FTK Cash Flow Statement (2010-2025) | FTK

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income (Quarter) -6.16M-1.16M-26.63M10.37M2.13M17.92M0.99M3.61M13.18M9.81M23.20M7.76M8.44M8.97M11.01M12.02M11.04M14.27M2.29M-1.00M-15.32M-1.61M-2.69M-30.16M-2.17M-0.88M-17.84M-8.94M-1.99M1.17M-0.14M9.60M-6.40M0.94M-1.39M46.07M-1.61M0.12M-2.42M-8.30M-6.55M0.51M-16.19M-10.72M6.24M-18.79M-19.03M21.34M-0.02M1.29M2.10M1.56M1.97M2.53M4.43M5.38M1.77M20.36M3.02M
Depreciation and Depletion (Quarter) 2.00M2.00M2.00M2.10M2.30M2.40M2.60M2.50M2.90M3.00M2.80M3.00M3.40M3.30M-5.00M3.40M3.40M3.20M-4.20M1.50M1.70M2.10M1.30M2.30M2.30M2.40M1.40M2.00M2.00M1.90M1.90M1.80M1.60M1.60M1.50M1.70M0.50M0.50M0.20M0.30M0.30M0.20M0.20M0.20M0.20M0.20M0.18M0.18M0.17M0.18M0.23M0.22M0.22M0.20M0.20M0.25M0.40M0.58M0.60M
Share-based Compensation (Quarter) 0.18M0.66M0.42M2.27M2.11M2.63M2.18M3.70M3.69M3.85M2.24M3.58M2.88M2.22M2.33M2.42M2.67M1.69M3.46M3.45M3.57M2.60M2.06M3.07M3.46M2.85M3.01M3.64M3.03M0.96M1.90M2.49M2.21M0.46M0.46M1.21M1.16M1.41M0.46M1.06M0.69M0.84M0.78M0.97M0.96M1.05M0.74M0.85M0.67M1.06M-1.11M0.28M0.27M0.31M0.31M0.33M0.27M0.45M0.46M0.68M0.57M0.59M
Deferred Taxes (Quarter) -0.33M-2.12M0.16M-0.32M0.89M0.49M0.53M0.22M0.27M-19.76M0.30M-0.72M0.11M1.11M-0.29M-0.16M0.68M1.26M-2.37M-6.95M0.62M0.77M-6.90M-1.18M1.77M-13.37M-7.40M0.07M-0.96M8.47M-7.66M23.12M-0.10M-21.31M17.86M-0.01M0.13M0.32M-0.13M0.03M-0.09M0.01M0.00M0.01M0.00M-0.07M-0.00M-0.00M0.01M-0.13M-0.01M0.01M0.05M0.05M0.21M0.01M0.02M0.02M0.01M0.00M-12.79M1.59M
Cash from Discontinued Operations (Quarter) -0.01M0.00M-0.79M0.10M0.72M0.01M0.24M1.05M-0.34M0.35M-0.34M-0.00M
Gains from Investment Securities (Quarter) 1.33M-0.20M0.70M0.72M1.29M0.66M1.04M1.43M0.56M1.78M1.13M1.44M0.88M1.11M0.56M0.83M1.16M-2.61M1.22M0.80M0.99M-3.00M0.01M0.01M-0.01M-0.20M-0.21M0.01M0.11M-0.06M-0.01M-0.06M0.12M-3.29M0.04M0.01M3.34M0.01M0.05M0.24M0.10M0.07M-0.01M0.01M-0.01M1.91M0.01M0.03M0.01M0.04M-0.21M0.03M0.10M0.02M0.04M
Asset Writedowns and Impairment (Quarter) 0.01M20.37M-20.00M40.44M-40.44M0.09M-0.04M2.58M2.40M19.84M-19.31M5.90M29.68M0.31M0.10M-0.53M0.24M0.40M1.00M0.06M0.02M0.04M0.03M0.04M0.03M0.05M0.04M0.06M0.07M0.20M0.29M0.05M
