EHPTP

Eagle Hospitality Properties Trust Inc. EHPTP

Finances

2006 2005 2004 2003 2002
Revenue 150.983 M 29.68 % 116.425 M 41.47 % 82.298 M 10.24 % 74.655 M 6.92 % 69.820 M
Net income 11.336 M 51.29 % 7.493 M 184.15 % 2.637 M 467.78 % -717.000 K 37.11 % -1.140 M
Income before tax 13.707 M 136.53 % 5.795 M 119.76 % 2.637 M 467.78 % -717.000 K 0.000
Income before tax ratio 0.09 82.39 % 0.05 55.34 % 0.03 433.63 % -0.01 0.00
EBITDA 44.913 M 49.46 % 30.050 M 32.67 % 22.650 M 8.58 % 20.861 M 9.01 % 19.137 M
Net income ratio 0.08 16.66 % 0.06 100.86 % 0.03 433.63 % -0.01 41.18 % -0.02
Ratio EBITDA 0.30 15.25 % 0.26 -6.22 % 0.28 -1.51 % 0.28 1.95 % 0.27
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 0.000 0.000 0.000 0.000 0.000
Weighted average shs out 0.000 0.000 0.000 0.000 0.000
EPS diluted 0.00 0.00 0.00 0.00 0.00
Earnings per share 0.00 0.00 0.00 0.00 0.00
Gross profit 150.983 M 29.68 % 116.425 M 41.47 % 82.298 M 10.24 % 74.655 M 6.92 % 69.820 M
Income tax expense 1.331 M 148.26 % -2.758 M 0.000 0.000 0.000
Cost of revenue 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 0.000 -100.00 % 86.375 M 0.000 -100.00 % 53.908 M 0.000
Selling and marketing expenses 0.000 100.00 % -79.303 M 0.000 0.000 0.000
Other expenses 118.454 M 26.94 % 93.316 M 37.92 % 67.658 M 610.84 % 9.518 M -72.45 % 34.548 M
Operating expenses 123.959 M 23.48 % 100.388 M 45.63 % 68.933 M 8.68 % 63.426 M 7.06 % 59.246 M
Cost and expenses 123.959 M 23.48 % 100.388 M 45.63 % 68.933 M 8.68 % 63.426 M 7.06 % 59.246 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 5.505 M -22.16 % 7.072 M 454.67 % 1.275 M -97.63 % 53.908 M 118.27 % 24.698 M
Interest income 0.000 -100.00 % 485.000 K 0.000 -100.00 % 104.000 K 0.000
Interest expense 0.000 -100.00 % 10.760 M 0.000 -100.00 % 12.060 M 0.000
Depreciation and amortization 17.202 M 27.21 % 13.523 M 45.64 % 9.285 M -2.45 % 9.518 M 11.15 % 8.563 M
Operating income 27.024 M 68.51 % 16.037 M 19.99 % 13.365 M 19.02 % 11.229 M 6.19 % 10.574 M
Operating income ratio 0.18 29.94 % 0.14 -15.18 % 0.16 7.97 % 0.15 -0.68 % 0.15
Total other income expenses net -13.317 M -30.02 % -10.242 M 4.53 % -10.728 M 10.20 % -11.946 M -12.98 % -10.574 M
2006 2005 2004 2003 2002
2006 2005 2004 2003 2002
Net debt 249.770 M -39.72 % 414.338 M 256.51 % 116.222 M -56.45 % 266.842 M 35.57 % 196.827 M
Total investments 0.000 0.000 0.000 -100.00 % 1.825 M 75.82 % 1.038 M
Total debt 253.519 M -40.06 % 422.966 M 220.71 % 131.883 M -50.80 % 268.041 M 34.73 % 198.946 M
Accumulated other comprehensive income loss 0.000 -100.00 % 9.000 K -59.09 % 22.000 K 0.000 0.000
Retained earnings -21.478 M -76.83 % -12.146 M -12 621.65 % 97.000 K 100.38 % -25.238 M 0.000
Common stock 177.000 K 1.72 % 174.000 K 0.00 % 174.000 K 370.27 % 37.000 K 0.00 % 37.000 K
Total equity 184.953 M -6.06 % 196.885 M 72.42 % 114.192 M 553.12 % -25.201 M -20.88 % -20.848 M
Other non current liabilities -253.519 M -19.91 % -211.427 M -60.31 % -131.883 M -85.23 % -71.201 M -4 530.68 % 1.607 M
