Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
54.60%828.96M
14.75%5.15B
-11.71%1.22B
36.64%2.13B
23.04%1.26B
2.90%536.19M
4.52%4.49B
29.75%1.38B
11.20%1.56B
18.34%1.03B
Net income from continuing operations
7.83%390.81M
67.11%1.77B
-16.24%240.53M
8.16%698.42M
812.31%471.95M
373.53%362.42M
-55.08%1.06B
-70.94%287.16M
-3.58%645.75M
-86.80%51.73M
Operating gains losses
----
-85.40%-278.19M
----
----
----
----
75.42%-150.05M
---466.78M
--131.54M
----
Depreciation and amortization
5.16%654.67M
3.83%2.54B
2.16%635.73M
5.11%646.2M
4.38%632.64M
3.69%622.57M
8.87%2.44B
8.05%622.3M
11.43%614.77M
7.53%606.08M
Deferred tax
-9.37%86.07M
216.65%1.02B
96.20%168.76M
181.43%615.48M
271.86%136.3M
559.78%94.97M
145.31%320.71M
108.91%86.01M
2.33%218.7M
-74.14%36.65M
Other non cash items
----
-299.15%-337.2M
-65.21%196.85M
43.65%-297.35M
----
----
-188.05%-84.48M
625.25%565.86M
-216.39%-527.71M
----
Change In working capital
43.49%-287.95M
-41.42%437.55M
-16.27%239.14M
-26.53%341.37M
34.29%366.59M
-84.44%-509.53M
-20.18%746.96M
-72.89%285.6M
170.47%464.63M
-21.89%272.98M
-Change in receivables
26.48%65.11M
-2,712.34%-79.83M
12.32%310.21M
-34.39%-115M
-10.51%-326.52M
-52.30%51.48M
-97.00%3.06M
-13.50%276.18M
69.74%-85.57M
-42.55%-295.48M
-Change in inventory
-32.93%2.19M
77.77%38.93M
222.60%18.09M
40.15%25.69M
-162.71%-8.11M
-39.47%3.26M
148.48%21.9M
-39.66%-14.76M
106.13%18.33M
192.35%12.94M
-Change in payables and accrued expense
86.73%-36.29M
-26.18%132.94M
-189.02%-108.35M
55.30%260.63M
19.63%254.15M
15.04%-273.49M
269.91%180.09M
411.35%121.71M
7.38%167.83M
136.15%212.44M
-Change in other current assets
-25.57%115.23M
-24.73%284.91M
-110.10%-19.84M
265.52%130.23M
-16.59%19.71M
-34.70%154.82M
-13.16%378.51M
-61.62%196.47M
83.16%-78.68M
115.59%23.62M
-Change in other current liabilities
-90.45%-384.33M
--35M
80.78%-108.85M
----
----
-198.16%-201.8M
--0
-176.56%-566.45M
----
----
-Change in other working capital
79.55%-49.86M
-84.33%25.61M
-45.73%147.88M
15.92%-104.04M
-57.04%225.56M
52.23%-243.8M
-70.25%163.4M
-34.16%272.46M
55.71%-123.73M
-16.97%525.04M
Cash from discontinued investing activities
Operating cash flow
54.60%828.96M
14.75%5.15B
-11.71%1.22B
36.64%2.13B
23.04%1.26B
2.90%536.19M
4.52%4.49B
29.75%1.38B
11.20%1.56B
18.34%1.03B
Cash flow from continuing investing activities
-41.60%-2.42B
-21.55%-7.11B
-2.74%-1.9B
4.21%-1.47B
-72.27%-2.03B
-32.81%-1.71B
-26.36%-5.85B
-75.96%-1.85B
-35.42%-1.54B
-1.44%-1.18B
Net PPE purchase and sale
-37.32%-2.4B
-33.03%-7.94B
-13.36%-2.21B
