Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
7.41%-325M
-540.00%-462M
97.25%-13M
-70.24%-143M
-91.33%45M
-347.18%-351M
-95.37%105M
-172.39%-472M
-110.95%-84M
-41.49%519M
Net income from continuing operations
52.88%-229M
-100.00%-1.43B
45.85%-235M
-1.69%-240M
-5,288.89%-467M
-816.98%-486M
-263.76%-714M
-183.66%-434M
-185.82%-236M
-97.47%9M
Operating gains losses
-14.58%-55M
11.37%-187M
-5.56%-57M
9.43%-48M
35.85%-34M
5.88%-48M
-29.45%-211M
-22.73%-54M
-32.50%-53M
-35.90%-53M
Depreciation and amortization
-8.16%259M
29.86%1.24B
5.43%272M
22.55%288M
72.37%393M
22.61%282M
-2.26%951M
9.79%258M
-5.62%235M
-7.69%228M
Deferred tax
44.44%-85M
-158.16%-506M
3.10%-125M
-73.91%-80M
-1,038.46%-148M
-1,812.50%-153M
-278.18%-196M
---129M
---46M
---13M
Other non cash items
-72.73%6M
-91.00%19M
-193.98%-78M
152.94%18M
221.28%57M
-89.47%22M
1,272.22%211M
144.39%83M
-124.82%-34M
-274.07%-47M
Change In working capital
-790.63%-221M
2,540.00%366M
207.14%210M
-262.00%-81M
-35.13%205M
117.30%32M
-101.87%-15M
-134.63%-196M
-65.75%50M
6.76%316M
-Change in receivables
-97.76%-441M
-63.19%134M
229.25%349M
-108.38%-16M
-74.47%24M
-725.93%-223M
203.33%364M
-62.68%106M
13.02%191M
223.68%94M
-Change in inventory
-4.40%174M
6,400.00%315M
56.92%-84M
108.11%3M
-8.94%214M
2,375.00%182M
-100.75%-5M
-247.73%-195M
-127.41%-37M
19.90%235M
-Change in payables and accrued expense
-33.87%41M
84.45%-65M
83.65%-34M
-72.73%-38M
-205.56%-55M
136.47%62M
-390.28%-418M
-187.03%-208M
88.17%-22M
-109.94%-18M
-Change in other working capital
-54.55%5M
-140.91%-18M
-120.79%-21M
63.41%-30M
340.00%22M
-45.00%11M
133.85%44M
213.48%101M
-392.86%-82M
-50.00%5M
Cash from discontinued investing activities
Operating cash flow
7.41%-325M
-540.00%-462M
97.25%-13M
-70.24%-143M
-91.33%45M
-347.18%-351M
-95.37%105M
-172.39%-472M
-110.95%-84M
-41.49%519M
Cash flow from continuing investing activities
3.45%-140M
85.09%-479M
96.89%-85M
5.48%-138M
26.97%-111M
18.99%-145M
-443.49%-3.21B
-2,160.33%-2.74B
8.75%-146M
-21.60%-152M
Net PPE purchase and sale
0.00%-152M
19.28%-561M
31.71%-140M
-3.97%-157M
28.66%-112M
16.48%-152M
-7.59%-695M
-24.24%-205M
6.79%-151M
-19.85%-157M
Net business purchase and sale
----
102.11%53M
----
----
----
----
-7,277.14%-2.51B
----
----
----
Net other investing changes
71.43%12M
680.00%29M
111.11%2M
280.00%19M
-80.00%1M
133.33%7M
-125.00%-5M
-300.00%-18M
150.00%5M
-16.67%5M
Cash from discontinued investing activities
Investing cash flow
3.45%-140M
85.09%-479M
96.89%-85M
5.48%-138M
26.97%-111M
18.99%-145M
-443.49%-3.21B
-2,160.33%-2.74B
8.75%-146M
-21.60%-152M
Cash flow from continuing financing activities
-9.02%454M
-68.28%942M
-97.24%89M
79.87%286M
123.69%68M
480.92%499M
297.47%2.97B
987.09%3.23B
126.07%159M
63.53%-287M
Net issuance payments of debt
-6.97%507M
-95.20%189M
-124.09%-798M
17.22%320M
173.94%122M
5.83%545M
453.32%3.94B
1,119.38%3.31B
153.74%273M
71.94%-165M
Net common stock issuance
----
229.74%951M
--951M
--0
--0
--0
-382.24%-733M
--0
--0
-32.98%-125M
Net other financing activities
-15.22%-53M
15.02%-198M
23.81%-64M
70.18%-34M
-1,900.00%-54M
-21.05%-46M
2.10%-233M
-115.38%-84M
-159.09%-114M
102.86%3M
Cash from discontinued financing activities
Financing cash flow
-9.02%454M
-68.28%942M
-97.24%89M
79.87%286M
123.69%68M
480.92%499M
297.47%2.97B
987.09%3.23B
126.07%159M
63.53%-287M
Beginning cash position
5.00%63M
-69.70%60M
69.23%66M
-44.55%61M
110.00%63M
-69.70%60M
661.54%198M
25.81%39M
223.53%110M
-49.15%30M
Current changes in cash
-466.67%-11M
100.73%1M
-140.91%-9M
107.04%5M
-97.50%2M
101.79%3M
-179.65%-137M
-86.83%22M
-2,266.67%-71M
420.00%80M
Effect of exchange rate changes
--0
300.00%2M
0.00%-1M
--0
--3M
--0
---1M
---1M
--0
--0
End cash Position
-17.46%52M
5.56%57M
5.56%57M
69.23%66M
-44.55%61M
110.00%63M
-72.73%54M
-72.73%54M
25.81%39M
223.53%110M
Free cash flow
5.17%-477M
-73.39%-1.02B
77.40%-153M
-27.66%-300M
-118.51%-67M
-1,157.50%-503M
-136.40%-590M
-239.01%-677M
-138.84%-235M
-52.12%362M
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
--
--
--