Long term debt 253.519 M 19.85 % 211.539 M 60.40 % 131.883 M -32.84 % 196.377 M -0.09 % 196.560 M
Total non current liabilities 0.000 -100.00 % 112.000 K 0.000 -100.00 % 125.176 M -36.83 % 198.167 M
Other current liabilities -4.343 M -133.97 % 12.784 M 917.39 % -1.564 M -139.66 % 3.944 M -10.59 % 4.411 M
Deferred revenue 0.000 -100.00 % 2.098 M 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 211.427 M 0.000 -100.00 % 71.664 M 2 903.52 % 2.386 M
Total current liabilities 0.000 -100.00 % 229.146 M 0.000 -100.00 % 77.047 M 856.75 % 8.053 M
Total liabilities 276.773 M 20.73 % 229.258 M 65.90 % 138.192 M -31.66 % 202.223 M -1.94 % 206.220 M
Other non current assets -439.693 M -8 145.62 % 5.465 M 102.48 % -220.239 M -2 940.33 % 7.754 M -1.62 % 7.882 M
Long term investments 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 439.693 M 11.32 % 394.990 M 79.35 % 220.239 M 36.31 % 161.577 M -4.40 % 169.009 M
Total non current assets 0.000 -100.00 % 403.778 M 0.000 -100.00 % 169.331 M -4.27 % 176.891 M
Other current assets -10.820 M -253.28 % 7.059 M 138.05 % -18.552 M -572.78 % 3.924 M 90.95 % 2.055 M
Short term investments 0.000 0.000 0.000 -100.00 % 1.825 M 75.82 % 1.038 M
cash and cash equivalents 3.749 M -56.55 % 8.628 M -44.91 % 15.661 M 1 206.17 % 1.199 M -43.42 % 2.119 M
Cash and short term investments 3.749 M -56.55 % 8.628 M -44.91 % 15.661 M 1 206.17 % 1.199 M -62.02 % 3.157 M
Total current assets 0.000 -100.00 % 22.365 M 0.000 -100.00 % 7.691 M -9.31 % 8.481 M
Inventory 624.000 K 0.65 % 620.000 K 36.56 % 454.000 K 34.72 % 337.000 K 1.20 % 333.000 K
Net receivables 6.447 M 6.42 % 6.058 M 148.58 % 2.437 M 9.23 % 2.231 M -24.01 % 2.936 M
Tax assets 0.000 -100.00 % 3.323 M 0.000 0.000 0.000
Other assets 461.726 M 0.000 -100.00 % 252.384 M 0.000 0.000
Account payables 3.869 M 70.29 % 2.272 M 45.27 % 1.564 M 8.69 % 1.439 M 14.57 % 1.256 M
Tax payables 474.000 K -16.11 % 565.000 K 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000
Minority interest 9.814 M -28.16 % 13.661 M -19.81 % 17.035 M 0.000 0.000
Capital lease obligations 0.000 -100.00 % 112.000 K 273.33 % 30.000 K -92.97 % 427.000 K 1.91 % 419.000 K
Preferred stock 40.000 K 0.00 % 40.000 K 0.000 0.000 0.000
Other total stockholders equity 196.400 M 0.64 % 195.147 M 101.46 % 96.864 M 0.000 100.00 % -20.885 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000
Other liabilities 276.773 M 0.000 -100.00 % 138.192 M 0.000 0.000
Total assets 461.726 M 8.35 % 426.143 M 68.85 % 252.384 M 42.57 % 177.022 M -4.50 % 185.372 M
2006 2005 2004 2003 2002
2006 2005 2004 2003 2002
Deferred income tax 728.000 K 121.91 % -3.323 M 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital 4.649 M -21.85 % 5.949 M 390.62 % -2.047 M -648.79 % 373.000 K 115.63 % -2.386 M
Accounts receivables -181.000 K 93.47 % -2.771 M 9.39 % -3.058 M -4 289.04 % 73.000 K 108.24 % -886.000 K
Inventory 0.000 100.00 % -637.000 K 0.000 -100.00 % 116.000 K 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital 4.830 M -48.38 % 9.357 M 825.52 % 1.011 M 449.46 % 184.000 K 112.27 % -1.500 M
