Hemagen Diagnostics, Inc.

HMGN

HMGNHemagen Diagnostics, Inc. US flag

Other OTC

0.00

USD

- -

3,100.00Market Cap

Income Statement (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012

Sales/Revenue/Turnover	12	15	11	11	9	8	7	8	5	4	6	5	5	5	4
+ Sales & Services Revenue	12	15	11	11	9	8	7	8	5	4	6	5	5	5	4
- Cost of Revenue	6	10	8	8	7	5	5	6	3	3	4	3	3	3	2
+ Cost of Goods & Services	6	10	8	8	7	5	5	6	3	3	4	3	3	3	2
Gross Profit	6	5	3	3	3	3	2	2	2	2	3	2	2	2	2
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	6	9	7	4	4	3	3	3	2	2	3	2	2	2	2
+ Selling, General & Admin	4	6	5	3	3	3	2	2	2	2	3	2	2	2	2
+ Research & Development	1	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	1	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-5	-4	- -	-1	- -	-1	-1	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	- -	-5	-4	- -	-1	- -	3	1	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	-5	-4	- -	-1	- -	3	1	- -	- -	- -	- -	- -	- -	- -
Pretax Income	- -	- -	- -	- -	- -	- -	-4	-1	- -	- -	- -	-1	- -	-1	-1
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	-5	-5	-1	-2	-1	-4	-1	- -	- -	- -	-1	- -	-1	-1
- Net Extraordinary Losses (Gains)	- -	- -	- -	1	- -	- -	- -	- -	- -	1	-1	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	1	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	1	- -	- -	- -	- -	- -	1	-2	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	-5	-5	-2	-2	-1	-4	-1	- -	-1	- -	-1	- -	-1	-1
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	- -	-5	-5	-2	-2	-1	-4	-1	- -	-1	- -	-1	- -	-1	-1
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	-5	-5	-2	-2	-1	-4	-1	- -	-1	- -	-1	- -	-1	-1
EBIT	- -	-5	-4	- -	-1	- -	-1	-1	- -	- -	- -	- -	- -	- -	- -
EBITDA	1	-3	-3	1	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	8.06	-21.92	-26.48	8.38	6.14	22.25	22.27	-4.74	-1.37	-1.27	3.54	-3.54	7.66	-5.58	-6.77
EBITA	- -	-5	-4	- -	-1	- -	-1	-1	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	48.39	32.19	24.68	31.11	30.93	35.32	28.74	25.17	39.86	41.92	43.49	38.24	45.14	38.14	39.92
Operating Margin (%)	0.81	-32.19	-38.63	-2.4	-7.06	2.89	-7.62	-9.53	-3.46	-3.54	1.85	-6.44	4.52	-9.19	-10.83
Profit Margin (%)	- -	-35.62	-46.66	-20.04	-18.53	-14.93	-48.18	-17.63	6.55	-18.94	6.7	-14.91	-2.99	-17.13	-22.45
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	1	2	1	1	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	8	8	10	10	10	10	10	15	15	15	15	15	15	15	- -
Basic EPS, GAAP	- -	-0.66	-0.53	-0.23	-0.18	-0.13	-0.36	-0.09	0.02	-0.06	0.03	-0.05	-0.01	-0.06	- -
Basic EPS from Cont Ops	- -	-0.66	-0.53	-0.11	-0.18	-0.13	-0.36	-0.09	0.01	-0.02	-0.02	-0.05	-0.01	-0.06	- -
Diluted Weighted Avg Shares	8	8	10	10	10	10	10	15	15	15	15	15	15	15	- -
Diluted EPS, GAAP	- -	-0.66	-0.53	-0.23	-0.18	-0.13	-0.36	-0.09	0.02	-0.06	0.03	-0.05	-0.01	-0.06	- -
Diluted EPS from Cont Ops	- -	-0.66	-0.53	-0.11	-0.18	-0.13	-0.36	-0.09	0.01	-0.02	-0.02	-0.05	-0.01	-0.06	- -

