| Cash Flow for Sirius Xm Radio Inc.
(SIRI)
|
|
|
|
|
After Hours:
$ 0.63
|
-0.001
(-0.16%)
|
Volume: 52.79 k
|
7:59 PM EST Nov 20, 2009
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
12/2008 |
12/2007 |
12/2006 |
12/2005 |
12/2004 |
|
| Net Income |
(5,313,288) |
(565,252) |
(1,104,867) |
(862,997) |
(712,162) |
| Depreciation & Amortization |
203,752 |
106,780 |
105,749 |
98,555 |
95,370 |
| Deferred Income Taxes |
2,476 |
2,435 |
2,065 |
2,311 |
- |
| Operating Losses |
4,879 |
(428) |
1,661 |
175,490 |
148,707 |
| Extraordinary Losses |
- |
- |
- |
- |
- |
|
| Decrease in Receivables |
(17,720) |
(42,060) |
(20,326) |
(28,440) |
- |
| Decrease in Inventories |
8,291 |
4,965 |
(20,246) |
(6,329) |
- |
| Decrease in Other Current Assets |
(22,249) |
- |
- |
6,492 |
(44,855) |
| Increase in Payables |
(65,481) |
66,169 |
33,519 |
145,052 |
108,997 |
| Increase in Other Current Liabilities |
113,505 |
(8,920) |
1,239 |
225,255 |
83,002 |
| Decrease in Other Working Capital |
24,759 |
183,915 |
165,124 |
- |
- |
| Other Non-Cash Items |
4,929,388 |
92,171 |
463,900 |
- |
- |
| Net Cash from Continuing Operations |
(152,797) |
(148,766) |
(414,549) |
(273,740) |
(334,463) |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
(152,797) |
(148,766) |
(414,549) |
(273,740) |
(334,463) |
|
|
| Sale of Property, Plant, Equipment |
105 |
641 |
127 |
72 |
443 |
| Sale of Short Term Investments |
65,869 |
40,191 |
255,715 |
47,932 |
25,000 |
|
| Purchase of Property, Plant, Equipment |
(130,551) |
(65,264) |
(99,827) |
(49,888) |
(28,589) |
| Acquisitions |
819,521 |
- |
- |
- |
- |
| Purchase of Short Term Investments |
(3,000) |
(310) |
(135,839) |
(170,191) |
(89,706) |
| Other Investment Changes, Net |
(23,519) |
(29,444) |
- |
- |
- |
| Cash from Investing Activities |
728,425 |
(54,186) |
20,176 |
(172,075) |
(92,852) |
|
| Issuance of Debt |
531,743 |
244,879 |
- |
493,005 |
518,413 |
| Issuance of Capital Stock |
471 |
4,097 |
25,787 |
18,543 |
141,926 |
|
| Repayment of Debt |
(1,164,737) |
(625) |
- |
(57,609) |
- |
| Repurchase of Capital Stock |
- |
- |
- |
- |
- |
| Payment of Cash Dividends |
- |
- |
- |
- |
- |
| Other Financing Charges, Net |
(1,479) |
- |
- |
(8) |
(112) |
| Cash from Financing Activities |
(634,002) |
248,351 |
25,787 |
453,931 |
660,227 |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
(58,374) |
45,399 |
(368,586) |
8,116 |
232,912 |
|
| Cash at Beginning of Year |
438,820 |
393,421 |
762,007 |
753,891 |
520,979 |
| Cash at End of Period |
380,446 |
438,820 |
393,421 |
762,007 |
753,891 |
|
|
|