Other non cash items 2.314 M -36.84 % 3.664 M 415.33 % 711.000 K 6 563.64 % -11.000 K -108.40 % 131.000 K
Net cash provided by operating activities 36.229 M 32.68 % 27.306 M 157.94 % 10.586 M 15.53 % 9.163 M 77.30 % 5.168 M
Investments in property plant and equipment -54.000 M 68.83 % -173.264 M -208.96 % -56.080 M -4 577.23 % -1.199 M 94.91 % -23.577 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 100.00 % -732.000 K -3 227.27 % -22.000 K
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites -4.283 M 60.73 % -10.907 M -80.61 % -6.039 M -1 355.18 % -415.000 K -6 028.57 % 7.000 K
Net cash used for investing activites -58.283 M 68.35 % -184.171 M -196.48 % -62.119 M -2 547.87 % -2.346 M 90.06 % -23.592 M
Debt repayment 42.024 M 136.67 % -114.602 M -44.99 % -79.041 M -912.83 % -7.804 M 72.32 % -28.191 M
Common stock issued 0.000 0.000 -100.00 % 163.515 M 0.000 0.000
Common stock repurchased 0.000 100.00 % -3.544 M 0.000 0.000 0.000
Dividends paid -24.849 M 0.69 % -25.022 M -777.35 % -2.852 M 40.67 % -4.807 M 0.000
Other financing activites 0.000 -100.00 % 289.456 M 2 689.52 % -11.178 M -329.34 % 4.874 M -89.37 % 45.848 M
Net cash used provided by financing activities 17.175 M -88.54 % 149.832 M 112.70 % 70.444 M 1 010.48 % -7.737 M -143.82 % 17.657 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash -4.879 M 30.63 % -7.033 M -137.19 % 18.911 M 2 155.54 % -920.000 K -19.95 % -767.000 K
Cash at beginning of period 8.628 M -44.91 % 15.661 M 1 205.08 % 1.200 M -43.37 % 2.119 M -26.58 % 2.886 M
Cash at end of period 3.749 M -56.55 % 8.628 M -57.10 % 20.111 M 1 577.31 % 1.199 M -43.42 % 2.119 M
Operating cash flow 36.229 M 32.68 % 27.306 M 157.94 % 10.586 M 15.53 % 9.163 M 77.30 % 5.168 M
Capital expenditure -64.725 M 65.46 % -187.372 M -202.33 % -61.976 M -5 068.97 % -1.199 M 94.91 % -23.577 M
Free CashFlow -28.496 M 82.20 % -160.066 M -211.47 % -51.390 M -745.28 % 7.964 M 143.26 % -18.409 M
2006 2005 2004 2003 2002
2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31 2004-09-30 2004-06-30 2004-03-31
Revenue 44.499 M 15.17 % 38.638 M -1.10 % 39.066 M 2.15 % 38.245 M -0.70 % 38.514 M 9.55 % 35.158 M 7.36 % 32.748 M -1.38 % 33.206 M 15.43 % 28.768 M 32.55 % 21.703 M 2.25 % 21.225 M -3.55 % 22.006 M 7.47 % 20.477 M 10.15 % 18.590 M
Net income 2.818 M 127.07 % 1.241 M -44.94 % 2.254 M -8.63 % 2.467 M -40.74 % 4.163 M 69.78 % 2.452 M 3.11 % 2.378 M 3.89 % 2.289 M 4.95 % 2.181 M 238.14 % 645.000 K 564.95 % 97.000 K -90.16 % 986.000 K -38.72 % 1.609 M 3 025.45 % -55.000 K
Income before tax 3.859 M 307.07 % 948.000 K -62.51 % 2.529 M -10.16 % 2.815 M -48.06 % 5.420 M 84.17 % 2.943 M 48.49 % 1.982 M 20.63 % 1.643 M -41.28 % 2.798 M 545.54 % -628.000 K -583.08 % 130.000 K -86.82 % 986.000 K -38.72 % 1.609 M 3 025.45 % -55.000 K
Income before tax ratio 0.09 253.45 % 0.02 -62.10 % 0.06 -12.05 % 0.07 -47.70 % 0.14 68.12 % 0.08 38.31 % 0.06 22.32 % 0.05 -49.13 % 0.10 436.12 % -0.03 -572.44 % 0.01 -86.33 % 0.04 -42.98 % 0.08 2 755.87 % 0.00
