Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
10.63%338.2M
-0.65%121.5M
31.83%125.9M
-10.64%84M
211.48%6.8M
-38.52%305.7M
-16.29%122.3M
-33.59%95.5M
-15.01%94M
-106.31%-6.1M
Net income from continuing operations
146.03%235.4M
76.76%25.1M
183.30%127.2M
108.72%52.5M
-3.16%30.6M
-273.83%-511.4M
104.77%14.2M
-15.12%44.9M
-1,210.89%-602.1M
-40.93%31.6M
Operating gains losses
-296.23%-136.7M
-273.53%-12.7M
-627.66%-102.6M
-183.82%-19.3M
79.41%-2.1M
-56.11%-34.5M
73.85%-3.4M
-156.36%-14.1M
-106.06%-6.8M
-3,300.00%-10.2M
Depreciation and amortization
-10.00%122.4M
-7.04%31.7M
-19.23%29.4M
-8.90%29.7M
-3.95%31.6M
-24.40%136M
-23.88%34.1M
-19.11%36.4M
-27.07%32.6M
-27.53%32.9M
Deferred tax
65.17%-20.2M
-633.33%-19.8M
111.65%1.2M
----
----
55.11%-58M
97.59%-2.7M
-0.98%-10.3M
-679.66%-46M
183.33%1M
Other non cash items
47.22%-3.8M
0.00%4.7M
41.67%-2.1M
51.56%-3.1M
-73.68%-3.3M
-146.15%-7.2M
-29.85%4.7M
-614.29%-3.6M
-390.91%-6.4M
-131.67%-1.9M
Change In working capital
177.67%83.3M
15.40%68.2M
88.89%62.9M
-16.75%16.4M
21.80%-64.2M
-74.14%30M
-7.22%59.1M
-44.59%33.3M
79.09%19.7M
-336.70%-82.1M
-Change in receivables
100.94%85.4M
70.21%96M
-72.32%7.5M
169.67%8.5M
7.64%-26.6M
-12.55%42.5M
-21.56%56.4M
560.98%27.1M
-210.91%-12.2M
25.00%-28.8M
-Change in inventory
-21.70%35M
173.81%11.5M
16.67%6.3M
-13.70%29.6M
-1,650.00%-12.4M
-48.32%44.7M
-79.00%4.2M
-68.05%5.4M
-4.46%34.3M
-94.16%800K
-Change in payables and accrued expense
47.70%-31.8M
-204.04%-30.1M
1,511.11%43.5M
-964.71%-14.7M
44.85%-30.5M
-163.20%-60.8M
74.08%-9.9M
-92.93%2.7M
105.80%1.7M
-991.94%-55.3M
-Change in other current assets
-247.22%-5.3M
-209.52%-9.2M
394.74%5.6M
-70.73%-7M
341.67%5.3M
-10.00%3.6M
-16.00%8.4M
-311.11%-1.9M
37.88%-4.1M
500.00%1.2M
Cash from discontinued investing activities
Operating cash flow
10.63%338.2M
-0.65%121.5M
31.83%125.9M
-10.64%84M
211.48%6.8M
-38.52%305.7M
-16.29%122.3M
-33.59%95.5M
-15.01%94M
-106.31%-6.1M
Cash flow from continuing investing activities
901.37%293.3M
129.21%5.2M
139,000.00%277.8M
300.00%16.4M
41.35%-6.1M
59.91%-36.6M
-28.06%-17.8M
98.65%-200K
68.70%-8.2M
71.43%-10.4M
Net PPE purchase and sale
29.90%-57.2M
10.09%-19.6M
14.13%-15.8M
45.16%-8.5M
48.65%-13.3M
28.30%-81.6M
6.84%-21.8M
17.12%-18.4M
49.18%-15.5M
31.30%-25.9M
Net business purchase and sale
--276.1M
--0
----
----
----
--0
--0
----
----
----
Net other investing changes
65.33%74.4M
520.00%24.8M
-3.85%17.5M
241.10%24.9M
-53.55%7.2M
100.00%45M
-57.89%4M
145.95%18.2M
69.77%7.3M
1,092.31%15.5M
Cash from discontinued investing activities
Investing cash flow
901.37%293.3M
129.21%5.2M
139,000.00%277.8M
300.00%16.4M
41.35%-6.1M
59.91%-36.6M
-28.06%-17.8M
98.65%-200K
68.70%-8.2M
71.43%-10.4M
Cash flow from continuing financing activities
-53.04%-413.2M
72.22%-6.5M
-141.62%-312.9M
-13.76%-153.8M
231.49%60M
24.75%-270M
51.25%-23.4M
-2.86%-129.5M
9.44%-135.2M
150.84%18.1M
Net issuance payments of debt
-198.81%-376.2M
105.13%800K
-145.17%-299.6M
-100.55%-146.4M
-18.73%69M
-17.55%-125.9M
-206.85%-15.6M
-103.67%-122.2M
19.07%-73M
197.89%84.9M
Net common stock issuance
51.02%-2.4M
--0
50.00%-100K
-50.00%-300K
51.22%-2M
18.33%-4.9M
20.00%-400K
0.00%-200K
-100.00%-200K
21.15%-4.1M
Cash dividends paid
80.19%-27M
-3.03%-6.8M
0.00%-6.7M
88.98%-6.8M
89.07%-6.7M
43.07%-136.3M
89.23%-6.6M
89.05%-6.7M
-5.29%-61.7M
-5.15%-61.3M
Net other financing activities
-162.07%-7.6M
37.50%-500K
-1,525.00%-6.5M
0.00%-300K
78.57%-300K
53.97%-2.9M
0.00%-800K
91.11%-400K
25.00%-300K
-133.33%-1.4M
Cash from discontinued financing activities
Financing cash flow
-53.04%-413.2M
72.22%-6.5M
-141.62%-312.9M
-13.76%-153.8M
231.49%60M
24.75%-270M
51.25%-23.4M
-2.86%-129.5M
9.44%-135.2M
150.84%18.1M
Beginning cash position
-4.19%350.2M
66.20%460.7M
20.13%368.8M
14.20%412.6M
-4.19%350.2M
15.48%365.5M
1.20%277.2M
12.70%307M
4.88%361.3M
15.48%365.5M
Current changes in cash
24,355.56%218.3M
48.21%120.2M
365.50%90.8M
-8.10%-53.4M
3,693.75%60.7M
-101.91%-900K
-3.68%81.1M
-1,203.23%-34.2M
23.88%-49.4M
-93.52%1.6M
Effect of exchange rate changes
231.25%18.9M
180.25%6.5M
-75.00%1.1M
295.92%9.6M
129.31%1.7M
-857.89%-14.4M
-209.46%-8.1M
375.00%4.4M
31.94%-4.9M
-275.76%-5.8M
End cash Position
67.73%587.4M
67.73%587.4M
66.20%460.7M
20.13%368.8M
14.20%412.6M
-4.19%350.2M
-4.19%350.2M
1.20%277.2M
12.70%307M
4.88%361.3M
Free cash flow
25.39%281M
1.39%101.9M
42.80%110.1M
-3.82%75.5M
79.69%-6.5M
-41.55%224.1M
-18.09%100.5M
-36.60%77.1M
-2.00%78.5M
-154.24%-32M
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
--
--
--
--