Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
1,556.08%2.16B
24.51%5.12B
-27.73%1.56B
48.94%2.11B
96.31%1.6B
46.76%-148M
-12.70%4.11B
80.60%2.16B
7.19%1.42B
11.35%814M
Net income from continuing operations
13.18%1.13B
11.32%4.21B
-0.44%1.14B
13.87%1.06B
12.04%1.01B
24.41%994M
14.09%3.78B
14.23%1.15B
11.24%930M
21.64%905M
Depreciation and amortization
4.04%232M
4.29%924M
5.00%252M
3.67%226M
2.76%223M
5.69%223M
2.67%886M
8.11%240M
4.81%218M
4.83%217M
Deferred tax
584.75%286M
397.67%256M
400.00%105M
1,564.71%249M
23.53%-39M
-51.28%-59M
51.41%-86M
210.53%21M
-325.00%-17M
19.05%-51M
Other non cash items
89.74%-8M
-434.01%-658M
-210.99%-877M
-80.49%40M
-35.10%257M
36.07%-78M
162.34%197M
21.23%-282M
540.63%205M
908.16%396M
Change In working capital
138.03%480M
122.59%192M
-10.03%888M
1,493.33%478M
112.46%88M
-8.70%-1.26B
-200.71%-850M
227.91%987M
-85.00%30M
-349.68%-706M
-Change in receivables
57.86%-504M
267.35%410M
42.20%1.14B
128.92%83M
407.20%384M
-88.64%-1.2B
-125.76%-245M
35.30%801M
-5,840.00%-287M
66.31%-125M
-Change in inventory
159.78%55M
137.66%450M
39.33%581M
116.52%76M
18.44%-115M
90.90%-92M
46.15%-1.2B
232.38%417M
28.13%-460M
77.83%-141M
-Change in payables and accrued expense
1,169.23%165M
-368.83%-664M
-1,550.00%-783M
19.50%380M
-21.78%-274M
-87.00%13M
181.52%247M
124.55%54M
736.00%318M
-292.31%-225M
-Change in other working capital
5,776.92%764M
-101.17%-4M
82.81%-49M
-113.29%-61M
143.26%93M
-96.61%13M
-85.80%343M
-216.80%-285M
-48.14%459M
-129.33%-215M
Cash from discontinued investing activities
Operating cash flow
1,556.08%2.16B
24.51%5.12B
-27.73%1.56B
48.94%2.11B
96.31%1.6B
46.76%-148M
-12.70%4.11B
80.60%2.16B
7.19%1.42B
11.35%814M
Cash flow from continuing investing activities
-55.38%-202M
-34.73%-1.28B
-136.16%-862M
26.69%-206M
31.20%-86M
28.57%-130M
-1.28%-953M
-9.61%-365M
-37.75%-281M
41.59%-125M
Capital expenditure reported
-42.96%-203M
-26.75%-1.16B
-71.55%-609M
-5.47%-212M
1.49%-198M
10.69%-142M
-1.33%-916M
-16.78%-355M
11.45%-201M
5.19%-201M
Net other investing changes
-91.67%1M
-232.43%-123M
-2,430.00%-253M
107.50%6M
47.37%112M
152.17%12M
0.00%-37M
65.52%-10M
-447.83%-80M
3,900.00%76M
Cash from discontinued investing activities
Investing cash flow
-55.38%-202M
-34.73%-1.28B
-136.16%-862M
26.69%-206M
31.20%-86M
28.57%-130M
-1.28%-953M
-9.61%-365M
-37.75%-281M
41.59%-125M
Cash flow from continuing financing activities
-259.43%-629M
5.31%-3.19B
59.74%-884M
-128.61%-903M
-239.23%-1.23B
57.93%-175M
-8.89%-3.37B
-627.15%-2.2B
56.92%-395M
74.14%-362M
Net issuance payments of debt
--0
-50.60%-753M
--0
---696M
---897M
--840M
60.00%-500M
---500M
--0
--0
Net common stock issuance
63.83%-217M
57.56%-637M
97.19%-37M
--0
--0
-471.43%-600M
-245.85%-1.5B
---1.32B
21.43%-44M
88.19%-34M
Cash dividends paid
-5.74%-405M
-4.19%-1.59B
-4.11%-405M
-3.33%-403M
-3.34%-402M
-6.09%-383M
-7.07%-1.53B
-8.06%-389M
-7.44%-390M
-8.06%-389M
Net other financing activities
78.13%-7M
-228.57%-207M
-4,118.18%-442M
402.56%196M
16.39%71M
-164.00%-32M
794.44%161M
-81.03%11M
1,850.00%39M
3,150.00%61M
Cash from discontinued financing activities
Financing cash flow
-259.43%-629M
5.31%-3.19B
59.74%-884M
-128.61%-903M
-239.23%-1.23B
57.93%-175M
-8.89%-3.37B
-627.15%-2.2B
56.92%-395M
74.14%-362M
Beginning cash position
37.48%2.33B
-11.29%1.7B
19.94%2.52B
11.82%1.52B
19.88%1.24B
-11.29%1.7B
54.03%1.91B
55.40%2.1B
18.02%1.36B
-49.17%1.04B
Current changes in cash
390.33%1.32B
394.44%636M
53.71%-187M
34.91%997M
-13.80%281M
48.12%-455M
-132.19%-216M
-172.01%-404M
273.23%739M
136.88%326M
End cash Position
194.20%3.65B
37.48%2.33B
37.48%2.33B
19.94%2.52B
11.82%1.52B
19.88%1.24B
-11.29%1.7B
-11.29%1.7B
55.40%2.1B
18.02%1.36B
Free cash flow
773.10%1.95B
23.87%3.96B
-47.26%952M
56.13%1.9B
128.38%1.4B
33.64%-290M
-16.03%3.2B
102.35%1.81B
11.06%1.22B
18.11%613M
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
--
--
--