
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 |