EBITDA 12.827 M 33.77 % 9.589 M -15.88 % 11.399 M 1.07 % 11.278 M -9.11 % 12.408 M 26.25 % 9.828 M 4.82 % 9.376 M 4.00 % 9.015 M 11.13 % 8.112 M 99.56 % 4.065 M -16.80 % 4.886 M -24.38 % 6.461 M -3.03 % 6.663 M 34.33 % 4.960 M
Net income ratio 0.06 97.17 % 0.03 -44.33 % 0.06 -10.55 % 0.06 -40.32 % 0.11 54.99 % 0.07 -3.96 % 0.07 5.34 % 0.07 -9.08 % 0.08 155.10 % 0.03 550.30 % 0.00 -89.80 % 0.04 -42.98 % 0.08 2 755.87 % 0.00
Ratio EBITDA 0.29 16.15 % 0.25 -14.95 % 0.29 -1.05 % 0.29 -8.47 % 0.32 15.25 % 0.28 -2.36 % 0.29 5.46 % 0.27 -3.72 % 0.28 50.55 % 0.19 -18.64 % 0.23 -21.59 % 0.29 -9.77 % 0.33 21.96 % 0.27
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Weighted average shs out 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
EPS diluted 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earnings per share 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit 44.499 M 15.17 % 38.638 M -1.10 % 39.066 M 2.15 % 38.245 M -0.70 % 38.514 M 9.55 % 35.158 M 7.36 % 32.748 M -1.38 % 33.206 M 15.43 % 28.768 M 32.55 % 21.703 M 2.25 % 21.225 M -3.55 % 22.006 M 7.47 % 20.477 M 10.15 % 18.590 M
Income tax expense 788.000 K 3 383.33 % -24.000 K -111.37 % 211.000 K 0.00 % 211.000 K -61.36 % 546.000 K 50.41 % 363.000 K 166.61 % -545.000 K 24.62 % -723.000 K -14 560.00 % 5.000 K 100.33 % -1.495 M 0.000 0.000 0.000 0.000
Cost of revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 18.828 M 6.17 % 17.733 M -73.75 % 67.545 M 280.36 % 17.758 M 4.40 % 17.010 M 5.38 % 16.141 M 158.97 % -27.370 M -272.81 % 15.838 M 17.76 % 13.449 M 18.37 % 11.362 M -71.28 % 39.566 M 300.87 % 9.870 M 6.61 % 9.258 M 3.28 % 8.964 M
Operating expenses 36.771 M 8.11 % 34.013 M 4.50 % 32.547 M 2.44 % 31.771 M 5.05 % 30.245 M 2.89 % 29.396 M 5.98 % 27.737 M -2.84 % 28.549 M 20.13 % 23.766 M 17.19 % 20.280 M 6.32 % 19.074 M 5.78 % 18.031 M 12.56 % 16.019 M 1.33 % 15.809 M
Cost and expenses 36.771 M 8.11 % 34.013 M 4.50 % 32.547 M 2.44 % 31.771 M 5.05 % 30.245 M 2.89 % 29.396 M 5.98 % 27.737 M -2.84 % 28.549 M 20.13 % 23.766 M 17.19 % 20.280 M 6.32 % 19.074 M 5.78 % 18.031 M 12.56 % 16.019 M 1.33 % 15.809 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 17.943 M 10.21 % 16.280 M 146.52 % -34.998 M -349.75 % 14.013 M 5.88 % 13.235 M -0.15 % 13.255 M -75.95 % 55.107 M 333.54 % 12.711 M 23.20 % 10.317 M 15.69 % 8.918 M 143.52 % -20.492 M -351.10 % 8.161 M 20.71 % 6.761 M -1.23 % 6.845 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 4.926 M 2.80 % 4.792 M 1.70 % 4.712 M 1.77 % 4.630 M 16.71 % 3.967 M 1.90 % 3.893 M 126.34 % 1.720 M -58.53 % 4.148 M 36.76 % 3.033 M 16.25 % 2.609 M -4.61 % 2.735 M 10.02 % 2.486 M 31.88 % 1.885 M -13.49 % 2.179 M
Operating income 7.728 M 67.09 % 4.625 M -29.05 % 6.519 M 0.70 % 6.474 M -21.71 % 8.269 M 43.51 % 5.762 M 14.99 % 5.011 M 7.60 % 4.657 M -6.90 % 5.002 M 251.51 % 1.423 M -33.84 % 2.151 M -45.89 % 3.975 M -10.83 % 4.458 M 60.30 % 2.781 M
Operating income ratio 0.17 45.08 % 0.12 -28.27 % 0.17 -1.42 % 0.17 -21.16 % 0.21 31.00 % 0.16 7.10 % 0.15 9.11 % 0.14 -19.34 % 0.17 165.18 % 0.07 -35.30 % 0.10 -43.90 % 0.18 -17.03 % 0.22 45.53 % 0.15
