Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
-28.38%390.14M
-42.83%90.18M
-39.85%105.29M
2.82%87.11M
-15.46%107.56M
78.45%544.75M
40.47%157.73M
49.96%175.06M
362.57%84.72M
17.27%127.24M
Net income from continuing operations
-25.25%233.56M
558.76%54.09M
-78.82%27.77M
26.87%78.76M
-44.34%72.95M
-4.35%312.44M
-111.40%-11.79M
-0.65%131.09M
-34.06%62.07M
4,769.26%131.07M
Operating gains losses
40.58%-5M
----
----
----
----
83.75%-8.42M
---2.16M
--0
--0
---6.25M
Depreciation and amortization
8.47%70.1M
32.10%22.83M
19.52%20.41M
-10.72%13.23M
-11.78%13.63M
7.63%64.62M
15.12%17.29M
16.53%17.08M
-5.97%14.82M
5.68%15.45M
Deferred tax
188.09%21.84M
105.28%1.22M
515.43%26.21M
57.33%-7.57M
-82.99%1.99M
54.76%-24.79M
-1,487.82%-23.01M
123.78%4.26M
-551.97%-17.74M
132.65%11.7M
Other non cash items
-72.15%22.22M
0.59%4.09M
149.50%7.22M
-91.55%3.56M
-76.11%7.35M
66,592.50%79.79M
281.57%4.07M
-59.83%2.9M
801.90%42.06M
3,292.39%30.77M
Change In working capital
-2,259.86%-44.23M
-149.32%-16.29M
-96.68%1.28M
80.72%-10.93M
-41.62%-18.3M
101.20%2.05M
219.59%33.02M
77.00%38.63M
63.35%-56.67M
-19.91%-12.92M
-Change in receivables
52.53%-17.89M
-128.70%-2.07M
-70.26%12.83M
92.98%-2.29M
52.45%-26.36M
45.10%-37.69M
128.14%7.2M
1,187.77%43.14M
-126.35%-32.59M
-124.63%-55.44M
-Change in inventory
-250.79%-9.37M
-168.63%-3.04M
-204.69%-915K
-1,195.95%-5.69M
103.27%278K
92.63%-2.67M
143.33%4.43M
112.97%874K
104.28%519K
-19.23%-8.49M
-Change in payables and accrued expense
-130.49%-11.57M
-166.26%-12.12M
-58.61%-6.21M
93.31%-1.56M
-82.31%8.31M
159.39%37.96M
39.34%18.28M
-118.83%-3.91M
79.90%-23.4M
153.33%46.99M
-Change in other current assets
-221.76%-5.41M
-69.79%938K
-199.59%-4.43M
-14.71%-1.39M
-113.12%-528K
283.62%4.44M
163.19%3.11M
-112.57%-1.48M
89.69%-1.21M
62.28%4.02M
Cash from discontinued investing activities
Operating cash flow
-28.38%390.14M
-42.83%90.18M
-39.85%105.29M
2.82%87.11M
-15.46%107.56M
78.45%544.75M
40.47%157.73M
49.96%175.06M
362.57%84.72M
17.27%127.24M
Cash flow from continuing investing activities
-177.49%-627.17M
-74.34%-11.51M
-371.21%-319.47M
-415.62%-232.47M
40.19%-63.72M
-3,905.61%-226.02M
45.30%-6.6M
-181.47%-67.8M
-117.84%-45.09M
-139.32%-106.53M
Capital expenditure reported
30.09%-36.09M
46.31%-8.79M
32.81%-10.62M
28.76%-7.96M
-5.38%-8.72M
-10.89%-51.63M
-35.63%-16.37M
-8.12%-15.81M
-4.47%-11.18M
9.76%-8.27M
Net intangibles purchase and sale
80.67%-5.41M
--0
--0
----
----
---28M
---28M
--28M
----
----
Net business purchase and sale
-603.54%-585.67M
-109.72%-2.72M
-836.18%-308.85M
-882.49%-219.1M
48.24%-55M
---83.25M
--28M
---32.99M
--28M
---106.26M
Net other investing changes
----
----
----
----
----
-220.29%-63.14M
--9.77M
-148.04%-47M
-239.11%-33.91M
122.63%8M
Cash from discontinued investing activities
Investing cash flow
-177.49%-627.17M
-74.34%-11.51M
-371.21%-319.47M
-415.62%-232.47M
40.19%-63.72M
-3,905.61%-226.02M
45.30%-6.6M
-181.47%-67.8M
-117.84%-45.09M
-139.32%-106.53M
Cash flow from continuing financing activities
-167.08%-316.58M
2.77%-100.79M
-5,405.83%-99.17M
-99,507.07%-98.41M
-8.16%-18.22M
-807.49%-118.54M
-22,884.26%-103.66M
1,614.68%1.87M
102.44%99K
-94.31%-16.85M
Net issuance payments of debt
-249.06%-1.11M
-708.62%-353K
-215.87%-292K
85.81%-63K
-118.48%-402K
55.65%-318K
281.25%58K
260.51%252K
-92.21%-444K
38.05%-184K
Net common stock issuance
-206.88%-296.29M
-0.02%-100.02M
-2,890.55%-96.27M
-5,494.24%-101.98M
8.78%1.98M
-5,094.83%-96.55M
---100M
247.43%3.45M
---1.82M
93.94%1.82M
Proceeds from stock option exercised by employees
118.24%7.15M
237.85%681K
-244.76%-1.84M
31.32%4.43M
316.06%3.89M
-14.10%3.28M
-239.55%-494K
-295.60%-534K
150.33%3.37M
-49.29%934K
Net other financing activities
-5.58%-26.34M
65.93%-1.1M
41.57%-759K
20.97%-795K
-21.98%-23.69M
-37.87%-24.95M
-317.49%-3.22M
-29.77%-1.3M
80.53%-1.01M
-74.09%-19.42M
Cash from discontinued financing activities
Financing cash flow
-167.08%-316.58M
2.77%-100.79M
-5,405.83%-99.17M
-99,507.07%-98.41M
-8.16%-18.22M
-807.49%-118.54M
-22,935.33%-103.66M
1,630.56%1.87M
102.44%99K
-94.31%-16.85M
Beginning cash position
27.85%914.49M
-55.80%383.7M
-8.09%697.26M
30.60%940.21M
27.85%914.49M
71.43%715.29M
40.97%868.05M
82.51%758.67M
52.38%719.92M
71.43%715.29M
Current changes in cash
-376.53%-553.61M
-146.59%-22.12M
-387.12%-313.34M
-713.54%-243.78M
563.20%25.63M
-32.85%200.2M
-52.42%47.47M
-45.45%109.13M
169.69%39.73M
-93.01%3.86M
Effect of exchange rate changes
95.09%-49K
26.36%-760K
-188.26%-218K
184.13%827K
-86.75%102K
-973.12%-998K
-344.83%-1.03M
--247K
-514.77%-983K
885.71%770K
End cash Position
-60.54%360.83M
-60.54%360.83M
-55.80%383.7M
-8.09%697.26M
30.60%940.21M
27.85%914.49M
27.85%914.49M
40.97%868.05M
82.51%758.67M
52.38%719.92M
Free cash flow
-25.04%348.64M
-28.20%81.39M
-49.44%94.67M
61.89%73.73M
-16.91%98.85M
79.79%465.13M
13.11%113.36M
83.37%187.25M
206.01%45.55M
19.77%118.97M
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 with Explanatory Notes
--
--
--
--