Balance Sheet (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012

Total Current Assets	10	8	8	6	5	5	5	4	4	4	4	3	3	2	2
+ Cash, Cash Equivalents & STI	- -	- -	1	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash & Cash Equivalents	- -	- -	1	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	3	2	2	1	1	1	1	1	1	1	1	1	1	1	1
+ Accounts Receivable, Net	- -	- -	2	1	1	1	1	1	1	1	1	1	1	1	1
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	6	6	4	4	3	3	3	3	3	3	2	2	1	1	1
+ Raw Materials	- -	- -	- -	2	2	2	2	1	1	2	1	1	1	1	1
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	2	2	2	2	2	2	1	1	1	1	1	1
+ Inventory Adjustments	- -	- -	- -	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
+ Other Inventory	6	6	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	6	4	3	3	2	1	1	1	- -	- -	1	1	1	- -	- -
+ Property, Plant & Equip, Net	4	4	3	2	2	1	- -	1	- -	- -	1	1	1	- -	- -
+ Property, Plant & Equip	7	8	8	8	8	8	7	8	6	6	7	7	7	7	7
- Accumulated Depreciation	3	4	5	5	6	7	7	7	6	6	6	6	6	6	7
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Total Assets	16	12	11	8	7	6	6	5	4	4	5	4	3	3	2
+ Payables & Accruals	1	2	3	2	1	1	2	1	1	1	1	1	1	1	1
+ Accounts Payable	1	2	3	2	1	1	2	1	1	1	1	1	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ ST Debt	4	5	1	- -	- -	- -	- -	1	- -	- -	5	- -	- -	1	1
+ ST Borrowings	4	5	1	- -	- -	- -	- -	1	- -	- -	5	- -	- -	1	1
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Current Liabilities	5	7	4	2	2	1	2	3	1	2	6	1	1	2	2
+ LT Debt	1	- -	1	2	2	3	4	4	4	4	- -	4	4	4	4
+ LT Borrowings	1	- -	1	2	2	3	4	4	4	4	- -	4	4	4	4
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	1	- -	1	2	2	3	4	4	4	4	- -	4	4	4	4
Total Liabilities	6	7	5	4	4	5	5	6	5	6	6	5	5	6	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	14	19	21	21	21	23	23	23	23	23	23	23	23	23
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	13	19	21	21	21	23	23	23	23	23	23	23	23	23
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-3	-8	-14	-16	-18	-19	-22	-24	-24	-24	-24	-25	-25	-26	-27
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	10	5	6	5	3	2	- -	-1	-1	-1	-1	-2	-2	-3	-4
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	10	5	6	5	3	2	- -	-1	-1	-1	-1	-2	-2	-3	-4
Total Liabilities & Equity	16	12	11	8	7	6	6	5	4	4	5	4	3	3	2
Shares Outstanding	8	8	10	10	10	10	10	15	15	15	15	15	16	16	16
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	4	4	1	1	2	2	3	5	4	4	5	4	4	5	5
Net Debt to Equity	41.58	91.84	15.37	24.26	56.43	124.28	1,216.83	-448.47	-521.33	-285.76	-413.92	-242.65	-232.6	-167.68	-139.46
Tangible Common Equity Ratio	63.12	40.16	51.07	56.87	45.65	27.94	2	-19.08	-16.13	-36.17	-22.97	-47.91	-54.78	-93.03	-145.61
Current Ratio	2.17	1.11	1.85	3.05	3.05	3.64	3.01	1.65	3.34	2.25	0.61	1.95	2.37	1.61	1.07
Cash Conversion Cycle	250.54	157.24	113.38	127.78	155.12	174.65	176.87	132.79	253.79	295.19	192	175.88	180.08	167.16	203.54

Cash Flow Statement (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012

+ Net Income	- -	-5	-5	-2	-2	-1	-4	-1	- -	-1	- -	-1	- -	-1	-1
+ Depreciation & Amortization	1	2	1	1	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	- -	3	- -	1	- -	- -	1	- -	-1	- -	-1	- -	- -	- -	- -
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	3	- -	1	- -	- -	1	- -	-1	- -	-1	- -	- -	- -	- -
+ Chg in Non-Cash Work Cap	-1	1	2	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Accts Receiv	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	-1	-1	2	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	1	1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	-2	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	1	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	1	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-4	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	-4	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-3	- -	- -	- -	- -	- -	- -	-1	2	- -	- -	- -	- -	- -	- -
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Financing Activities	3	- -	-2	-1	- -	- -	- -	1	-1	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	3	- -	3	-1	- -	- -	- -	1	-1	- -	- -	- -	- -	- -	- -
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	1	-3	-3	1	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	8.06	-21.92	-26.48	8.38	6.14	22.25	22.27	-4.74	-1.37	-1.27	3.54	-3.54	7.66	-5.58	-6.77
Free Cash Flow	-4	- -	-2	- -	- -	- -	- -	-1	-1	-1	- -	- -	- -	- -	- -
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -
Free Cash Flow to Equity	-4	1	-2	- -	- -	- -	- -	-1	1	-1	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.44	0.03	-0.24	- -	- -	0.04	-0.02	-0.09	-0.05	-0.04	-0.01	-0.01	-0.02	-0.03	- -
Price/Free Cash Flow	1.98	25.86	-7.25	57.28	34.01	6.48	-30.29	10.13	-6.4	-6.34	2.88	9.25	-8.5	-1.65	- -
Cash Flow to Net Income	- -	-0.06	0.38	-0.03	-0.01	-0.36	0.05	0.36	-2.36	0.57	0.62	-0.02	1.17	0.38	0.4
Capital Expenditures	-4	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -