1 |
Net Income (Earnings) |
133995000.00 |
161148000.00 |
-11627000.00 |
-45192000.00 |
-67462000.00 |
-22082000.00 |
-8052000.00 |
-25913000.00 |
-38218000.00 |
-32290000.00 |
-21777000.00 |
2 |
D&A |
18103000.00 |
14119000.00 |
9667000.00 |
9004000.00 |
10638000.00 |
10539000.00 |
8259000.00 |
6981000.00 |
5568000.00 |
3032000.00 |
1550000.00 |
3 |
Deferred Income Tax |
-17117000.00 |
-73375000.00 |
123000.00 |
-1394000.00 |
651000.00 |
642000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4 |
Stock-Based Compensation (SBC) |
42503000.00 |
20176000.00 |
11432000.00 |
6727000.00 |
10326000.00 |
12696000.00 |
9740000.00 |
6849000.00 |
4766000.00 |
2120000.00 |
829000.00 |
5 |
Change in Working Capital |
98675000.00 |
225205000.00 |
36436000.00 |
3613000.00 |
-13828000.00 |
-7270000.00 |
-954000.00 |
-3999000.00 |
30327000.00 |
-8937000.00 |
28749000.00 |
6 |
Accounts Receivables |
-34321000.00 |
-68745000.00 |
-13515000.00 |
-4803000.00 |
-18017000.00 |
-2482000.00 |
-13746000.00 |
-5019000.00 |
-11040000.00 |
-9874000.00 |
-1655000.00 |
7 |
Inventory |
-9708000.00 |
-15789000.00 |
9732000.00 |
5961000.00 |
8840000.00 |
-19210000.00 |
-5010000.00 |
3263000.00 |
-8615000.00 |
-6708000.00 |
-3038000.00 |
8 |
Accounts Payables |
35695000.00 |
22200000.00 |
23082000.00 |
-5078000.00 |
8897000.00 |
-2620000.00 |
25325000.00 |
7641000.00 |
16774000.00 |
0.00 |
0.00 |
9 |
Other Working Capital |
399021000 |
300346000 |
75141000 |
38705000 |
35092000 |
48920000 |
56190000 |
57144000 |
61143000 |
30816000 |
39753000 |
10 |
Other Non-Cash Items |
18825000.00 |
12081000.00 |
2701000.00 |
1673000.00 |
145000.00 |
-1664000.00 |
483000.00 |
429000.00 |
4777000.00 |
-30134000.00 |
279000.00 |
11 |
Net Cash Provided by Operating Activities |
216334000.00 |
139067000.00 |
16132000.00 |
-28442000.00 |
-32953000.00 |
-21160000.00 |
24222000.00 |
-872000.00 |
-44645000.00 |
-367000.00 |
-17852000.00 |
12 |
Investments in PP&E |
-20558000.00 |
-14788000.00 |
-4151000.00 |
-4121000.00 |
-12167000.00 |
-12525000.00 |
-13249000.00 |
-6257000.00 |
-12990000.00 |
-14662000.00 |
-3262000.00 |
13 |
Acquisitions (Net) |
0.00 |
0.00 |
-15000000.00 |
0.00 |
1000000.00 |
0.00 |
-2000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
Purchase of Investments |
-5010000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15 |
Sales/Maturities of Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
Other Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
300000.00 |
-300000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17 |
Net Cash used for Investing Activities |
-25568000.00 |
-14788000.00 |
-19151000.00 |
-4121000.00 |
-11795000.00 |
-12462000.00 |
-16534000.00 |
-6257000.00 |
-12990000.00 |
-14662000.00 |
-3262000.00 |
18 |
Debt Repayment |
-43303000.00 |
-51855000.00 |
-9976000.00 |
-10100000.00 |
-16900000.00 |
-29000000.00 |
-8708000.00 |
-2487000.00 |
-14199000.00 |
-2032000.00 |
-243000.00 |
19 |
Common Stock Issued |
0.00 |
0.00 |
19766000.00 |
26425000.00 |
16142000.00 |
0.00 |
0.00 |
0.00 |
58609000.00 |
1858000.00 |
0.00 |
20 |
Common Stock Repurchased |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22 |
Other Financing Activities |
-157386000.00 |
-44511000.00 |
0.00 |
0.00 |
0.00 |
-450000.00 |
0.00 |
0.00 |
-3229000.00 |
-3432000.00 |
-235000.00 |
23 |
Net Cash Used Provided by Financing Activities |
191678000.00 |
65850000.00 |
80614000.00 |
43297000.00 |
34375000.00 |
20564000.00 |
-3342000.00 |
-58000.00 |
51436000.00 |
26482000.00 |
52465000.00 |
24 |
Net Change in Cash |
383270000.00 |
189872000.00 |
77093000.00 |
11380000.00 |
-10688000.00 |
-13580000.00 |
3842000.00 |
-7104000.00 |
-6230000.00 |
11531000.00 |
31351000.00 |