Cash from Operations (Quarter) 6.92M10.09M-2.81M-0.58M11.51M24.30M5.71M16.36M16.38M11.06M8.01M3.47M9.88M17.88M15.51M2.94M21.46M2.75M6.23M5.08M5.99M8.18M-6.38M3.09M2.47M2.02M-2.56M-4.69M8.42M11.17M-12.18M-7.47M-5.13M3.96M-8.22M1.87M6.88M-5.08M-23.78M-5.44M-9.88M-8.74M-5.26M-5.98M-7.04M-7.56M-8.47M-15.44M-23.25M2.53M1.14M-3.37M-7.01M-2.05M3.89M-3.06M5.10M-2.56M7.31M-4.49M-1.86M6.25M
Depreciation, Depletion & Amortization
Amortization of Goodwill (Quarter) 37.20M11.71M8.09M
Amortizatization of Intangibles (Quarter) 1.25M1.25M1.30M0.30M1.31M1.33M1.01M0.83M-0.30M0.06M
Amortization of Deferred Charges (Quarter) 1.42M0.98M1.03M0.95M0.54M0.60M0.29M0.24M0.21M0.21M0.01M0.05M0.10M0.11M0.04M0.10M0.09M0.10M0.10M0.10M0.09M0.09M0.10M0.10M0.10M0.13M0.10M0.10M0.10M0.10M0.10M0.10M0.10M1.43M0.48M1.03M-2.86M1.25M0.71M1.37M1.27M1.50M1.60M1.27M1.48M1.40M1.30M0.09M
Depreciation & Amortization (CF) (Quarter) 3.57M3.19M2.47M2.50M2.57M2.57M2.65M2.85M2.97M3.12M3.03M3.89M4.03M4.16M4.22M4.59M4.46M-5.56M4.57M4.61M4.43M-4.88M2.25M2.40M2.73M0.79M3.03M2.99M3.07M0.68M2.33M2.34M2.26M2.28M2.26M2.12M2.06M2.03M2.19M0.47M0.52M0.23M0.31M0.30M0.23M0.21M0.20M0.20M0.18M0.18M0.18M0.17M0.18M0.23M0.22M0.22M0.20M0.20M0.25M0.40M0.58M0.60M
Change in Working Capital
Change in Receivables (Quarter) 7.39M2.30M3.71M7.33M8.10M-1.23M3.17M-5.34M1.64M-1.26M3.91M-1.37M3.98M3.34M0.53M0.02M3.35M3.84M-22.48M0.36M-4.15M12.60M-0.25M0.30M7.52M3.33M15.79M-2.91M-4.17M-12.78M-1.72M-4.17M16.27M-7.79M0.42M-6.71M-15.34M0.64M-1.68M-5.58M2.54M1.16M-0.26M-1.74M2.00M0.11M0.19M-11.79M36.22M-17.27M3.55M-5.76M-1.25M-1.84M-2.94M2.65M-1.05M5.23M-4.12M6.66M7.48M-7.75M
Change in Inventory (Quarter) 0.37M1.43M2.81M5.62M0.04M2.58M2.33M0.76M1.20M5.08M-0.34M6.31M-3.92M-6.58M9.86M8.96M-0.79M-3.97M12.06M4.43M-0.04M-6.55M10.48M-2.85M-4.67M-1.50M6.46M13.84M-7.70M-9.16M-5.73M7.81M-0.59M-4.09M7.66M-8.21M-2.45M3.73M-4.79M-1.62M3.23M-0.77M0.08M0.14M-2.55M0.57M1.00M3.52M6.85M-3.46M0.44M2.72M-2.38M-2.71M1.32M-1.51M0.72M0.58M0.35M-1.80M0.99M-2.60M
Change in Account Payables (Quarter) 1.26M4.01M-0.83M2.08M1.59M2.20M1.20M-3.19M2.80M1.72M-2.37M-5.92M-9.05M-3.99M6.70M4.04M1.88M-1.66M-4.62M-1.42M-5.05M3.43M5.80M-2.18M2.34M0.41M5.67M-7.09M-6.84M-0.27M-0.78M5.11M1.35M-1.04M-1.31M-2.85M-0.28M5.57M-7.67M-2.56M-1.68M-0.42M0.69M0.11M-1.41M2.43M0.62M11.54M9.88M3.72M8.55M3.02M-11.51M-1.73M4.25M-4.20M5.64M0.68M0.89M-2.62M-1.28M13.24M
