IPE Universal Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Mar '13 Mar 31, 2013	Jun '12 Jun 30, 2012	Jun '11 Jun 30, 2011	Jun '10 Jun 30, 2010	Jun '09 Jun 30, 2009	Jun '08 Jun 30, 2008
Net Income	1.02	1	1.49	0.06	-0.06	-0.13
Depreciation & Amortization	1.32	1.03	0.27	0.05	-	-
Stock-Based Compensation	0.25	0.09	0.27	0.01	-	-
Other Operating Activities	0.66	0.66	0.59	0.05	-	-
Change in Accounts Receivable	-2.09	0.84	0.96	-3.07	-	-
Change in Accounts Payable	0.59	-2.73	0.25	3.04	-0	0.02
Change in Other Net Operating Assets	0.18	0.81	-0.38	0.21	0.01	-
Operating Cash Flow	1.93	1.7	3.45	0.35	-0.06	-0.11
Operating Cash Flow Growth	-29.82%	-50.77%	882.46%	-	-	-
Capital Expenditures	-1.46	-1.45	-1.99	-0	-	-
Sale (Purchase) of Intangibles	-0.2	-0.2	-1.76	-0.45	-	-
Sale (Purchase) of Real Estate	-	-	-	-	-	-0.03
Investing Cash Flow	-1.66	-1.65	-3.76	-0.45	-	-0.03
Short-Term Debt Issued	-	0.04	0.02	0.02	-	-
Total Debt Issued	0.01	0.04	0.02	0.02	-	-
Short-Term Debt Repaid	-	-	-0.02	-	-	-
Total Debt Repaid	-	-	-0.02	-	-	-
Net Debt Issued (Repaid)	0.01	0.04	0	0.02	-	-
Issuance of Common Stock	-	0.05	0.2	0.1	0.05	0.17
Financing Cash Flow	0.01	0.09	0.2	0.12	0.05	0.17
Foreign Exchange Rate Adjustments	-0.29	-0.13	0.1	-0	-	-
Net Cash Flow	-0	0	-0	0.02	-0.01	0.02
Free Cash Flow	0.47	0.24	1.46	0.35	-0.06	-0.11
Free Cash Flow Growth	-37.47%	-83.20%	316.87%	-	-	-
Free Cash Flow Margin	2.72%	1.59%	4.75%	8.08%	-	-
Levered Free Cash Flow	-0.63	-1.64	-0.73	0.86	-0.04	-
Unlevered Free Cash Flow	-0.63	-1.64	-0.73	0.86	-0.04	-
Change in Working Capital	-1.31	-1.09	0.83	0.19	0	0.02