Net Income
60.34M 46.33M 66.37M 71.62M 89.97M 51.75M 71.64M 79.60M 104.95M 55.68M 82.76M 71.64M 130.49M 55.01M 56.58M 47.06M 58.80M 13.56M 27.84M 7.15M
Depreciation and Depletion Dep. & Depletion
Amortization of Deferred Charges Amort. Deferred Charges
0.70M 0.72M 1.10M 1.10M 1.14M 1.13M 1.20M
Depreciation & Amortization (CF) Dep. & Amort.
3.04M 2.14M 2.09M 3.78M 3.25M 2.64M 2.68M 2.67M 2.67M 2.20M 2.60M 2.15M 3.28M 3.27M 3.80M 3.69M 4.32M 5.19M 5.41M 6.17M
Share-based Compensation Stock Comp.
1.20M 1.36M 1.88M 1.58M 1.98M 2.43M 4.04M 3.81M 3.81M 3.46M 5.06M 5.14M 5.13M 9.45M 5.31M 5.27M 4.90M 5.23M 5.58M 5.89M
Deferred Taxes
3.00M 16.88M -0.25M -18.50M 1.57M -0.08M -1.95M -3.21M -17.10M -1.66M 11.07M 1.24M 35.52M -1.72M 11.01M 6.57M 19.63M 0.48M 6.98M 4.01M
Gains from Equity Investments Gains Equity
5.20M 2.96M 3.33M 5.14M 4.69M 2.96M 4.70M 4.56M 5.86M 4.90M 5.30M 0.10M
Gains from Sales and Divestitures Gains Divest
0.01M 0.01M 0.01M 0.08M -0.01M 0.02M 0.00M 0.02M 0.01M 0.05M 0.03M 0.05M
Other non-cash items Other Non-Cash
3.97M
Gains from Investment Securities Gains Investment
0.16M 4.87M
Change in Receivables Change Receivables
-0.89M
Change in Inventory Change Inventory
193.79M
Change in Accrued Expenses Change Accrued Exp.
-0.96M
Change in Other Operating Assets Other Assets Change
1.98M
Change in Other Operating Liabilities Other Liabilities Change
-16.61M
Other Working Capital Changes Other WC Changes
-18.59M
Other Operating Activities (as filed)
-4.06M -0.41M -0.53M -12.09M 0.29M -2.84M -26.42M -5.61M -20.26M -0.75M
Cash from Operations Cash from Ops.
-153.26M
Capital Expenditures Capex
5.24M
Sales of Property, Plant and Equipment PP&E (Sale)
-0.03M
Change in Property, Plant and Equipment Change in PP&E
-5.27M
Acquisitions
496.77M 0.28M 183.98M 0.34M -9.92M 14.72M 111.56M 71.55M 1.36M
Net of Acquisitions & Divestments Net Acquisitions
-496.77M -0.28M -183.98M -0.34M 9.92M -14.72M -111.56M -71.55M -1.36M
Purchase of Investments Investments Purchased
12.42M
Sale and Maturity of Investments Investments Sold
3.65M
Cash from Investing Activities Cash from Investing
-15.52M
Long-Term Debt Issuances LT Debt Issuance
-2.84M 0.32M 0.26M -0.58M
Long-Term Debt Repayments LT Debt Repayment
-24.90M 1.89M 0.42M 0.13M -2.43M
Net Long-Term Debt Issued (Repaid) Net LT Debt
22.06M -1.57M -0.16M -0.71M 2.43M
Short-Term Debt issuances ST Debt Issuance
973.05M
Short-Term Debt repayments ST Debt Repayment
794.79M
Net Short-Term Debt Issued (Repaid) Net ST Debt
178.26M
Net Debt Issuances and Repayments Net Debt Issuance
178.26M
Common Stock Issued Stock Issued
0.65M
Shares Repurchased
5.96M
Net Shares Issued and Repurchased Net Shares Issued
-5.96M
Net Equity Issued and Repurchased Net Equity Issued
-5.96M
Dividends Paid - Preferred Div. Paid (Pref.)
2.78M
Dividends Paid - Common and Preferred Div Paid (Total)
2.78M
Other financing activities (as filed)
-2.31M
Cash from Financing Activities Cash from Financing
209.02M
Change in Cash
40.24M
Ending Cash Balance
294.00M
Free Cash Flow FCF
-158.50M
Net Cash Flow NCF
40.24M
Interest Paid
88.19M
Income Taxes Paid Taxes Paid
13.04M