|
Net Income
|
| 25.88M | | 0.45M | -0.87M | -2.78M | -0.70M | 60.46M | 15.31M | -2.16M | | 2.62M | 27.92M | 22.52M | 28.90M | 10.20M | 47.12M | 28.15M | 27.10M | 35.91M | | | | | |
|
Cash from Discontinued Operations
|
| | | 0.50M | -0.90M | -2.90M | -0.70M | 64.60M | | -2.20M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 130.30M | | 41.30M | 62.10M | 80.00M | -59.00M | 63.90M | 101.20M | 114.50M | -124.30M | 26.10M | 47.80M | 87.50M | -23.30M | 56.30M | 78.70M | 123.80M | -34.69M | 24.20M | | | | | |
|
Amortization
|
839.97M | | 11.30M | 8.40M | 1.40M | 4.60M | 25.90M | 81.80M | 10.60M | 5.30M | 5.30M | 0.80M | 4.10M | 14.40M | 16.90M | | | | | | | | | | |
|
Change in Receivables
|
178.60M | 124.70M | 120.47M | | 121.50M | 129.40M | 130.38M | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
62.43M | 56.00M | 51.64M | 57.70M | 71.10M | 73.50M | 59.14M | 66.50M | 63.50M | 62.70M | 64.07M | 57.90M | 58.10M | 57.00M | 57.77M | 55.10M | 55.30M | 59.20M | 58.07M | 76.70M | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | |
|
Change in Accured Expenses
|
69.78M | | 74.09M | | | | 61.80M | | | | 89.45M | | | | 103.77M | | | | 97.80M | | 114.16M | 157.57M | 121.22M | 109.43M | 121.26M |
|
Cash from Investing Activities
|
| -119.50M | | -32.30M | -67.60M | -107.40M | 40.40M | 43.50M | -44.50M | -74.20M | -31.20M | -70.60M | -101.90M | -135.60M | 136.60M | -51.70M | -43.60M | -82.60M | 36.21M | -47.40M | | | | | |
|
Cash from Financing Activities
|
| -128.40M | | 28.20M | 34.40M | 30.40M | -201.80M | 34.70M | 58.30M | -3.90M | -122.20M | 2.50M | -73.50M | -15.50M | 6.20M | 9.50M | -13.10M | -41.50M | -10.98M | 115.90M | | | | | |
|
Exchange Rate Effect
|
| 0.90M | | -0.10M | -1.10M | -2.20M | 0.90M | -0.50M | 0.60M | -0.50M | -0.20M | -0.20M | 0.20M | 0.20M | | | 0.10M | 0.10M | -0.39M | 0.10M | | | | | |
|
Change in Cash
|
| -117.60M | | 37.20M | 28.90M | 3.00M | -220.40M | 142.10M | 114.90M | 36.40M | -277.60M | -43.50M | -127.60M | -63.60M | 121.00M | 14.10M | 22.00M | -0.30M | -33.55M | 92.70M | | | | | |
|
Free Cash Flow
|
| | | | | | -59.00M | | | | -124.30M | | | | -23.30M | | | | -34.69M | | | | | | |
|
Net Cash Flow
|
| | | | | | -220.40M | | | | -277.70M | | | | 119.50M | | | | -9.46M | | | | | | |