Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
11.17%609.51M
5.62%156.56M
28.43%168.29M
11.15%158.44M
-0.19%126.23M
10.91%548.26M
-6.74%148.23M
30.75%131.04M
50.58%142.54M
-10.01%126.46M
Net income from continuing operations
22.10%355.67M
-3.57%84.59M
38.80%76.88M
55.07%108.25M
9.67%85.95M
-13.76%291.29M
-19.46%87.72M
-19.05%55.39M
-6.81%69.81M
-8.37%78.37M
Operating gains losses
54.63%4.29M
88.57%-1.37M
-119.03%-1.85M
294.02%2.31M
17.25%5.19M
--2.77M
---11.95M
--9.7M
--585K
--4.43M
Depreciation and amortization
5.50%197.41M
8.19%52.11M
3.39%48.98M
2.75%47.99M
7.71%48.33M
41.18%187.11M
33.17%48.16M
45.60%47.37M
42.66%46.7M
44.31%44.87M
Deferred tax
374.04%25.1M
226.47%5.02M
736.76%20.1M
99.85%-11K
0.00%-10K
-125.54%-9.16M
-110.69%-3.97M
2,037.10%2.4M
-1,630.82%-7.58M
98.60%-10K
Other non cash items
-105.51%-581K
377.67%16.37M
-109.36%-272K
-1,535.45%-16.92M
-91.75%250K
-6.73%10.54M
23.55%3.43M
9.74%2.91M
-68.64%1.18M
42.81%3.03M
Change In working capital
-118.71%-6.29M
-158.02%-10.02M
154.69%16.91M
-59.50%8.04M
-109.29%-21.23M
949.62%33.63M
121.13%17.27M
174.10%6.64M
201.35%19.86M
-160.42%-10.14M
-Change in receivables
-288.73%-9.52M
-933.55%-17.81M
288.00%12.09M
122.75%723K
-581.05%-4.53M
86.61%-2.45M
-111.44%-1.72M
108.84%3.12M
-235.70%-3.18M
-47.78%-665K
-Change in inventory
-370.18%-5.38M
-50.46%7.41M
-25.36%-5.42M
-57.96%-1.1M
21.07%-6.26M
125.00%1.99M
529.52%14.95M
-67.67%-4.33M
69.31%-697K
-44.47%-7.94M
-Change in payables and accrued expense
-58.45%7.63M
-47.07%-5.84M
221.06%23.84M
-43.39%12.84M
-198.41%-23.21M
-50.07%18.35M
-131.11%-3.97M
-71.26%7.43M
265.77%22.67M
-165.75%-7.78M
-Change in other working capital
-93.72%988K
-22.35%6.22M
-3,290.61%-13.59M
-515.73%-4.42M
104.86%12.77M
208.95%15.74M
135.79%8.01M
-85.96%426K
117.73%1.06M
-42.81%6.24M
Cash from discontinued investing activities
Operating cash flow
11.17%609.51M
5.62%156.56M
28.43%168.29M
11.15%158.44M
-0.19%126.23M
10.91%548.26M
-6.74%148.23M
30.75%131.04M
50.58%142.54M
-10.01%126.46M
Cash flow from continuing investing activities
23.62%-245.78M
-122.04%-79.47M
7.02%-93.84M
123.59%20.07M
7.47%-92.53M
50.78%-321.79M
73.15%-35.79M
26.01%-100.93M
58.33%-85.08M
44.44%-100M
Capital expenditure reported
-12.38%-319.01M
-193.71%-78.89M
-16.64%-93.71M
0.52%-78.18M
30.44%-68.23M
59.42%-283.87M
85.64%-26.86M
40.67%-80.34M
61.02%-78.59M
44.11%-98.08M
Net PPE purchase and sale
89.05%-1.64M
--0
--0
----
----
-610.20%-14.97M
--0
---13.03M
---1.94M
--0
Net other investing changes
426.22%74.87M
93.49%-581K
98.25%-132K
2,296.26%99.89M
-1,170.36%-24.3M
-148.04%-22.95M
-116.64%-8.93M
-664.31%-7.56M
-77.80%-4.55M
19.08%-1.91M
Cash from discontinued investing activities
Investing cash flow
23.62%-245.78M
-122.04%-79.47M
7.02%-93.84M
123.59%20.07M
7.47%-92.53M
50.78%-321.79M
73.15%-35.79M
26.01%-100.93M
58.33%-85.08M
44.44%-100M
Cash flow from continuing financing activities
-93.14%-385.65M
1.79%-64.38M
-83.22%-89.89M
-262.65%-183.94M
-38.14%-47.45M
-211.05%-199.67M
-502.95%-65.55M
-184.48%-49.06M
-149.37%-50.72M
-215.00%-34.35M
Net issuance payments of debt
-119.19%-17.23M
187.10%29.55M
-4,479.41%-38.93M
186.79%6.08M
-110.59%-13.93M
-73.42%89.75M
-263.06%-33.93M
-100.90%-850K
-104.49%-7M
96.88%131.53M
Net common stock issuance
-1,915.07%-79.03M
---48.18M
--0
----
----
---3.92M
--0
--0
----
----
Cash dividends paid
-2.03%-120.8M
-4.02%-15.39M
-1.11%-14.92M
-404.71%-74.55M
78.47%-15.95M
-102.09%-118.4M
-1.59%-14.79M
-1.79%-14.76M
-1.94%-14.77M
-392.49%-74.09M
Net other financing activities
-0.89%-168.59M
-80.42%-30.36M
-7.74%-36.04M
-238.07%-84.62M
80.86%-17.57M
-68.24%-167.1M
1.67%-16.83M
-53.86%-33.45M
35.11%-25.03M
-319.22%-91.79M
Cash from discontinued financing activities
Financing cash flow
-93.14%-385.65M
1.79%-64.38M
-83.22%-89.89M
-262.65%-183.94M
-38.14%-47.45M
-211.05%-199.67M
-502.95%-65.55M
-184.48%-49.06M
-149.37%-50.72M
-215.00%-34.35M
Beginning cash position
19.48%164.38M
10.44%129.76M
6.41%145.2M
16.14%150.63M
19.48%164.38M
17.31%137.59M
-4.35%117.5M
35.17%136.45M
20.42%129.71M
17.31%137.59M
Current changes in cash
-181.77%-21.91M
-72.89%12.71M
18.53%-15.44M
-180.56%-5.43M
-74.46%-13.75M
32.02%26.8M
217.86%46.89M
-186.60%-18.95M
199.79%6.74M
17.75%-7.88M
End cash Position
-13.33%142.47M
-13.33%142.47M
10.44%129.76M
6.41%145.2M
16.14%150.63M
19.48%164.38M
19.48%164.38M
-4.35%117.5M
35.17%136.45M
20.42%129.71M
Free cash flow
15.81%288.87M
-36.01%77.67M
98.01%74.58M
26.78%78.62M
104.37%58M
220.33%249.42M
532.49%121.37M
207.02%37.66M
157.99%62.01M
176.52%28.38M
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
--
--
--
--