|
Cash Flow for
Omniture Inc.
(OMTR)
|
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
| Net Income |
(44,766) |
(9,429) |
(17,441) |
(1,318) |
N/A |
| Depreciation |
56,576 |
20,386 |
6,377 |
1,862 |
N/A |
| Amortization |
- |
(962) |
- |
- |
N/A |
| Amortization of Intagibles |
- |
- |
- |
- |
N/A |
| Deferred Income Taxes |
- |
- |
- |
- |
N/A |
| Operating Gains/Losses |
(738) |
259 |
- |
- |
N/A |
| Extraordinary Gains/Losses |
- |
- |
- |
- |
N/A |
| Decrease in Receivables |
(35,173) |
(23,121) |
(6,444) |
(3,692) |
N/A |
| Decrease in Inventories |
- |
- |
- |
- |
N/A |
| Decrease in Prepaid Expenses |
(1,001) |
(1,599) |
60 |
(475) |
N/A |
| Decrease in Other Current Assets |
- |
- |
- |
- |
N/A |
| Increase in Payables |
82 |
2,145 |
(101) |
3,115 |
N/A |
| Increase in Other Current Liabilities |
61,087 |
617 |
2,047 |
1,387 |
N/A |
| Decrease in Other Working Capital |
- |
16,245 |
5,684 |
3,087 |
N/A |
| Other Non-Cash Items |
32,260 |
13,464 |
5,029 |
- |
N/A |
| Net Cash from Continuing Operations |
68,327 |
18,005 |
(4,789) |
3,966 |
N/A |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
N/A |
| Cash from Operating Activities |
68,327 |
18,005 |
(4,789) |
3,966 |
N/A |
|
|
| Sale of Property, Plant, Equipment |
- |
- |
- |
- |
N/A |
| Sale of Long Term Investments |
1,454 |
- |
- |
- |
N/A |
| Sale of Short Term Investments |
61,970 |
88,150 |
- |
- |
N/A |
| Purchase of Property, Plant, Equipment |
(49,302) |
(16,520) |
(18,852) |
(14,838) |
N/A |
| Acquisitions |
(68,687) |
(78,882) |
- |
- |
N/A |
| Purchase of Long Term Investments |
- |
- |
- |
- |
N/A |
| Purchase of Short Term Investments |
(34,788) |
(144,019) |
- |
- |
N/A |
| Other Investment Changes, Net |
- |
(337) |
- |
- |
N/A |
| Cash from Investing Activities |
(89,353) |
(151,608) |
(18,852) |
(14,838) |
N/A |
| Cash from Discontinued Investing Activities |
- |
- |
- |
- |
N/A |
|
| Issuance of Debt |
22,350 |
2,761 |
500 |
9,104 |
N/A |
| Issuance of Capital Stock |
9,045 |
146,033 |
39,946 |
13,259 |
N/A |
| Repayment of Debt |
(19,424) |
(6,129) |
(3,536) |
(1,464) |
N/A |
| Repurchase of Capital Stock |
(1,027) |
- |
- |
(3,287) |
N/A |
| Payment of Cash Dividends |
- |
- |
- |
- |
N/A |
| Other Financing Charges, Net |
- |
294 |
- |
- |
N/A |
| Cash from Financing Activities |
10,944 |
142,959 |
36,910 |
17,612 |
N/A |
| Cash from Discontinued Financing Activities |
- |
- |
- |
- |
N/A |
|
|
| Effect of Exchange Rate Changes |
(663) |
122 |
- |
- |
N/A |
| Net Change in Cash |
(10,745) |
9,478 |
13,269 |
6,740 |
N/A |
|
| Cash at Beginning of Year |
77,765 |
68,287 |
8,927 |
2,187 |
N/A |
| Cash at End of Period |
67,020 |
77,765 |
22,196 |
8,927 |
N/A |
| Foreign Sales |
82,401 |
36,869 |
4,696 |
1,805 |
N/A |
| Domestic Sales |
213,212 |
106,258 |
32,108 |
18,761 |
N/A |
|
|
|