Total other income expenses net -3.869 M -5.22 % -3.677 M 7.84 % -3.990 M -9.05 % -3.659 M -28.43 % -2.849 M -1.06 % -2.819 M 6.93 % -3.029 M -0.50 % -3.014 M -36.75 % -2.204 M -7.46 % -2.051 M -1.48 % -2.021 M 32.39 % -2.989 M -4.91 % -2.849 M -0.46 % -2.836 M
2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31 2004-09-30 2004-06-30 2004-03-31
2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31
Net debt 250.207 M -0.78 % 252.176 M 0.96 % 249.770 M -0.02 % 249.822 M 26.23 % 197.908 M -1.28 % 200.474 M -51.62 % 414.338 M 109.13 % 198.124 M 1.25 % 195.673 M 28.68 % 152.061 M 30.84 % 116.222 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 258.375 M -0.07 % 258.554 M 1.99 % 253.519 M -0.58 % 254.995 M 24.43 % 204.923 M -2.14 % 209.410 M -50.49 % 422.966 M 99.87 % 211.623 M -2.03 % 216.011 M 31.33 % 164.483 M 24.72 % 131.883 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 -100.00 % 15.000 K -16.67 % 18.000 K 100.00 % 9.000 K -40.00 % 15.000 K 0.00 % 15.000 K 36.36 % 11.000 K -50.00 % 22.000 K
Retained earnings -28.055 M -10.23 % -25.451 M -18.50 % -21.478 M -15.70 % -18.563 M -17.04 % -15.861 M -6.77 % -14.855 M -22.30 % -12.146 M -29.03 % -9.413 M -42.60 % -6.601 M -23.78 % -5.333 M -5 597.94 % 97.000 K
Common stock 194.000 K 8.99 % 178.000 K 0.56 % 177.000 K 0.00 % 177.000 K 0.57 % 176.000 K 0.00 % 176.000 K 1.15 % 174.000 K 0.00 % 174.000 K 0.00 % 174.000 K 0.00 % 174.000 K 0.00 % 174.000 K
Total equity 176.893 M -1.65 % 179.855 M -2.76 % 184.953 M -2.01 % 188.740 M -1.81 % 192.222 M -0.61 % 193.405 M -1.77 % 196.885 M -1.21 % 199.294 M -1.80 % 202.952 M 88.70 % 107.555 M -5.81 % 114.192 M
Other non current liabilities -258.375 M 0.07 % -258.554 M -1.99 % -253.519 M 0.58 % -254.995 M -24.43 % -204.923 M 2.14 % -209.410 M 0.95 % -211.427 M 0.09 % -211.623 M 2.03 % -216.011 M -31.33 % -164.483 M -24.72 % -131.883 M
Long term debt 258.375 M -0.07 % 258.554 M 1.99 % 253.519 M -0.58 % 254.995 M 24.43 % 204.923 M -2.14 % 209.410 M -1.01 % 211.539 M -0.04 % 211.623 M -2.03 % 216.011 M 31.33 % 164.483 M 24.72 % 131.883 M
Total non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 112.000 K 0.000 0.000 0.000 0.000
Other current liabilities -4.213 M -14.51 % -3.679 M 15.29 % -4.343 M -38.67 % -3.132 M -13.85 % -2.751 M 2.31 % -2.816 M -122.03 % 12.784 M 743.71 % -1.986 M -6.66 % -1.862 M -19.74 % -1.555 M 0.58 % -1.564 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.098 M 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 211.427 M 0.000 0.000 0.000 0.000
Total current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 229.146 M 0.000 0.000 0.000 0.000
Total liabilities 282.157 M 0.47 % 280.825 M 1.46 % 276.773 M 0.55 % 275.264 M 23.34 % 223.169 M -2.39 % 228.631 M -0.27 % 229.258 M -0.04 % 229.357 M -0.46 % 230.408 M 30.37 % 176.736 M 27.89 % 138.192 M
Other non current assets -433.925 M 0.73 % -437.135 M 0.58 % -439.693 M 1.13 % -444.731 M -13.16 % -393.001 M 0.84 % -396.331 M -7 352.17 % 5.465 M 101.38 % -396.685 M -0.08 % -396.367 M -54.95 % -255.797 M -16.15 % -220.239 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 433.925 M -0.73 % 437.135 M -0.58 % 439.693 M -0.57 % 442.198 M 13.28 % 390.364 M -0.75 % 393.300 M -0.43 % 394.990 M 0.23 % 394.074 M -0.15 % 394.660 M 55.19 % 254.302 M 15.47 % 220.239 M
Total non current assets 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 403.778 M 0.000 0.000 0.000 0.000
Other current assets -16.022 M -20.08 % -13.343 M -23.32 % -10.820 M 6.98 % -11.632 M 14.58 % -13.617 M 11.23 % -15.340 M -317.31 % 7.059 M 135.32 % -19.986 M 21.07 % -25.322 M -59.36 % -15.890 M 14.35 % -18.552 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 8.168 M 28.07 % 6.378 M 70.13 % 3.749 M -27.53 % 5.173 M -26.26 % 7.015 M -21.50 % 8.936 M 3.57 % 8.628 M -36.08 % 13.499 M -33.63 % 20.338 M 63.73 % 12.422 M -20.68 % 15.661 M
Cash and short term investments 8.168 M 28.07 % 6.378 M 70.13 % 3.749 M -27.53 % 5.173 M -26.26 % 7.015 M -21.50 % 8.936 M 3.57 % 8.628 M -36.08 % 13.499 M -33.63 % 20.338 M 63.73 % 12.422 M -20.68 % 15.661 M
Total current assets 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 22.365 M 0.000 0.000 0.000 0.000
Inventory 633.000 K 1.61 % 623.000 K -0.16 % 624.000 K -0.32 % 626.000 K -3.40 % 648.000 K 1.57 % 638.000 K 2.90 % 620.000 K -3.73 % 644.000 K 6.98 % 602.000 K 25.68 % 479.000 K 5.51 % 454.000 K
Net receivables 7.221 M 13.86 % 6.342 M -1.63 % 6.447 M 10.53 % 5.833 M -2.03 % 5.954 M 3.26 % 5.766 M -4.82 % 6.058 M 3.68 % 5.843 M 33.34 % 4.382 M 46.60 % 2.989 M 22.65 % 2.437 M
Tax assets 0.000 0.000 0.000 -100.00 % 2.533 M -3.94 % 2.637 M -13.00 % 3.031 M -8.79 % 3.323 M 27.27 % 2.611 M 52.96 % 1.707 M 14.18 % 1.495 M 0.000
Other assets 459.050 M -0.35 % 460.680 M -0.23 % 461.726 M -0.49 % 464.004 M 11.70 % 415.391 M -1.57 % 422.036 M 0.000 -100.00 % 428.651 M -1.09 % 433.360 M 52.44 % 284.291 M 12.64 % 252.384 M
Account payables 3.692 M 17.17 % 3.151 M -18.56 % 3.869 M 35.37 % 2.858 M 15.06 % 2.484 M 13.53 % 2.188 M -3.70 % 2.272 M 14.40 % 1.986 M 20.73 % 1.645 M 5.79 % 1.555 M -0.58 % 1.564 M
Tax payables 521.000 K -1.33 % 528.000 K 11.39 % 474.000 K 72.99 % 274.000 K 2.62 % 267.000 K -57.48 % 628.000 K 11.15 % 565.000 K 0.000 -100.00 % 217.000 K 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 5.998 M -27.66 % 8.291 M -15.52 % 9.814 M -9.13 % 10.800 M -7.80 % 11.714 M -3.50 % 12.139 M -11.14 % 13.661 M -0.65 % 13.751 M -6.60 % 14.723 M -2.88 % 15.160 M -11.01 % 17.035 M
Capital lease obligations 24.000 K -25.00 % 32.000 K 0.000 -100.00 % 61.000 K -21.79 % 78.000 K -17.02 % 94.000 K -16.07 % 112.000 K -16.42 % 134.000 K 4.69 % 128.000 K 753.33 % 15.000 K -50.00 % 30.000 K
Preferred stock 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.00 % 40.000 K 0.000 0.000
Other total stockholders equity 198.716 M 0.98 % 196.797 M 0.20 % 196.400 M 0.06 % 196.286 M 0.08 % 196.138 M 0.13 % 195.887 M 0.38 % 195.147 M 0.22 % 194.727 M 0.06 % 194.601 M 99.50 % 97.543 M 0.70 % 96.864 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 282.157 M 0.47 % 280.825 M 1.46 % 276.773 M 0.55 % 275.264 M 23.34 % 223.169 M -2.39 % 228.631 M 0.000 -100.00 % 229.357 M -0.46 % 230.408 M 30.37 % 176.736 M 27.89 % 138.192 M
