122,3 Millionen anteilige Umsatze von den drei 12.05.11 20:59
#468 consolidated Kernbeteiligungen:
ICGCommerce - Estimate of proportional revenues
ICG Commerce reported $29.1 million of revenue for the first quarter of 2011, representing an increase of 27% over the comparable 2010 period.
My estimates for the next quarters in 2011 (base: growth-rate in 2010):
2. quarter: 30.8 million
3. quarter: 32.7 million
4. quarter: 34.7 million
That are together 127.3 million.
That a proportional revenues of 101.8 million for Internet Capital, because Internet Capital owning 80% of ICGCommerce.
Govdelivery - Estimate of proportial revenues
We know first: Core consolidated revenue (ICGCommerce, Govdelivery and Investorforce) totaled $34.0 million in the first quarter of 2011, an increase of 28% from the corresponding 2010 period.
We know second: ICG Commerce reported $29.1 million of revenue for the first quarter of 2011, representing an increase of 27% over the comparable 2010 period.
Therefore we know: The diffence between 34.0 million and 29.1 million = 4.9 million must be the revenues of Govdelivery and Investorforce. After my estimates are 3.1 million revenues from Govedelivery and 1.8 revenues from Investorforce. We know additional from the quarter-report that Govdelivery and Investorforce had a growth-rate of 30% in the last year.
One the base of this facts my estimates for the revenues of Govdelivery in 2011 are:
1. quarter: 3.1 million
2. quarter: 3.3 million
3. quarter: 3.5 million
4. quarter: 3.8 million
That are together revenues of 13.7 million for Govdelivery in 2011.
That are proportional reveneus of 12.7 million for Internet Capital, because Internet Capital owning 93% of Govdelivery.
Investorforce - Estimate of proportional revenues
We know first: Core consolidated revenue (ICGCommerce, Govdelivery and Investorforce) totaled $34.0 million in the first quarter of 2011, an increase of 28% from the corresponding 2010 period.
We know second: ICG Commerce reported $29.1 million of revenue for the first quarter of 2011, representing an increase of 27% over the comparable 2010 period.
Therefore we know: The diffence between 34.0 million and 29.1 million = 4.9 million must be the revenues of Govdelivery and Investorforce. After my estimates are 3.1 million revenues from Govedelivery and 1.8 revenues from Investorforce. We know additional from the quarter-report that Govdelivery and Investorforce had a growth-rate of 30% in the last year.
One the base of this facts my estimates for the revenues of Investoreforce in 2011 are:
1. quarter: 1.8 million
2. quarter: 1.9 million
3. quarter: 2.0 million
4. quarter: 2.1 million
That are together revenues of 7.8 million for Investorforce in 2011.
That are proportional revenues of 5.9 million for Internet Capital, because Internet Capital owning 76% of Investorforce.