Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
71.21%7.69B
95.83%2.73B
105.25%2.42B
14.67%1.33B
59.47%1.21B
20.34%4.49B
39.62%1.39B
4.70%1.18B
39.30%1.16B
-2.06%760M
Net income from continuing operations
131.67%7.15B
170.68%3.21B
144.10%1.9B
98.11%1.26B
60.37%781M
58.12%3.09B
98.83%1.19B
33.33%780M
26.29%634M
81.04%487M
Operating gains losses
-452.14%-1.29B
-2,634.21%-1.04B
-748.94%-399M
285.09%211M
-85.71%-65M
53.11%-234M
89.73%-38M
-14.63%-47M
-60.56%-114M
-105.88%-35M
Depreciation and amortization
-0.47%1.91B
23.76%599M
-3.56%460M
-9.17%436M
-13.29%411M
-6.27%1.92B
-14.18%484M
-5.36%477M
0.00%480M
-4.24%474M
Deferred tax
8.62%1.65B
25.63%794M
93.90%477M
-78.21%102M
59.77%278M
76.54%1.52B
263.22%632M
12.84%246M
77.27%468M
-15.12%174M
Other non cash items
-203.60%-422M
-215.73%-281M
-211.27%-79M
-35.85%-72M
114.71%10M
-162.26%-139M
-140.54%-89M
231.48%71M
-89.29%-53M
-203.03%-68M
Change In working capital
93.98%-23M
1,450.00%27M
173.31%184M
-215.18%-129M
56.43%-105M
5.45%-382M
98.59%-2M
-560.53%-251M
439.39%112M
-26.18%-241M
-Change in receivables
28.15%-217M
-232.20%-196M
261.27%279M
-2,420.00%-252M
20.00%-48M
22.56%-302M
72.04%-59M
-188.33%-173M
88.10%-10M
-1,100.00%-60M
-Change in inventory
224.42%214M
401.74%347M
1.45%-68M
-95.00%2M
-139.29%-67M
-77.32%-172M
-542.31%-115M
-43.75%-69M
1,433.33%40M
61.11%-28M
-Change in prepaid assets
----
----
----
----
----
----
----
-91.44%903K
36.98%-1.12M
-234.58%-11.42M
-Change in payables and accrued expense
-210.42%-53M
-136.70%-40M
-381.82%-53M
-29.67%64M
82.98%-24M
229.73%48M
2,280.00%109M
-168.75%-11M
28.17%91M
-18.49%-141M
-Change in other current assets
-216.95%-69M
-177.27%-51M
-116.67%-1M
-25.00%-15M
-100.00%-2M
-33.71%59M
135.71%66M
-81.25%6M
-50.00%-12M
75.00%-1M
-Change in other current liabilities
780.00%102M
-1,000.00%-33M
775.00%27M
2,300.00%72M
427.27%36M
-148.39%-15M
-115.00%-3M
-118.18%-4M
133.33%3M
-450.00%-11M
-Change in other working capital
----
----
----
----
----
----
----
29.22%-4.8M
-67.52%-12.28M
313.57%5.4M
Cash from discontinued investing activities
Operating cash flow
71.21%7.69B
95.83%2.73B
105.25%2.42B
14.67%1.33B
59.47%1.21B
20.34%4.49B
39.62%1.39B
4.70%1.18B
39.30%1.16B
-2.06%760M
Cash flow from continuing investing activities
55.28%-1.24B
135.73%278M
-42.79%-861M
112.23%86M
-8.68%-739M
1.85%-2.76B
-1.57%-778M
12.48%-603M
5.38%-703M
-10.03%-680M
Capital expenditure reported
-20.38%-3.82B
-24.24%-1.11B
-28.13%-943M
-14.04%-934M
-14.97%-837M
-2.85%-3.17B
-3.48%-891M
4.17%-736M
-6.50%-819M
-5.81%-728M
Net PPE purchase and sale
-78.95%4M
-80.00%2M
--0
-71.43%2M
----
46.15%19M
100.00%10M
0.00%2M
133.33%7M
-99.33%20K
Net business purchase and sale
3,762.71%2.16B
29,175.00%1.16B
---1M
9,181.82%999M
--0
---59M
---4M
--0
---11M
---44M
Net investment purchase and sale
-55.67%43M
115.00%43M
--0
--0
----
521.74%97M
176.92%20M
1,366.67%44M
--33M
----
Net other investing changes
-20.65%123M
381.25%77M
-59.18%20M
-175.56%-34M
33.33%60M
2,114.29%155M
700.00%16M
24,723.12%49M
800.00%45M
8,671.43%45M
Cash from discontinued investing activities
Investing cash flow
55.28%-1.24B
135.73%278M
-42.79%-861M
112.23%86M
-8.68%-739M
1.85%-2.76B
-1.57%-778M
12.48%-603M
5.38%-703M
-10.03%-680M
Cash flow from continuing financing activities
-112.98%-3.82B
-79.53%-1.37B
-234.63%-1.3B
-99.17%-721M
-54.58%-439M
-48.96%-1.8B
-122.81%-762M
-16.22%-387M
-17.15%-362M
-28.51%-284M
Net issuance payments of debt
-192.11%-35M
-126.53%-13M
25.00%-3M
-400.00%-3M
110.00%1M
322.22%38M
145.00%49M
-33.33%-4M
-94.12%1M
-162.50%-10M
Net common stock issuance
-201.20%-1.5B
-41.24%-500M
-520.00%-589M
-446.94%-268M
---143M
---498M
---354M
---95M
---49M
--0
Cash dividends paid
-27.87%-890M
-70.93%-294M
-45.98%-254M
2.86%-170M
1.71%-172M
0.57%-696M
2.27%-172M
0.57%-174M
-0.57%-175M
0.00%-175M
Net other financing activities
-118.78%-1.4B
-96.84%-561M
-293.86%-449M
-101.44%-280M
-26.26%-125M
-24.32%-639M
-53.23%-285M
26.45%-114M
8.55%-139M
-59.68%-99M
Cash from discontinued financing activities
Financing cash flow
-112.98%-3.82B
-79.53%-1.37B
-234.63%-1.3B
-99.17%-721M
-54.58%-439M
-48.96%-1.8B
-122.81%-762M
-16.22%-387M
-17.15%-362M
-28.51%-284M
Beginning cash position
-1.78%4.07B
19.98%5.07B
18.98%4.8B
4.21%4.11B
-1.78%4.07B
-6.58%4.15B
-0.84%4.23B
-2.91%4.04B
-9.94%3.94B
-6.58%4.15B
Current changes in cash
3,967.65%2.63B
1,205.41%1.64B
40.00%266M
638.30%694M
116.67%34M
76.47%-68M
-33.33%-148M
80.95%190M
142.73%94M
-223.81%-204M
Effect of exchange rate changes
133.33%2M
133.33%1M
200.00%1M
--0
--0
-100.00%-6M
-50.00%-3M
0.00%-1M
--0
---2M
End cash Position
64.60%6.71B
64.60%6.71B
19.98%5.07B
18.98%4.8B
4.11%4.1B
-1.78%4.07B
-1.78%4.07B
-0.84%4.23B
-2.91%4.04B
-9.94%3.94B
Free cash flow
193.70%3.87B
223.15%1.62B
233.11%1.48B
16.18%395M
1,071.88%375M
103.87%1.32B
268.38%501M
23.68%444M
439.68%340M
-63.64%32M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
Audit Opinions
Unqualified Opinion
--
--
--
--
Unqualified Opinion
--
--
--
--