Total assets 459.050 M -0.35 % 460.680 M -0.23 % 461.726 M -0.49 % 464.004 M 11.70 % 415.391 M -1.57 % 422.036 M -0.96 % 426.143 M -0.59 % 428.651 M -1.09 % 433.360 M 52.44 % 284.291 M 12.64 % 252.384 M
2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31
2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31 2004-09-30 2004-06-30 2004-03-31
Deferred income tax 481.000 K 504.20 % -119.000 K -91.94 % -62.000 K -159.62 % 104.000 K -73.60 % 394.000 K 34.93 % 292.000 K 141.01 % -712.000 K 21.24 % -904.000 K -326.42 % -212.000 K 85.82 % -1.495 M 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -462.000 K -168.60 % -172.000 K -114.30 % 1.203 M -59.21 % 2.949 M 319.75 % -1.342 M -172.97 % 1.839 M 149.21 % -3.737 M -151.64 % 7.237 M 817.96 % -1.008 M -154.60 % 1.846 M 156.47 % -3.269 M -326.86 % 1.441 M 184.52 % -1.705 M -458.95 % 475.000 K
Accounts receivables -1.392 M -334.34 % 594.000 K 195.19 % -624.000 K -268.19 % 371.000 K 297.34 % -188.000 K -172.31 % 260.000 K 221.50 % -214.000 K 85.35 % -1.461 M -88.27 % -776.000 K -142.50 % -320.000 K 83.92 % -1.990 M -342.22 % -450.000 K 20.77 % -568.000 K -1 036.00 % -50.000 K
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 930.000 K 221.41 % -766.000 K -141.93 % 1.827 M -29.13 % 2.578 M 323.40 % -1.154 M -173.08 % 1.579 M 144.82 % -3.523 M -140.50 % 8.698 M 3 849.14 % -232.000 K -110.71 % 2.166 M 269.35 % -1.279 M -167.64 % 1.891 M 266.31 % -1.137 M -316.57 % 525.000 K
Other non cash items 1.972 M 2 166.67 % 87.000 K -75.97 % 362.000 K 215.65 % -313.000 K -117.19 % 1.821 M 310.14 % 444.000 K -81.49 % 2.399 M 197.64 % 806.000 K -47.01 % 1.521 M 59.94 % 951.000 K 182.20 % 337.000 K 229.12 % -261.000 K -200.00 % 261.000 K 0.000
Net cash provided by operating activities 9.735 M 67.01 % 5.829 M -31.17 % 8.469 M -13.91 % 9.837 M 9.26 % 9.003 M 0.93 % 8.920 M 335.55 % 2.048 M -84.91 % 13.576 M 146.17 % 5.515 M 21.05 % 4.556 M 4 656.00 % -100.000 K -102.15 % 4.652 M 126.93 % 2.050 M -21.12 % 2.599 M
Investments in property plant and equipment -1.719 M 23.05 % -2.234 M 8.48 % -2.441 M 95.02 % -49.059 M -1 862.36 % -2.500 M -13.48 % -2.203 M -101.74 % -1.092 M -240.00 % 780.000 K 100.56 % -139.952 M -324.10 % -33.000 M -2 567.74 % -1.237 M 62.58 % -3.306 M -346.15 % -741.000 K -21.08 % -612.000 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 752.000 K 212.91 % -666.000 K -674.42 % -86.000 K
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 191.000 K 616.22 % -37.000 K -118.59 % 199.000 K 103.07 % -6.473 M -385.28 % 2.269 M 17.87 % 1.925 M 217.13 % 607.000 K 112.21 % -4.973 M -169.98 % -1.842 M 40.35 % -3.088 M 94.49 % -56.080 M -3 628.72 % -1.504 M -212.91 % 1.332 M 674.42 % 172.000 K
