Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
-48.18%57M
-8.56%502M
96.15%-6M
-15.91%259M
-0.71%139M
-57.20%110M
-65.75%549M
-133.12%-156M
6.94%308M
-44.66%140M
Net income from continuing operations
-45,940.00%-2.3B
-641.11%-2.34B
-170.48%-666M
66.11%-225M
-326.84%-1.45B
-101.02%-5M
40.58%433M
288.25%945M
-148.47%-664M
-194.17%-339M
Operating gains losses
200.00%6M
-66.67%8M
0.00%2M
--5M
-114.29%-1M
115.38%2M
200.00%24M
100.00%2M
----
133.33%7M
Depreciation and amortization
-4.23%294M
-1.74%1.24B
3.08%301M
0.00%313M
2.24%319M
-11.01%307M
-5.96%1.26B
-24.94%292M
-2.19%313M
-4.59%312M
Deferred tax
-10.34%-32M
-297.01%-132M
-215.63%-74M
-128.57%-16M
-333.33%-13M
-323.08%-29M
267.50%67M
192.75%64M
-135.00%-7M
81.25%-3M
Other non cash items
1,294.19%2.05B
321.83%1.87B
149.88%640M
-81.95%120M
317.59%1.28B
67.67%-172M
-230.59%-843M
-366.18%-1.28B
145.89%665M
181.87%307M
Change In working capital
-1,120.00%-51M
75.86%-49M
-32.91%-105M
66.67%60M
92.04%-9M
110.64%5M
-152.73%-203M
-139.11%-79M
-16.28%36M
-79.37%-113M
-Change in receivables
----
75.36%-34M
----
----
----
----
-125.79%-138M
----
----
----
-Change in payables and accrued expense
----
61.11%29M
----
----
----
----
135.29%18M
----
----
----
-Change in other working capital
-1,120.00%-51M
46.99%-44M
-343.90%-100M
66.67%60M
92.04%-9M
110.64%5M
16.16%-83M
114.54%41M
-16.28%36M
-79.37%-113M
Cash from discontinued investing activities
Operating cash flow
-48.18%57M
-8.56%502M
96.15%-6M
-15.91%259M
-0.71%139M
-57.20%110M
-65.75%549M
-133.12%-156M
6.94%308M
-44.66%140M
Cash flow from continuing investing activities
0.40%-251M
13.38%-576M
144.80%56M
-191.53%-344M
29.41%-36M
32.08%-252M
34.68%-665M
80.56%-125M
-122.64%-118M
46.32%-51M
Net PPE purchase and sale
21.37%-195M
-19.92%-1.14B
-11.90%-348M
-48.15%-240M
-51.76%-302M
10.47%-248M
7.68%-949M
40.54%-311M
12.43%-162M
-25.95%-199M
Net business purchase and sale
25.00%-15M
-39.09%-153M
73.64%-29M
---83M
---21M
82.30%-20M
45.54%-110M
3.51%-110M
--0
--0
Net investment purchase and sale
----
177.92%314M
--0
--0
265.12%314M
----
-400.75%-403M
---575M
177.42%86M
-16.50%86M
Net other investing changes
-356.25%-41M
-49.69%401M
-50.29%433M
50.00%-21M
-143.55%-27M
-15.79%16M
921.79%797M
14,616.67%871M
-140.00%-42M
267.57%62M
Cash from discontinued investing activities
Investing cash flow
0.40%-251M
13.38%-576M
144.80%56M
-191.53%-344M
29.41%-36M
32.08%-252M
34.68%-665M
80.56%-125M
-122.64%-118M
46.32%-51M
Cash flow from continuing financing activities
70.19%177M
-50.00%96M
-79.54%62M
165.66%109M
-118.29%-179M
-24.09%104M
130.19%192M
13.48%303M
46.45%-166M
64.50%-82M
Net issuance payments of debt
-73.03%41M
247.97%1.63B
232.75%1.32B
149.38%79M
-26.26%73M
16.03%152M
296.22%467M
-32.02%397M
18.37%-160M
128.70%99M
Net common stock issuance
--115M
--0
----
----
----
--0
--0
--0
--0
--0
Cash dividends paid
----
---5M
--0
--0
---5M
----
--0
--0
--0
--0
Net other financing activities
143.75%21M
-454.18%-1.52B
-1,239.36%-1.26B
600.00%30M
-36.46%-247M
-900.00%-48M
57.63%-275M
70.35%-94M
94.74%-6M
-32.12%-181M
Cash from discontinued financing activities
Financing cash flow
70.19%177M
-50.00%96M
-79.54%62M
165.66%109M
-118.29%-179M
-24.09%104M
130.19%192M
13.48%303M
46.45%-166M
64.50%-82M
Beginning cash position
9.29%682M
-0.48%624M
-9.69%559M
-9.45%556M
-3.91%614M
-0.48%624M
-2.34%627M
20.66%619M
3.19%614M
-2.74%639M
Current changes in cash
55.26%-17M
-71.05%22M
409.09%112M
0.00%24M
-1,185.71%-76M
-265.22%-38M
249.02%76M
-76.84%22M
132.00%24M
109.59%7M
Effect of exchange rate changes
-70.37%8M
157.14%44M
86.96%-6M
-50.00%4M
163.33%19M
400.00%27M
-313.89%-77M
-342.11%-46M
180.00%8M
-314.29%-30M
End cash Position
6.03%651M
9.29%682M
9.29%682M
-9.69%559M
-9.45%556M
-3.91%614M
-0.48%624M
-0.48%624M
20.66%619M
3.19%614M
Free cash flow
0.00%-138M
-59.00%-636M
24.20%-354M
-86.99%19M
-176.27%-163M
-590.00%-138M
-169.57%-400M
-798.08%-467M
41.75%146M
-162.11%-59M
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
--
--
--