Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
-35.37%109.1M
-7.06%56.6M
-91.42%9.2M
288.17%17.5M
158.00%25.8M
-32.21%168.8M
7.98%60.9M
14.41%107.2M
-113.54%-9.3M
-66.89%10M
Net income from continuing operations
-137.49%-38.8M
-431.40%-85.5M
-28.53%23.8M
-84.98%3.5M
-8.06%19.4M
62.99%103.5M
68.63%25.8M
291.76%33.3M
5.91%23.3M
19.21%21.1M
Operating gains losses
----
----
----
----
----
---9.5M
--0
----
----
----
Depreciation and amortization
29.18%153.6M
104.17%58.8M
33.10%37.4M
-0.35%28.6M
-13.51%28.8M
-16.74%118.9M
-19.10%28.8M
-20.85%28.1M
-21.15%28.7M
-5.67%33.3M
Deferred tax
-613.33%-23.1M
-659.38%-24.3M
-55.42%3.7M
70.00%-300K
-650.00%-2.2M
-75.81%4.5M
-214.29%-3.2M
-14.43%8.3M
-130.30%-1M
-85.71%400K
Other non cash items
-595.24%-14.6M
4.65%4.5M
-883.33%-14.1M
275.00%4.5M
-1.06%-9.5M
-261.54%-2.1M
30.30%4.3M
125.00%1.8M
-76.47%1.2M
-18.99%-9.4M
Change In working capital
-20.20%-60.7M
133.96%12.4M
-194.78%-41.8M
68.04%-20.2M
69.75%-11.1M
-385.31%-50.5M
478.57%5.3M
15.75%44.1M
-21,166.67%-63.2M
-90.16%-36.7M
-Change in receivables
448.31%31M
247.27%24.3M
-125.38%-16.5M
121.22%7.3M
169.13%15.9M
-152.98%-8.9M
-120.00%-16.5M
289.22%65M
-119.11%-34.4M
-198.71%-23M
-Change in inventory
-1,661.11%-28.1M
-121.33%-3.2M
-23.39%9.5M
72.50%-5.5M
-416.07%-28.9M
125.00%1.8M
-37.76%15M
303.28%12.4M
-159.17%-20M
90.51%-5.6M
-Change in payables and accrued expense
14.29%-38.4M
-791.67%-8.3M
57.63%-11.1M
-72.41%-10M
35.71%-9M
-571.58%-44.8M
107.55%1.2M
-194.58%-26.2M
62.09%-5.8M
-207.69%-14M
-Change in other working capital
-1,900.00%-25.2M
-107.14%-400K
-233.80%-23.7M
-300.00%-12M
84.75%10.9M
200.00%1.4M
366.67%5.6M
-3,450.00%-7.1M
-20.00%-3M
73.53%5.9M
Cash from discontinued investing activities
Operating cash flow
-35.37%109.1M
-7.06%56.6M
-91.42%9.2M
288.17%17.5M
158.00%25.8M
-32.21%168.8M
7.98%60.9M
14.41%107.2M
-113.54%-9.3M
-66.89%10M
Cash flow from continuing investing activities
-369.16%-339.2M
2.02%-24.2M
-1,997.18%-297.8M
31.15%-12.6M
69.54%-4.6M
33.79%-72.3M
-3.78%-24.7M
59.89%-14.2M
33.94%-18.3M
32.29%-15.1M
Capital expenditure reported
8.37%-66.8M
4.03%-23.8M
-68.87%-25.5M
28.00%-12.6M
68.39%-4.9M
33.24%-72.9M
-0.40%-24.8M
55.72%-15.1M
37.05%-17.5M
31.42%-15.5M
Net business purchase and sale
---271.5M
--0
----
----
----
--0
--0
----
----
----
Net other investing changes
-250.00%-900K
-500.00%-400K
-188.89%-800K
--0
-25.00%300K
--600K
--100K
169.23%900K
-900.00%-800K
33.33%400K
Cash from discontinued investing activities
Investing cash flow
-369.16%-339.2M
2.02%-24.2M
-1,997.18%-297.8M
31.15%-12.6M
69.54%-4.6M
33.79%-72.3M
-3.78%-24.7M
59.89%-14.2M
33.94%-18.3M
32.29%-15.1M
Cash flow from continuing financing activities
374.04%128.8M
-113.27%-24.1M
1,888.24%182.4M
-16.98%-12.4M
-14.77%-17.1M
47.60%-47M
38.59%-11.3M
3.77%-10.2M
77.01%-10.6M
-2.05%-14.9M
Net issuance payments of debt
91,450.00%182.7M
---12.3M
97,600.00%195M
--0
--0
99.43%-200K
--0
---200K
--0
--0
Cash dividends paid
-10.11%-41.4M
-0.99%-10.2M
0.00%-10.1M
-21.43%-10.2M
-21.11%-10.9M
-22.48%-37.6M
-20.24%-10.1M
-20.24%-10.1M
-16.67%-8.4M
-34.33%-9M
Net other financing activities
-35.87%-12.5M
-33.33%-1.6M
-2,600.00%-2.5M
0.00%-2.2M
-5.08%-6.2M
61.67%-9.2M
88.00%-1.2M
104.55%100K
43.59%-2.2M
25.32%-5.9M
Cash from discontinued financing activities
Financing cash flow
374.04%128.8M
-113.27%-24.1M
1,888.24%182.4M
-16.98%-12.4M
-14.77%-17.1M
47.60%-47M
38.59%-11.3M
3.77%-10.2M
77.01%-10.6M
-2.05%-14.9M
Beginning cash position
35.33%189.6M
-51.18%80.4M
127.35%186.2M
61.28%193.7M
35.33%189.6M
55.67%140.1M
30.82%164.7M
4.73%81.9M
44.18%120.1M
55.67%140.1M
Current changes in cash
-304.65%-101.3M
-66.67%8.3M
-228.26%-106.2M
80.37%-7.5M
120.50%4.1M
-1.20%49.5M
75.35%24.9M
73.58%82.8M
-649.02%-38.2M
-198.51%-20M
Effect of exchange rate changes
--400K
--0
----
----
----
--0
--0
----
----
----
End cash Position
-53.22%88.7M
-53.22%88.7M
-51.18%80.4M
127.35%186.2M
61.28%193.7M
35.33%189.6M
35.33%189.6M
30.82%164.7M
4.73%81.9M
44.18%120.1M
Free cash flow
-55.89%42.3M
-9.14%32.8M
-117.70%-16.3M
118.28%4.9M
480.00%20.9M
-31.40%95.9M
13.88%36.1M
54.53%92.1M
-165.53%-26.8M
-172.37%-5.5M
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
--
--
--
--