|
Net Income
|
13.85M | 13.97M | 16.80M | -77.98M | 10.46M | 15.18M | 27.23M | 39.99M | 17.02M | 23.11M | 17.67M | -57.94M | | 32.75M | -31.17M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.08M | | | 5.09M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 9.50M | | | | 9.50M | | | | -0.59M | 212.36M | | | | | | | | | |
|
Non-cash Items
|
| | | 9.34M | | | | 6.53M | | | | 3.34M | | | 1.13M | | 67.45M | | | | | | 39.17M | | | |
|
Cash from Operations
|
| -5.12M | 0.33M | -7.96M | -12.37M | -16.16M | 7.09M | 15.76M | -22.91M | -12.26M | -27.07M | 62.20M | -17.28M | -19.81M | 19.87M | | | -339.17M | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | 173.23M | 307.51M | 55.00M | 67.33M | 79.97M | 195.54M | 150.28M | 401.20M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | 8.00 | | | | | | | 32.88M | 30.44M | 33.01M | 29.15M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | 2.68M | 6.76M | | -1.58M | 6.68M | 14.10M | 11.08M | 7.22M | 7.49M | 40.08M | 11.84M | 15.49M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | -0.20M | | -34.20M | | | | | | | | |
|
Cash from Investing Activities
|
| -1.04M | -0.07M | -1.02M | -0.14M | -0.35M | -0.75M | -0.95M | -0.33M | -0.33M | -12.13M | 12.79M | 19.80M | -4.31M | 2.35M | -0.80M | | -30.70M | | | | | | | | |
|
Other financing activities
|
| | | | | 280.61M | 281.04M | 281.47M | 282.44M | 282.83M | 283.75M | | 284.06M | 284.29M | | 10.65M | | 577.28M | 672.35M | 705.27M | 705.49M | 707.52M | 730.35M | 732.20M | 761.39M | 767.27M |
|
Cash from Financing Activities
|
| 0.69M | | 23.09M | 17.99M | 67.29M | | -0.60M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.57M | 0.57M | -0.19M | 0.07M | -0.79M | 0.59M | -0.77M | 0.02M | -0.46M | -0.09M | 0.53M | -1.33M | -0.75M | | | | | | | | | | | | |
|
Change in Cash
|
| -4.91M | -0.09M | 13.93M | 5.54M | 49.99M | 6.92M | 13.44M | -23.22M | -13.06M | -31.56M | 67.80M | 1.19M | -24.87M | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| | | | | | 74.52M | | | 74.57M | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| -5.12M | 0.33M | -7.96M | -12.37M | -16.16M | 7.09M | 15.76M | -22.91M | -12.26M | -27.07M | 62.20M | -17.28M | -19.81M | 19.87M | 0.20M | | -304.96M | | | | | | | | |
|
Net Cash Flow
|
| -5.47M | 0.25M | 14.12M | 5.47M | 50.78M | 6.34M | 14.21M | -23.24M | -12.60M | -39.20M | 74.99M | 2.52M | -24.12M | 22.21M | -0.80M | | -369.87M | | | | | | | | |