Change in Accured Expenses (Quarter) -4.22M1.46M-2.62M1.47M-0.28M1.17M-1.63M2.24M0.49M-2.99M0.16M-0.07M4.84M-4.94M-0.01M-0.01M-0.01M0.02M0.01M-0.01M0.02M12.27M-12.20M-0.03M-0.13M1.26M-1.27M1.56M-7.74M-7.60M-9.29M7.89M0.26M-0.01M-10.21M-3.99M15.11M-17.52M17.52M0.02M0.01M-0.32M-0.73M1.08M0.01M0.01M-2.94M2.96M0.01M-0.01M-2.50M2.50M-0.07M-1.81M-0.08M2.90M
Change in Taxes (Quarter) 8.00M-1.11M3.53M1.77M3.38M-3.15M0.75M-0.60M3.36M0.16M-0.80M2.22M0.61M4.32M-2.78M-1.54M2.23M0.87M1.60M-1.82M13.35M2.15M-5.50M0.10M-8.72M-0.64M1.25M0.00M-0.00M1.12M2.43M-1.25M-4.04M0.31M0.23M-0.11M-0.09M0.06M-0.27M0.06M-0.20M0.39M0.01M0.09M-0.10M0.10M-0.09M0.00M0.03M0.05M0.03M-0.03M-0.01M0.08M-0.05M0.12M0.06M
Other Working Capital Changes (Quarter) -0.17M-0.17M-0.07M1.87M-0.63M-0.28M0.10M2.22M-0.11M-0.14M-1.81M-0.23M1.79M-0.75M-0.89M6.21M-0.37M17.72M-0.64M-1.29M0.54M1.24M-0.03M0.45M-0.36M14.24M-13.92M-0.26M1.54M0.65M-0.33M-0.82M-0.61M-1.42M4.44M-2.45M4.04M-6.62M-3.65M1.93M0.89M-0.20M-0.41M1.08M-0.67M-0.60M-0.21M-0.09M-0.10M0.69M-1.19M-0.70M-0.75M3.47M-0.86M0.17M-0.16M-1.67M-0.57M-0.37M-0.27M-0.25M
Investing Activities
Capital Expenditures (Quarter) 0.94M6.86M1.24M2.42M2.31M4.01M4.12M5.36M5.76M5.46M4.38M4.74M2.48M5.02M4.12M5.13M4.25M-4.16M5.59M3.37M2.12M5.31M3.79M4.45M2.38M2.45M1.88M2.63M1.65M-1.96M1.38M1.25M1.33M-0.41M0.46M0.31M1.10M0.54M0.04M0.91M0.52M0.02M0.01M0.01M0.01M0.17M0.25M0.16M0.14M
Sales of Property, Plant and Equipment (Quarter) 1.30M2.82M1.04M1.24M1.49M1.52M1.23M1.39M0.76M2.15M1.39M1.64M1.57M1.19M0.83M1.15M1.34M-3.26M1.31M0.87M1.04M-3.21M0.02M0.01M0.08M0.16M0.15M0.01M0.37M0.08M0.01M0.27M1.03M0.13M0.01M0.09M0.01M0.03M0.03M0.02M0.02M0.00M0.07M0.08M0.02M4.17M0.02M1.54M0.07M-0.00M0.03M0.09M0.01M
Change in Intangibles (Quarter) 0.00M-0.00M0.02M0.00M0.01M0.01M0.00M-0.01M0.09M0.14M0.46M0.18M-0.10M0.12M0.18M0.14M0.19M0.13M0.01M0.17M0.29M0.08M0.16M0.57M-0.36M0.12M0.06M1.28M0.14M0.10M0.12M0.36M0.02M
Acquisitions (Quarter) 53.40M5.29M0.42M1.25M-1.25M7.86M
Divestments (Quarter) 0.17M-0.12M-0.05M0.35M0.44M-0.09M17.78M1.67M-2.97M152.22M-151.88M155.16M-155.16M3.28M6.56M0.06M
Cash from Investing Activities (Quarter) 0.35M-0.11M-0.20M-1.40M-0.85M-2.49M-2.90M-3.98M-5.01M-3.30M-3.00M-56.49M0.70M-3.91M-8.70M-4.86M-3.09M1.00M-5.64M-2.68M-1.22M-7.47M-3.92M-4.43M-10.40M-2.67M-1.80M14.85M-1.21M2.69M-1.41M-1.31M-0.68M1.30M151.78M-0.42M1.91M-0.56M3.32M-19.75M-0.71M-0.57M-0.02M0.06M0.07M0.02M4.17M-0.15M1.29M-0.16M-0.14M-0.23M-0.49M-0.15M-0.04M-0.26M-1.36M-0.59M-0.71M-0.39M-0.29M