Net cash used for investing activites -1.528 M 32.72 % -2.271 M -1.29 % -2.242 M 95.96 % -55.532 M -23 939.83 % -231.000 K 16.91 % -278.000 K 42.68 % -485.000 K 88.43 % -4.193 M 97.04 % -141.794 M -292.91 % -36.088 M 37.04 % -57.317 M -1 312.44 % -4.058 M -5 310.67 % -75.000 K 85.74 % -526.000 K
Debt repayment -178.000 K -103.35 % 5.312 M 120.69 % -25.677 M -134.55 % 74.317 M 1 756.27 % -4.487 M -110.76 % -2.129 M 90.35 % -22.072 M 48.62 % -42.957 M -8 631.10 % -492.000 K 99.31 % -71.626 M 6.07 % -76.252 M -10 331.19 % -731.000 K 21.31 % -929.000 K 17.71 % -1.129 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -1.000 K 99.52 % -208.000 K 0.000 0.000 100.00 % -14.186 M 0.000 0.000 0.000
Dividends paid -6.240 M 0.00 % -6.240 M -0.34 % -6.219 M 0.00 % -6.219 M -0.21 % -6.206 M -0.02 % -6.205 M -0.05 % -6.202 M 39.40 % -10.234 M -127.37 % -4.501 M -10.18 % -4.085 M 0.000 100.00 % -1.842 M -3 275.86 % 58.000 K 105.43 % -1.068 M
Other financing activites 0.000 0.000 -100.00 % 24.245 M 200.00 % -24.245 M 0.000 0.000 -100.00 % 21.840 M -40.92 % 36.969 M -75.22 % 149.188 M 43.44 % 104.004 M -30.35 % 149.329 M 3 942.47 % 3.694 M 992.27 % -414.000 K -142.68 % 970.000 K
Net cash used provided by financing activities -6.418 M -591.59 % -928.000 K 87.87 % -7.651 M -117.45 % 43.853 M 510.11 % -10.693 M -28.31 % -8.334 M -29.53 % -6.434 M 60.34 % -16.222 M -111.25 % 144.195 M 409.65 % 28.293 M -61.28 % 73.077 M 6 418.91 % 1.121 M 187.24 % -1.285 M -4.73 % -1.227 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 1.789 M -31.98 % 2.630 M 284.69 % -1.424 M 22.69 % -1.842 M 4.11 % -1.921 M -723.70 % 308.000 K 106.32 % -4.871 M 28.78 % -6.839 M -186.39 % 7.916 M 344.40 % -3.239 M -120.68 % 15.661 M 813.18 % 1.715 M 148.55 % 690.000 K -18.44 % 846.000 K
Cash at beginning of period 6.379 M 70.15 % 3.749 M -27.53 % 5.173 M -26.26 % 7.015 M -21.50 % 8.936 M 3.57 % 8.628 M -36.08 % 13.499 M -33.63 % 20.338 M 63.73 % 12.422 M -20.68 % 15.661 M 251.93 % 4.450 M 62.71 % 2.735 M 33.74 % 2.045 M 70.56 % 1.199 M
Cash at end of period 8.168 M 28.05 % 6.379 M 70.15 % 3.749 M -27.53 % 5.173 M -26.26 % 7.015 M -21.50 % 8.936 M 3.57 % 8.628 M -36.08 % 13.499 M -33.63 % 20.338 M 63.73 % 12.422 M -38.23 % 20.111 M 351.93 % 4.450 M 62.71 % 2.735 M 33.74 % 2.045 M
Operating cash flow 9.735 M 67.01 % 5.829 M -31.17 % 8.469 M -13.91 % 9.837 M 9.26 % 9.003 M 0.93 % 8.920 M 335.55 % 2.048 M -84.91 % 13.576 M 146.17 % 5.515 M 21.05 % 4.556 M 4 656.00 % -100.000 K -102.15 % 4.652 M 126.93 % 2.050 M -21.12 % 2.599 M
Capital expenditure -1.719 M 23.05 % -2.234 M 52.91 % -4.744 M 90.37 % -49.247 M -477.27 % -8.531 M -287.24 % -2.203 M 0.000 100.00 % -2.785 M 99.02 % -283.198 M -305.80 % -69.788 M -5 541.71 % -1.237 M 62.58 % -3.306 M -346.15 % -741.000 K -21.08 % -612.000 K
Free CashFlow 8.016 M 122.98 % 3.595 M -3.49 % 3.725 M 109.45 % -39.410 M -8 449.58 % 472.000 K -92.97 % 6.717 M -96.06 % 170.447 M -6.84 % 182.963 M 165.89 % -277.683 M -325.69 % -65.232 M -4 778.98 % -1.337 M -199.33 % 1.346 M 2.83 % 1.309 M -34.12 % 1.987 M
2007 2007 2006 2006 2006 2006 2005 2005 2005 2005 2004 2004 2004 2004
Date Form 10K
2006
2005
2004
2003
2002