Clarent Corp
OTC:CLRN
Cash Flow Statement
Cash Flow Statement
Clarent Corp
| Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
(6)
|
(11)
|
(27)
|
(29)
|
(31)
|
(26)
|
(8)
|
(66)
|
(54)
|
(67)
|
(109)
|
(398)
|
|
| Depreciation & Amortization |
1
|
4
|
18
|
20
|
22
|
25
|
30
|
38
|
33
|
45
|
70
|
78
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
34
|
0
|
0
|
152
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(1)
|
(2)
|
(1)
|
(7)
|
(8)
|
(10)
|
4
|
(34)
|
(49)
|
(64)
|
23
|
|
| Cash from Operating Activities |
(6)
N/A
|
(8)
-43%
|
(12)
-40%
|
(11)
+6%
|
(16)
-45%
|
(10)
+35%
|
(6)
+38%
|
(11)
-63%
|
(23)
-117%
|
(39)
-69%
|
(81)
-109%
|
(158)
-96%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(2)
|
(4)
|
(6)
|
(8)
|
(13)
|
(15)
|
(18)
|
(25)
|
(30)
|
(40)
|
(46)
|
(43)
|
|
| Other Items |
0
|
0
|
0
|
(27)
|
(45)
|
(57)
|
(80)
|
(33)
|
(8)
|
40
|
80
|
56
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-95%
|
(6)
-29%
|
(34)
-519%
|
(58)
-70%
|
(71)
-22%
|
(98)
-38%
|
(58)
+41%
|
(38)
+34%
|
1
N/A
|
34
+6 649%
|
13
-62%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
15
|
15
|
8
|
68
|
304
|
305
|
306
|
246
|
8
|
7
|
7
|
5
|
|
| Net Issuance of Debt |
5
|
4
|
7
|
4
|
(3)
|
(4)
|
(7)
|
(4)
|
0
|
0
|
10
|
10
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
|
| Cash from Financing Activities |
19
N/A
|
18
-5%
|
15
-20%
|
72
+392%
|
301
+316%
|
301
0%
|
300
0%
|
242
-19%
|
8
-97%
|
7
-9%
|
7
-6%
|
15
+112%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
11
N/A
|
6
-49%
|
(2)
N/A
|
27
N/A
|
227
+737%
|
219
-3%
|
195
-11%
|
173
-11%
|
(53)
N/A
|
(31)
+41%
|
(41)
-31%
|
(131)
-218%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(8)
N/A
|
(13)
-57%
|
(17)
-37%
|
(19)
-8%
|
(29)
-56%
|
(25)
+15%
|
(24)
+2%
|
(36)
-47%
|
(53)
-48%
|
(78)
-48%
|
(127)
-62%
|
(201)
-58%
|
|