Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
179.82%2.55M
29.74%77.24M
700.88%25.94M
79.69%26.54M
-25.33%27.96M
-127.45%-3.2M
-48.37%59.54M
-112.10%-4.32M
-50.82%14.77M
42.94%37.45M
Net income from continuing operations
26.32%-22.53M
-72.20%-150.06M
-16.12%-27.13M
-93.59%-71.47M
-35.72%-20.88M
-166.49%-30.58M
-658.69%-87.15M
-5,173.59%-23.36M
-1,821.26%-36.92M
-27.08%-15.39M
Operating gains losses
37.93%24.51M
139.62%1.42M
-109.23%-195K
-28.42%-4.11M
-607.46%-12.05M
464.40%17.77M
93.45%-3.59M
116.01%2.11M
-114.55%-3.2M
386.37%2.37M
Depreciation and amortization
-13.33%35.78M
-14.60%149.79M
-20.64%36.79M
-13.01%36.58M
-22.07%35.13M
-1.49%41.28M
22.06%175.4M
12.99%46.37M
14.80%42.05M
25.58%45.07M
Deferred tax
99.51%-27K
602.87%50.67M
196.14%1.87M
1,346.14%56.64M
46.53%-2.31M
-852.66%-5.52M
-154.51%-10.08M
-150.57%-1.94M
-248.19%-4.55M
-160.19%-4.32M
Other non cash items
-100.91%-16.07M
38.46%-18.83M
45.98%-10.73M
151.82%3.13M
32.89%-3.23M
-7,865.05%-8M
14.81%-30.6M
-87.53%-19.87M
55.07%-6.03M
-306.00%-4.81M
Change In working capital
-31.19%-26.56M
497.35%32.03M
288.86%21.61M
-89.56%2.24M
116.51%28.43M
-13.86%-20.25M
-69.95%5.36M
-196.11%-11.44M
14,307.28%21.45M
370.97%13.13M
-Change in receivables
-721.03%-15.89M
126.98%5.29M
107.58%1.29M
-82.23%3.9M
128.71%2.04M
88.85%-1.94M
-255.90%-19.62M
-470.89%-17.06M
334.26%21.91M
-195.74%-7.11M
-Change in prepaid assets
-632.72%-2.91M
335.24%3.41M
52.73%2.74M
-104.44%-111K
103.85%238K
26.33%547K
46.53%-1.45M
106.34%1.79M
273.51%2.5M
-37.36%-6.18M
-Change in payables and accrued expense
58.85%-7.76M
-11.76%23.33M
358.81%17.58M
47.84%-1.55M
-1.00%26.15M
-2,113.38%-18.86M
231.57%26.43M
-91.12%3.83M
-127.83%-2.96M
439.84%26.42M
Cash from discontinued investing activities
Operating cash flow
179.82%2.55M
29.74%77.24M
700.88%25.94M
79.69%26.54M
-25.33%27.96M
-127.45%-3.2M
-48.37%59.54M
-112.10%-4.32M
-50.82%14.77M
42.94%37.45M
Cash flow from continuing investing activities
-116.33%-10.33M
118.50%21.86M
30.93%-9.77M
-116.40%-20.87M
-59.00%-10.76M
172.21%63.27M
-44.81%-118.18M
-555.68%-14.14M
78.52%-9.65M
68.11%-6.77M
Net PPE purchase and sale
-316.70%-10.33M
68.21%-37.57M
30.93%-9.77M
-126.01%-21.8M
-59.00%-10.76M
105.44%4.77M
-44.81%-118.18M
-555.68%-14.14M
78.52%-9.65M
68.11%-6.77M
Net other investing changes
----
--58.5M
--0
--0
--0
--58.5M
----
----
----
----
Cash from discontinued investing activities
Investing cash flow
-116.33%-10.33M
118.50%21.86M
30.93%-9.77M
-116.40%-20.87M
-59.00%-10.76M
172.21%63.27M
-44.81%-118.18M
-555.68%-14.14M
78.52%-9.65M
68.11%-6.77M
Cash flow from continuing financing activities
96.96%-1.92M
-706.34%-69.04M
2.47%-1.9M
18.54%-1.59M
-13.42%-2.41M
-2,386.85%-63.14M
97.34%-8.56M
78.76%-1.95M
74.80%-1.95M
80.21%-2.12M
Net issuance payments of debt
99.32%-275K
-3,576.09%-40.44M
0.00%-275K
196.73%266K
0.00%-275K
-14,501.09%-40.15M
99.65%-1.1M
96.42%-275K
96.30%-275K
97.20%-275K
Net common stock issuance
----
----
----
----
----
----
--0
----
----
----
Cash dividends paid
0.33%-1.49M
-1.76%-6.01M
-1.63%-1.5M
-2.85%-1.52M
-0.94%-1.5M
-1.63%-1.49M
-302.59%-5.9M
-0.61%-1.48M
---1.47M
---1.49M
Net other financing activities
99.26%-159K
-1,348.46%-22.6M
36.73%-124K
-66.83%-342K
-74.45%-635K
-2,603.77%-21.5M
81.29%-1.56M
-2,077.78%-196K
37.50%-205K
60.56%-364K
Cash from discontinued financing activities
Financing cash flow
96.96%-1.92M
-706.34%-69.04M
2.47%-1.9M
18.54%-1.59M
-13.42%-2.41M
-2,386.85%-63.14M
97.34%-8.56M
78.76%-1.95M
74.80%-1.95M
80.21%-2.12M
Beginning cash position
27.19%140.62M
-37.80%110.56M
-3.52%126.35M
-4.32%122.28M
8.31%107.49M
-37.80%110.56M
-61.84%177.76M
-14.63%130.96M
-27.41%127.79M
-45.41%99.24M
Current changes in cash
-215.99%-9.7M
144.74%30.07M
169.95%14.27M
28.49%4.07M
-48.20%14.79M
96.09%-3.07M
76.67%-67.2M
-183.82%-20.41M
114.00%3.17M
595.54%28.55M
End cash Position
21.80%130.92M
27.19%140.62M
27.19%140.62M
-3.52%126.35M
-4.32%122.28M
8.31%107.49M
-37.80%110.56M
-37.80%110.56M
-14.63%130.96M
-27.41%127.79M
Free cash flow
24.94%-7.78M
147.34%27.76M
187.60%16.17M
-7.54%4.74M
-43.87%17.22M
86.36%-10.36M
-273.91%-58.64M
-155.09%-18.46M
134.42%5.12M
516.87%30.68M
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
--
--
--