Financing Activities
Other financing activities (Quarter) 3.69M1.00M0.35M-0.78M0.29M-0.29M0.58M-0.05M0.60M-0.17M-0.23M1.09M0.06M-0.06M3.42M-3.03M0.09M2.06M-2.14M1.27M-0.36M0.51M-1.03M-1.63M0.11M-1.02M1.49M-0.00M0.10M-0.41M-0.40M-0.02M0.02M-0.02M0.07M0.20M
Cash from Financing Activities (Quarter) -5.48M2.84M2.15M-1.86M-0.21M-0.60M-36.16M-14.95M-0.20M-26.98M-7.45M58.41M-11.69M-15.77M-7.72M2.31M-15.27M-7.76M0.66M-2.42M-4.23M-1.35M10.52M2.72M7.57M2.05M1.34M-8.56M-5.82M-14.25M11.93M9.02M4.30M-3.77M-49.86M-0.05M0.03M-0.11M0.25M4.77M-0.09M-1.20M-0.08M-0.19M-0.18M0.08M19.99M19.44M-1.23M0.07M-0.82M-0.07M2.81M4.00M-4.41M2.65M-4.56M3.21M-4.83M4.09M1.81M-4.82M
Additional items
Exchange Rate Effect (Quarter) -0.01M-0.00M-0.02M-0.10M-0.02M0.01M-0.04M0.01M0.02M-0.02M-0.14M-0.02M0.17M-0.15M0.18M-0.07M0.03M-0.01M0.00M-0.02M-0.14M0.06M-0.01M-0.01M-0.05M0.03M-0.01M0.11M0.02M-0.05M-0.03M0.01M-0.02M0.00M0.00M-0.11M0.08M-0.05M-0.02M0.02M-0.05M-0.04M0.17M0.01M0.09M0.12M-0.11M-0.02M-0.01M0.05M-0.07M0.04M0.02M-0.05M0.12M-0.04M-0.11M0.01M-0.01M
Change in Cash (Quarter) 1.79M12.80M-0.86M-3.87M10.36M21.19M-33.34M-2.62M11.18M-19.21M-2.45M5.25M-1.13M-1.64M-1.07M0.56M3.03M-3.99M1.23M-0.02M0.52M-0.79M0.27M1.36M-0.37M1.35M-3.00M1.60M1.52M-0.36M-1.72M0.23M-1.27M1.22M94.37M0.76M8.82M-5.76M-20.31M-20.34M-10.73M-10.53M-5.34M-6.16M-7.25M-7.24M11.55M8.25M-24.52M3.78M0.14M-3.59M-4.39M1.40M-0.63M-0.44M0.22M-0.59M1.85M-1.22M-0.42M1.13M
Free Cash Flow (Quarter) 5.98M3.23M-4.05M-3.00M9.20M20.29M1.60M11.00M10.62M5.60M3.63M-1.26M7.40M12.86M11.39M-2.19M17.21M6.90M0.64M1.70M3.88M2.86M-10.17M-1.36M0.09M-0.44M-4.43M-7.32M6.77M13.12M-13.56M-8.72M-6.46M4.37M-8.68M1.57M5.78M-5.63M-23.82M-5.44M-10.79M-9.26M-5.28M-5.99M-7.04M-7.57M-8.47M-15.45M-23.42M2.29M0.98M-3.51M-7.01M-2.05M3.89M-3.06M5.10M-2.56M7.31M-4.49M-1.86M6.25M
Net Cash Flow (Quarter) 1.79M12.82M-0.86M-3.84M10.45M21.21M-33.35M-2.58M11.17M-19.23M-2.43M5.39M-1.11M-1.81M-0.92M0.38M3.10M-4.02M1.24M-0.03M0.55M-0.65M0.21M1.38M-0.36M1.40M-3.02M1.60M1.40M-0.39M-1.67M0.24M-1.51M1.49M93.71M1.40M8.82M-5.76M-20.20M-20.41M-10.68M-10.51M-5.36M-6.11M-7.21M-7.41M11.54M8.16M-24.63M3.89M0.17M-3.58M-4.43M1.47M-0.68M-0.46M0.27M-0.71M1.89M-1.11M-0.44M1.14M