Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
46.47%-171.06M
-12.36%-47.68M
69.46%-31.61M
52.30%-40.25M
42.28%-51.52M
-8.15%-319.59M
26.62%-42.44M
-40.72%-103.5M
-14.76%-84.39M
1.46%-89.26M
Net income from continuing operations
42.83%-312.76M
24.91%-80.75M
-43.18%-80.76M
72.24%-60.3M
45.18%-90.96M
38.73%-547.03M
49.20%-107.53M
81.38%-56.4M
-25.31%-217.18M
19.06%-165.91M
Operating gains losses
-47.03%16.41M
20.52%16.14M
-129.71%-3.68M
-92.62%265K
130.24%3.69M
-67.60%30.98M
-72.06%13.39M
-64.00%12.4M
-46.13%3.59M
-75.75%1.6M
Depreciation and amortization
-6.39%58.99M
-12.71%13.66M
-17.48%14.17M
-8.87%15.79M
19.40%15.37M
-10.62%63.02M
21.93%15.65M
-18.48%17.17M
-1.82%17.33M
-32.12%12.87M
Deferred tax
-45.73%-1.36M
----
----
----
----
-16.85%-936K
----
----
----
----
Other non cash items
-36.87%33.6M
-4.40%8.09M
26.93%9.55M
-72.44%4.45M
-45.41%11.51M
4.57%53.23M
-6.17%8.46M
-29.67%7.52M
-4.11%16.16M
47.07%21.09M
Change In working capital
50.83%-44.09M
-1,182.47%-23.59M
114.05%13.78M
-486.28%-22.71M
-3,806.73%-11.57M
-400.53%-89.67M
-94.82%2.18M
-5,272.11%-98.04M
149.49%5.88M
-79.03%312K
-Change in receivables
68.83%-1.47M
-232.12%-1.82M
115.14%757K
-24.47%4.28M
30.68%-4.69M
-109.44%-4.73M
-95.24%1.38M
-186.62%-5M
-64.40%5.67M
-1,187.07%-6.77M
-Change in prepaid assets
-152.03%-5.25M
-178.46%-5.18M
28.25%2.2M
-543.83%-2.73M
-59.97%462K
-3.70%10.09M
313.94%6.6M
16.80%1.72M
-86.74%616K
-84.49%1.15M
-Change in payables and accrued expense
120.70%7.38M
-110.31%-9.61M
152.70%22.12M
-164,814.29%-11.54M
-40.95%6.42M
-326.95%-35.67M
-122.24%-4.57M
-5,029.95%-41.96M
99.97%-7K
-43.02%10.87M
-Change in other current assets
-81.38%4.11M
-89.02%334K
-98.41%87K
-98.73%181K
596.18%3.51M
86.31%22.07M
-42.63%3.04M
12.60%5.49M
1,268.59%14.25M
-212.40%-707K
-Change in other current liabilities
-28.79%-16.47M
37.24%-2.14M
-4.46%-7.85M
-211.03%-1.69M
-261.78%-4.79M
42.78%-12.79M
-11.03%-3.4M
-47.05%-7.52M
91.32%-544K
83.25%-1.32M
-Change in other working capital
52.81%-32.39M
-498.61%-5.18M
93.04%-3.53M
20.53%-11.21M
-328.26%-12.47M
-91.12%-68.65M
86.75%-866K
-533.80%-50.77M
-240.66%-14.1M
83.10%-2.91M
Cash from discontinued investing activities
Operating cash flow
46.47%-171.06M
-12.36%-47.68M
69.46%-31.61M
52.30%-40.25M
42.28%-51.52M
-8.15%-319.59M
26.62%-42.44M
-40.72%-103.5M
-14.76%-84.39M
1.46%-89.26M
Cash flow from continuing investing activities
-286.09%-240.29M
826.78%95.1M
-613.88%-72.82M
-138.02%-63.89M
-1,540.66%-198.68M
22.87%-62.24M
71.97%-13.09M
-201.69%-10.2M
-139.14%-26.84M
37.62%-12.11M
Net PPE purchase and sale
88.54%-7.09M
104.17%569K
--0
99.86%-38K
-13.59%-7.62M
-70.16%-61.89M
-576.56%-13.65M
-236.61%-14.5M
-154.85%-27.03M
65.49%-6.71M
Net business purchase and sale
--0
--0
--0
--0
--0
87.44%-5.4M
--0
--0
--0
---5.4M
Net investment purchase and sale
-5,261.50%-233.25M
16,623.77%94.99M
-1,949.28%-73.07M
---63.99M
---191.18M
--4.52M
--568K
--3.95M
--0
--0
Net other investing changes
-90.71%50K
---461K
-28.24%249K
--142K
--120K
140.15%538K
--0
-62.53%347K
----
----
Cash from discontinued investing activities
Investing cash flow
-286.09%-240.29M
826.78%95.1M
-613.88%-72.82M
-138.02%-63.89M
-1,540.66%-198.68M
22.87%-62.24M
71.97%-13.09M
-201.69%-10.2M
-139.14%-26.84M
37.62%-12.11M
Cash flow from continuing financing activities
1,122.14%17.78M
4,110.84%8.14M
2,237.20%9.94M
56.64%-98K
75.50%-207K
45.93%-1.74M
67.88%-203K
-47.62%-465K
83.64%-226K
4.84%-845K
Net issuance payments of debt
60.54%-354K
87.68%-25K
88.00%-24K
51.00%-98K
29.59%-207K
30.73%-897K
36.16%-203K
39.21%-200K
38.65%-200K
8.70%-294K
Net common stock issuance
--19.47M
--9.15M
----
----
----
--0
--0
----
----
----
Proceeds from stock option exercised by employees
--0
--0
--0
--0
--0
-9.68%84K
--0
--0
16.67%14K
483.33%70K
Net other financing activities
-44.71%-1.34M
---985K
----
----
----
54.02%-926K
--0
-546.34%-265K
96.25%-40K
-7.44%-621K
Cash from discontinued financing activities
Financing cash flow
1,122.14%17.78M
4,110.84%8.14M
2,237.20%9.94M
56.64%-98K
75.50%-207K
45.93%-1.74M
67.88%-203K
-47.62%-465K
83.64%-226K
4.84%-845K
Beginning cash position
-38.79%605.74M
-76.27%156.96M
-67.60%251.35M
-59.94%355.41M
-38.79%605.74M
-27.75%989.58M
-39.56%661.54M
-33.81%775.74M
-29.51%887.21M
-27.75%989.58M
Current changes in cash
-2.61%-393.57M
199.71%55.56M
17.24%-94.48M
6.48%-104.24M
-144.99%-250.41M
-1.09%-383.56M
47.00%-55.72M
-47.79%-114.17M
-29.39%-111.46M
7.82%-102.21M
Effect of exchange rate changes
171.53%201K
-108.22%-152K
365.71%93K
1,262.50%186K
147.13%74K
52.21%-281K
-171.57%-73K
82.05%-35K
96.59%-16K
-503.85%-157K
End cash Position
-64.94%212.37M
-64.94%212.37M
-76.27%156.96M
-67.60%251.35M
-59.94%355.41M
-38.79%605.74M
-38.79%605.74M
-39.56%661.54M
-33.81%775.74M
-29.51%887.21M
Free cash flow
53.23%-178.72M
15.07%-47.68M
73.35%-31.61M
63.84%-40.29M
38.37%-59.14M
-13.63%-382.13M
8.38%-56.15M
-52.17%-118.59M
-27.97%-111.42M
12.78%-95.97M
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
Audit Opinions
Unqualified Opinion
--
--
--
--
Unqualified Opinion
--
--
--
--