: 22811000 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 58.17 million
Exact value

Exact value: 58171000 USD

2001-01-01 – 2001-12-31: 58171000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.36 million
Calculation and evidence

22811000 − 58171000 USD

Exact free cash flow: -35360000 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 10.55 million
Exact value

Exact value: -10552000 USD

2002-01-01 – 2002-12-31: -10552000 USD Inspect Net Income Open source
Share or cite

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

USD 39.08 million
Exact value

Exact value: 39080000 USD

2002-01-01 – 2002-12-31: 39080000 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 6.74 million
Exact value

Exact value: 6744000 USD

2002-01-01 – 2002-12-31: 6744000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 32.34 million
Calculation and evidence

39080000 − 6744000 USD

Exact free cash flow: 32336000 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.

54 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000948845, 948845, edgar:948845

Also known as MIDWEST EXPRESS HOLDINGS INC