-23.75%-1.93B
-72.00%-2.05B
-38.11%-1.75B
-25.76%-5.97B
-71.15%-1.95B
-38.02%-1.56B
1.56%-1.19B
Net business purchase and sale
----
--858.59M
--351.81M
----
----
----
--0
--0
----
----
Net investment purchase and sale
5.99%-39.77M
-176.69%-245.47M
-632.59%-140.21M
-84.29%-38.15M
-45.39%-24.8M
-32.96%-42.31M
25.53%-88.72M
49.79%-19.14M
31.16%-20.7M
23.31%-17.06M
Net other investing changes
-74.47%20.92M
4.47%218.78M
-16.31%104.89M
-126.42%-11.45M
45.96%43.4M
642.94%81.94M
-7.29%209.42M
5.63%125.33M
72.52%43.32M
-57.84%29.73M
Cash from discontinued investing activities
Investing cash flow
-41.60%-2.42B
-21.55%-7.11B
-2.74%-1.9B
4.21%-1.47B
-72.27%-2.03B
-32.81%-1.71B
-26.36%-5.85B
-75.96%-1.85B
-35.42%-1.54B
-1.44%-1.18B
Cash flow from continuing financing activities
76.98%3.24B
45.04%3.03B
1,393.86%1.09B
-1,198.35%-322.91M
101.85%431.07M
-5.25%1.83B
759.00%2.09B
93.97%-84.4M
-45.60%29.4M
144.42%213.56M
Net issuance payments of debt
55.94%3.12B
-24.86%1.98B
619.44%478.7M
-86.09%33.89M
-257.82%-531.26M
-6.90%2B
577.25%2.63B
92.89%-92.16M
-1.71%243.61M
204.83%336.61M
Net common stock issuance
1,454.74%352.3M
757.31%1.17B
724.98%332.85M
-78.74%10.73M
1,956.22%806.51M
235.26%22.66M
-2.62%136.79M
-70.18%40.35M
4,462.93%50.47M
64,200.00%39.22M
Cash dividends paid
-13.17%-297.45M
-9.25%-1.09B
-12.13%-294.08M
-10.65%-272.52M
-6.98%-263.05M
-7.04%-262.83M
-6.78%-999.98M
-7.45%-262.26M
-6.70%-246.3M
-6.52%-245.88M
Net other financing activities
-7.62%64.92M
205.71%968.61M
150.13%574.49M
-417.12%-95.02M
401.03%418.86M
220.31%70.28M
-80.08%316.85M
4,725.19%229.68M
-151.13%-18.37M
17.55%83.6M
Cash from discontinued financing activities
Financing cash flow
76.98%3.24B
45.04%3.03B
1,393.86%1.09B
-1,198.35%-322.91M
101.85%431.07M
-5.25%1.83B
759.00%2.09B
93.97%-84.4M
-45.60%29.4M
144.42%213.56M
Beginning cash position
124.37%1.93B
548.60%859.7M
7.45%1.52B
-13.25%1.18B
16.88%1.51B
548.60%859.7M
-40.87%132.55M
-7.10%1.41B
13.47%1.36B
-34.29%1.29B
Current changes in cash
151.20%1.64B
47.04%1.07B
174.61%411.95M
502.56%341.34M
-660.12%-337.78M
-43.76%653.71M
893.70%727.16M
60.20%-552.11M
-82.59%56.65M
107.77%60.31M
End cash Position
135.96%3.57B
124.37%1.93B
124.37%1.93B
7.45%1.52B
-13.25%1.18B
16.88%1.51B
548.60%859.7M
548.60%859.7M
-7.10%1.41B
13.47%1.36B
Free cash flow
-29.68%-1.57B
-88.41%-2.79B
-73.63%-996.51M
4,374.35%207.07M
-374.56%-787.45M
-62.71%-1.21B
-227.42%-1.48B
-634.64%-573.91M
-98.33%4.63M
51.72%-165.93M
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
--
--
--