Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
18,900.00 ILa | +1.34% | -0.79% | -28.81% |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 70.52M | 101M | 134M | 86.31M | 96.17M | |||||
Depreciation & Amortization - CF | 12.69M | 13.62M | 16.14M | 22.38M | 23.2M | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 3.86M | 3.1M | 8.88M | 19.08M | 24.01M | |||||
Depreciation & Amortization, Total | 16.55M | 16.72M | 25.02M | 41.46M | 47.21M | |||||
Amortization of Deferred Charges, Total - (CF) | 1.51M | 1.45M | 2.44M | 1.17M | 1.61M | |||||
(Gain) Loss From Sale Of Asset | 109K | - | 102K | 328K | -45.6M | |||||
(Gain) Loss on Sale of Investments - (CF) | -1.47M | 1.47M | -4.77M | 2.44M | 4.15M | |||||
Asset Writedown & Restructuring Costs | - | 650K | - | - | 2.01M | |||||
(Income) Loss On Equity Investments - (CF) | - | - | - | - | - | |||||
Stock-Based Compensation (CF) | 242K | 511K | 50K | 1.53M | 1.5M | |||||
Net Cash From Discontinued Operations | - | - | - | - | - | |||||
Other Operating Activities, Total | 682K | 3.8M | -2.41M | 40.74M | -32.14M | |||||
Change In Accounts Receivable | -2.29M | 25.5M | -49.98M | 1.37M | -24.2M | |||||
Change In Inventories | 21.79M | 9.39M | -111M | -95.72M | 128M | |||||
Change In Accounts Payable | 8.2M | 24.32M | 48.13M | -18.07M | -47.55M | |||||
Change in Other Net Operating Assets | 637K | 17.61M | -13.06M | 24.95M | -21.56M | |||||
Cash from Operations | 116M | 202M | 27.66M | 86.52M | 109M | |||||
Capital Expenditure | -9.65M | -4.69M | -6.42M | -23.38M | -49.74M | |||||
Sale of Property, Plant, and Equipment | 320K | - | 147K | 1.58M | - | |||||
Cash Acquisitions | - | - | -53.51M | -107M | 401K | |||||
Divestitures | - | - | - | - | 61.99M | |||||
Sale (Purchase) of Real Estate properties | - | -2.06M | -145K | -1.46M | -466K | |||||
Sale (Purchase) of Intangible assets | -1.9M | -5.06M | -2.63M | -2.29M | -6.95M | |||||
Investment in Marketable and Equity Securities, Total | - | - | -16.21M | -3.26M | - | |||||
Other Investing Activities, Total | - | - | - | -14.43M | -2.65M | |||||
Cash from Investing | -11.23M | -11.81M | -78.76M | -150M | 2.59M | |||||
Short Term Debt Issued, Total | - | - | 5M | 187M | - | |||||
Long-Term Debt Issued, Total | - | 119M | - | 102M | 126M | |||||
Total Debt Issued | - | 119M | 5M | 288M | 126M | |||||
Short Term Debt Repaid, Total | - | - | -2.94M | -5M | -129M | |||||
Long-Term Debt Repaid, Total | -24.18M | -25.36M | -44.81M | -85.3M | -57.48M | |||||
Total Debt Repaid | -24.18M | -25.36M | -47.75M | -90.3M | -187M | |||||
Issuance of Common Stock | - | - | - | - | - | |||||
Common Dividends Paid | -33.01M | -44.7M | -83M | -73.4M | -28.9M | |||||
Common & Preferred Stock Dividends Paid | -33.01M | -44.7M | -83M | -73.4M | -28.9M | |||||
Other Financing Activities, Total | - | - | -23.22M | -76.13M | -109M | |||||
Cash from Financing | -57.19M | 48.81M | -149M | 48.36M | -199M | |||||
Foreign Exchange Rate Adjustments | - | - | - | 6.85M | 5.09M | |||||
Net Change in Cash | 48.06M | 239M | -200M | -8.63M | -81.71M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 3.12M | 2.27M | 3.89M | 8.77M | 16.56M | |||||
Cash Income Tax Paid (Refund) | 20.73M | - | 54.6M | 70.17M | 74.87M | |||||
Levered Free Cash Flow | 92.28M | 177M | -35.74M | 63.15M | -4.5M | |||||
Unlevered Free Cash Flow | 94.85M | 180M | -32.53M | 68.48M | 6.09M | |||||
Change In Net Working Capital | -30.86M | -81.42M | 167M | 87.28M | 58.51M | |||||
Net Debt Issued / Repaid | -24.18M | 93.51M | -42.75M | 198M | -60.6M |