Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
71.99%47.76M
38.50%36.58M
58.59%176.21M
17.64%65.12M
5,654.90%56.92M
-49.10%27.77M
12,070.51%26.41M
-7.35%111.11M
54.63%55.35M
-97.49%989K
Net income from continuing operations
12.50%29.3M
7.08%30.76M
21.01%127.72M
47.98%36.5M
26.97%36.46M
0.09%26.05M
9.84%28.72M
343.25%105.55M
32.47%24.66M
206.81%28.71M
Operating gains losses
-37.31%-1.7M
-6.53%-1.83M
18.99%-8.87M
-32.96%-6.42M
119.52%505K
29.05%-1.24M
4.03%-1.71M
-92.11%-10.95M
-97.79%-4.83M
-17.48%-2.59M
Depreciation and amortization
5.53%4.07M
3.16%3.98M
5.17%15.59M
0.20%3.92M
8.28%3.96M
5.97%3.85M
6.58%3.86M
-7.25%14.82M
0.15%3.91M
-26.97%3.66M
Deferred tax
244.08%2.62M
229.23%2.77M
275.45%2.94M
243.50%8.38M
-163.25%-1.48M
-366.42%-1.82M
-287.66%-2.15M
-120.76%-1.67M
-177.41%-5.84M
10.27%2.34M
Other non cash items
-6.02%78K
-4.76%80K
-83.06%330K
-4.71%81K
-4.65%82K
-4.60%83K
-95.03%84K
-2.94%1.95M
-75.43%85K
-75.22%86K
Change In working capital
278.02%11.73M
68.63%-1.54M
230.42%16.33M
-59.92%13.4M
142.81%14.42M
-128.18%-6.59M
86.25%-4.9M
-117.49%-12.52M
467.81%33.43M
-241.33%-33.69M
-Change in receivables
-21.34%-2.17M
-78.09%9.88M
182.64%38.45M
101.83%458K
76.43%-5.32M
-462.89%-1.79M
2,974.51%45.1M
-116,212.50%-46.53M
-2,091.53%-25.09M
-1,123.62%-22.58M
-Change in inventory
-439.33%-3.84M
95.88%-1.46M
-255.88%-11.67M
-30.87%11.57M
1,380.32%12.79M
75.82%-712K
-392.57%-35.32M
-2.64%7.49M
373.65%16.74M
10,900.00%864K
-Change in payables and accrued expense
863.08%18.11M
98.36%-89K
-79.02%5.36M
-79.61%8.46M
120.77%4.71M
-107.07%-2.37M
79.74%-5.44M
-59.77%25.54M
232.77%41.49M
-216.33%-22.67M
-Change in other current assets
78.65%-366K
-6.86%-9.88M
-1,727.29%-15.8M
-2,537.11%-7.09M
-79.00%2.25M
75.23%-1.71M
-198.58%-9.24M
114.35%971K
-57.27%291K
397.03%10.7M
Cash from discontinued investing activities
Operating cash flow
71.99%47.76M
38.50%36.58M
58.59%176.21M
17.64%65.12M
5,654.90%56.92M
-49.10%27.77M
12,070.51%26.41M
-7.35%111.11M
54.63%55.35M
-97.49%989K
Cash flow from continuing investing activities
12.95%-7.85M
-11.01%-5.66M
-50.95%-23.87M
15.34%-4.81M
-10.12%-4.95M
-229.39%-9.02M
-75.41%-5.09M
-85.62%-15.82M
-166.57%-5.68M
-69.58%-4.49M
Net PPE purchase and sale
12.95%-7.85M
-18.96%-5.47M
-49.85%-22.87M
9.15%-4.66M
-2.34%-4.6M
-229.39%-9.02M
-58.20%-4.59M
-79.14%-15.26M
-140.66%-5.13M
-69.58%-4.49M
Net business purchase and sale
--0
62.00%-190K
-81.16%-1M
72.83%-150K
---350K
--0
---500K
---552K
---552K
--0
Cash from discontinued investing activities
Investing cash flow
12.95%-7.85M
-11.01%-5.66M
-50.95%-23.87M
15.34%-4.81M
-10.12%-4.95M
-229.39%-9.02M
-75.41%-5.09M
-85.62%-15.82M
-166.57%-5.68M
-69.58%-4.49M
Cash flow from continuing financing activities
76.15%-5.75M
-43.57%-18.5M
-8.84%-50.72M
60.93%-4.06M
-721.28%-9.65M
33.03%-24.12M
-1,394.87%-12.88M
-8.62%-46.6M
-92.15%-10.4M
70.92%-1.18M
Net issuance payments of debt
5.02%-1.25M
30.09%-1.25M
83.45%-5.98M
10.65%-1.25M
-16.38%-1.63M
96.50%-1.32M
-141.82%-1.79M
10.48%-36.14M
72.54%-1.4M
72.56%-1.4M
Net common stock issuance
77.43%-5.19M
-50.99%-17.34M
-344.55%-49.42M
6.23%-10.42M
-1,604.32%-4.53M
---22.98M
-3,714.29%-11.48M
-2,856.38%-11.12M
---11.12M
--301K
Proceeds from stock option exercised by employees
275.82%684K
-77.40%87K
23.67%4.68M
260.27%7.61M
-4,380.77%-3.5M
-88.64%182K
158.39%385K
238.25%3.79M
3,605.26%2.11M
-107.83%-78K
Net other financing activities
----
----
----
----
----
----
----
4.40%-3.13M
--0
--0
Cash from discontinued financing activities
Financing cash flow
76.15%-5.75M
-43.57%-18.5M
-8.84%-50.72M
60.93%-4.06M
-721.28%-9.65M
33.03%-24.12M
-1,394.87%-12.88M
-8.62%-46.6M
-92.15%-10.4M
70.92%-1.18M
Beginning cash position
77.59%241.74M
79.59%229.31M
61.65%127.69M
95.74%173.07M
40.45%130.75M
76.10%136.12M
61.65%127.69M
653.77%78.99M
74.27%88.42M
416.88%93.1M
Current changes in cash
736.01%34.15M
47.37%12.43M
108.68%101.63M
43.23%56.25M
1,004.21%42.32M
-133.99%-5.37M
598.35%8.43M
-28.92%48.7M
39.00%39.27M
-114.30%-4.68M
End cash Position
111.01%275.89M
77.59%241.74M
79.59%229.31M
79.59%229.31M
95.74%173.07M
40.45%130.75M
76.10%136.12M
61.65%127.69M
61.65%127.69M
74.27%88.42M
Free cash flow
112.86%39.91M
42.62%31.11M
59.98%153.34M
20.38%60.46M
1,592.64%52.32M
-63.82%18.75M
911.91%21.82M
-13.97%95.85M
49.18%50.23M
-109.53%-3.51M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP