Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
18.51%694.6M
-39.05%129.4M
-36.62%154.7M
302.74%251.8M
-37.50%158.7M
208.15%586.1M
204.94%212.3M
58.92%244.1M
-230.05%-124.2M
77.06%253.9M
Net income from continuing operations
-34.71%325.2M
-54.01%43.6M
-88.91%13M
1.66%140.5M
-13.39%128.1M
-17.20%498.1M
-12.79%94.8M
-28.49%117.2M
-18.99%138.2M
-6.63%147.9M
Operating gains losses
70.61%-17.4M
-145.95%-9.1M
-140.00%-200K
99.53%-100K
77.01%-8M
-119.26%-59.2M
-85.00%-3.7M
105.75%500K
-96.30%-21.2M
-532.73%-34.8M
Depreciation and amortization
7.07%121.1M
0.00%31.5M
6.76%31.6M
1.77%28.7M
23.11%29.3M
22.93%113.1M
34.62%31.5M
28.14%29.6M
22.08%28.2M
6.25%23.8M
Deferred tax
5.08%24.8M
-75.47%3.9M
-86.75%1.1M
1,016.67%11M
1,366.67%8.8M
26.20%23.6M
51.43%15.9M
50.91%8.3M
72.09%-1.2M
-91.43%600K
Other non cash items
13.42%35.5M
-5.15%9.2M
3.45%9M
33.82%9.1M
34.43%8.2M
22.27%31.3M
59.02%9.7M
27.94%8.7M
-9.33%6.8M
17.31%6.1M
Change In working capital
71.09%-23.3M
-210.25%-26.9M
-141.87%-30.9M
118.22%51.3M
-116.36%-16.8M
85.95%-80.6M
106.44%24.4M
257.36%73.8M
-190.21%-281.5M
301.37%102.7M
-Change in receivables
534.48%36.8M
122.42%10.2M
-111.60%-6.3M
1,553.09%117.7M
-1,762.75%-84.8M
104.62%5.8M
44.10%-45.5M
239.23%54.3M
80.99%-8.1M
-86.40%5.1M
-Change in inventory
81.25%-47.7M
-199.53%-64.1M
-835.29%-75M
93.47%-16.6M
244.39%108M
55.18%-254.4M
125.42%64.4M
133.44%10.2M
-128.60%-254.2M
56.66%-74.8M
-Change in prepaid assets
75.69%-4.4M
77.45%-2.3M
-33.33%-16.4M
146.67%5.6M
-46.95%8.7M
14.62%-18.1M
27.14%-10.2M
-146.00%-12.3M
3.23%-12M
60.78%16.4M
-Change in payables and accrued expense
-89.35%22.4M
100.55%36.5M
147.04%75.1M
-3,661.54%-48.9M
-124.72%-40.3M
26.76%210.3M
176.79%18.2M
-9.79%30.4M
-101.72%-1.3M
103.50%163M
-Change in other current liabilities
-27.95%-29.3M
-233.33%-7M
7.23%-7.7M
-12.07%-6.5M
-20.90%-8.1M
6.15%-22.9M
65.57%-2.1M
-45.61%-8.3M
10.77%-5.8M
-9.84%-6.7M
-Change in other working capital
15.38%-1.1M
50.00%-200K
-20.00%-600K
--0
0.00%-300K
-44.44%-1.3M
-33.33%-400K
-25.00%-500K
0.00%-100K
-200.00%-300K
Cash from discontinued investing activities
Operating cash flow
18.45%694.5M
-39.23%129.2M
-36.45%155M
302.74%251.6M
-37.50%158.7M
208.25%586.3M
205.09%212.6M
58.89%243.9M
-229.81%-124.1M
77.06%253.9M
Cash flow from continuing investing activities
47.66%-671.3M
83.49%-12.1M
46.70%-287.9M
-548.72%-330.2M
93.35%-41.1M
-250.44%-1.28B
-264.68%-73.3M
-2,418.45%-540.2M
80.76%-50.9M
-490.45%-618.2M
Net PPE purchase and sale
-708.44%-124.5M
83.15%-13.7M
-95.05%-63M
-172.65%-26.3M
-134.68%-21.5M
-283.33%-15.4M
-903.70%-81.3M
-244.20%-32.3M
