(FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | (FY)Dec 31, 2013 | (FY)Dec 31, 2012 | (FY)Dec 31, 2011 | (FY)Dec 31, 2010 | (FY)Dec 31, 2009 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 22.06%256.85M | 38.83%210.43M | 77.58%151.58M | 10.09%85.36M | 12.14%77.53M | 15.69%69.14M | 36.54%59.77M | 84.18%43.77M | 191.06%23.77M | --8.17M |
Other non cash items | 90.48%107.25M | 69.83%56.31M | 47.33%33.15M | 106.93%22.5M | 3.27%10.87M | -17.83%10.53M | -19.05%12.82M | --15.83M | ---- | ---- |
Change In working capital | -21.37%-100.23M | -11.90%-82.58M | -13.69%-73.8M | -225.79%-64.91M | -99.81%-19.92M | 76.69%-9.97M | -2,798.10%-42.78M | 94.07%-1.48M | -199.27%-24.9M | --25.08M |
-Change in receivables | 37.64%-49.52M | -1.61%-79.41M | -39.31%-78.15M | -109.24%-56.1M | -782.39%-26.81M | 114.65%3.93M | -230.58%-26.82M | 166.84%20.54M | -693.18%-30.73M | --5.18M |
-Change in inventory | -77.70%-50.13M | -226.91%-28.21M | 54.91%-8.63M | -18.98%-19.14M | 25.75%-16.09M | -19.13%-21.67M | -238.03%-18.19M | -473.50%-5.38M | -64.90%1.44M | --4.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 39.75%387.82M | 57.35%277.51M | 109.76%176.37M | -1.87%84.08M | 0.72%85.68M | 141.22%85.07M | -50.64%35.27M | 197.03%71.45M | -60.31%24.05M | --60.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -152.07%-159.71M | -9.25%-63.36M | 26.77%-58M | 28.65%-79.2M | -41.64%-110.99M | 25.39%-78.36M | -425.37%-105.02M | -12.84%-19.99M | 47.81%-17.72M | ---33.94M |
Net intangibles purchase and sale | -237.23%-4.77M | -198.73%-1.41M | 15.69%-473K | -2,450.00%-561K | ---22K | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | 24.90%-482.97M | -160.56%-643.11M | 34.27%-246.82M | ---375.51M | --0 | ---- | ---8.82M | --0 | ---- | ---- |
Net investment purchase and sale | 15.15%-34.58M | -252.29%-40.76M | -1.29%26.76M | -59.02%27.12M | 640.13%66.17M | 91.00%-12.25M | -2,881.55%-136.13M | --4.89M | ---- | ---- |
Net other investing changes | -49.27%24.63M | 156.30%48.56M | -1,427.19%-86.24M | -54.08%6.5M | 162.25%14.15M | -120.12%-22.73M | ---10.33M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 5.34%-678.57M | -93.56%-716.88M | 12.76%-370.36M | -1,469.18%-424.51M | 74.97%-27.05M | 58.11%-108.09M | -1,268.43%-258.05M | 224.87%22.09M | 47.86%-17.69M | ---33.92M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 97.96%654.66M | 16.27%330.7M | -15.13%284.42M | 1,188.73%335.12M | -43.98%26M | -61.97%46.42M | 384.89%122.06M | 63.86%-42.84M | -194.41%-118.54M | ---40.26M |
Net common stock issuance | ---- | ---- | --314.97M | --0 | ---- | ---- | --186.26M | --0 | 297.40%119.32M | --30.02M |
Cash dividends paid | -28.65%-35.74M | -69.90%-27.78M | -3.05%-16.35M | -14.59%-15.87M | -19.38%-13.85M | ---11.6M | ---- | ---- | ---- | ---- |
Net other financing activities | -1,492.60%-91.91M | -195.65%-5.77M | ---1.95M | ---- | ---- | ---- | ---- | 7,595.69%2.93M | 66.38%-39.14K | ---116.42K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 84.71%392.37M | -60.91%212.43M | 88.58%543.37M | 19,168.96%288.13M | -107.45%-1.51M | -92.76%20.29M | 588.57%280.29M | -257.68%-57.37M | 41.36%-16.04M | ---27.35M |
Net cash flow | ||||||||||
Beginning cash position | -52.36%206.46M | 415.81%433.4M | -38.36%84.02M | 72.12%136.32M | -3.33%79.2M | 235.44%81.93M | 308.08%24.43M | 93.52%-11.74M | -36.83%-181.16M | ---132.4M |
Current changes in cash | 144.78%101.61M | -164.96%-226.94M | 768.09%349.38M | -191.56%-52.3M | 2,193.00%57.12M | -104.75%-2.73M | 59.02%57.51M | 473.92%36.16M | -1,344.78%-9.67M | ---669.4K |
End cash Position | 49.22%308.08M | -52.36%206.46M | 415.81%433.4M | -38.36%84.02M | 72.12%136.32M | -3.33%79.2M | 235.44%81.93M | 112.80%24.43M | -43.41%-190.83M | ---133.07M |
Free cash flow | 4.79%222.83M | 82.80%212.65M | 2,642.27%116.33M | 116.58%4.24M | -496.36%-25.59M | 109.22%6.46M | -237.13%-70.01M | 710.52%51.05M | -73.16%6.3M | --23.46M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data