74.88%36.2M
333.08%62M
Net business purchase and sale
57.17%-546.8M
97.94%-500K
59.82%-225.9M
-50,783.33%-305.3M
97.81%-15.1M
-248.76%-1.28B
-912.50%-24.3M
-281,000.00%-562.2M
99.79%-600K
-796.88%-689.7M
Net other investing changes
----
----
-97.97%1.1M
101.50%1.3M
-146.32%-4.4M
214.29%9.6M
429.59%32.3M
4,827.27%54.2M
-6,271.43%-86.4M
963.64%9.5M
Cash from discontinued investing activities
Investing cash flow
47.66%-671.3M
83.36%-12.2M
46.73%-287.8M
-550.20%-330.3M
93.37%-41M
-250.34%-1.28B
-261.08%-73.3M
-2,418.88%-540.3M
80.79%-50.8M
-491.01%-618.2M
Cash flow from continuing financing activities
-104.55%-31M
27.72%-115.5M
-62.08%111.8M
-71.36%56.4M
-123.96%-83.7M
268.02%681.2M
-170.46%-159.8M
303.73%294.8M
15.82%196.9M
621.34%349.3M
Net issuance payments of debt
-39.10%540.4M
287.60%192.1M
-41.72%194.3M
-56.70%106.6M
-88.44%47.4M
137.15%887.4M
-137.47%-102.4M
528.53%333.4M
21.70%246.2M
1,838.14%410.2M
Net common stock issuance
-243.32%-554.8M
-853.13%-305M
-176.85%-82.5M
3.26%-44.5M
-128.25%-122.8M
6.48%-161.6M
24.35%-32M
53.80%-29.8M
-46.96%-46M
-55.04%-53.8M
Cash dividends paid
-1.59%-25.6M
1.61%-6.1M
-1.59%-6.4M
-3.17%-6.5M
-3.13%-6.6M
0.00%-25.2M
0.00%-6.2M
0.00%-6.3M
0.00%-6.3M
0.00%-6.4M
Proceeds from stock option exercised by employees
21.31%29.6M
7.02%6.1M
29.82%7.4M
30.77%8.5M
16.92%7.6M
14.55%24.4M
21.28%5.7M
9.62%5.7M
14.04%6.5M
14.04%6.5M
Net other financing activities
52.85%-20.7M
89.16%-2.7M
87.06%-1.1M
-126.47%-7.7M
-29.58%-9.2M
-256.91%-43.9M
-857.69%-24.9M
-553.85%-8.5M
-750.00%-3.4M
11.25%-7.1M
Cash from discontinued financing activities
Financing cash flow
-104.57%-31.1M
27.66%-115.6M
-62.07%111.7M
-71.37%56.4M
-123.93%-83.6M
267.76%681.1M
-170.43%-159.8M
303.52%294.5M
15.88%197M
621.49%349.4M
Beginning cash position
-39.86%34.4M
-47.53%30.8M
-18.17%52.7M
68.26%70.5M
-39.86%34.4M
19.42%57.2M
10.96%58.7M
182.46%64.4M
96.71%41.9M
19.42%57.2M
Current changes in cash
48.03%-7.9M
106.80%1.4M
-1,077.78%-21.2M
-200.00%-22.2M
327.33%34.1M
-265.22%-15.2M
-579.07%-20.6M
-105.61%-1.8M
2,120.00%22.2M
46.81%-15M
Effect of exchange rate changes
178.95%6M
108.11%300K
82.05%-700K
1,366.67%4.4M
766.67%2M
-7,700.00%-7.6M
---3.7M
-95.00%-3.9M
-40.00%300K
-118.75%-300K
End cash Position
-5.52%32.5M
-5.52%32.5M
-47.53%30.8M
-18.17%52.7M
68.26%70.5M
-39.86%34.4M
-39.86%34.4M
10.96%58.7M
182.46%64.4M
96.71%41.9M
Free cash flow
24.41%424.5M
-57.20%51.4M
-55.36%86.7M
209.83%179.9M
-44.15%106.5M
7,008.33%341.2M
147.98%120.1M
88.91%194.2M
-466.44%-163.8M
77.23%190.7M
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
--
--
--
--