Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
685.56%13.99M
-26.79%-67.24M
-24.85%-21.63M
79.71%-8.31M
-49.65%-34.91M
-108.36%-2.39M
-517.18%-53.03M
-1,563.18%-17.32M
-453.82%-40.97M
-26.29%-23.33M
Net income from continuing operations
-197.41%-12.54B
-229.84%-3.85B
-1,753.98%-12.44B
918.71%2.79B
9,870.81%10.02B
-7,839.62%-4.22B
-371.87%-1.17B
-852.65%-670.81M
-137.15%-340.17M
-561.08%-102.56M
Operating gains losses
----
----
----
----
----
----
151.32%22.93M
--0
----
----
Depreciation and amortization
33.61%8.79M
43.29%25.52M
9.75%5.63M
-29.83%4.2M
149.74%9.12M
115.57%6.58M
22.59%17.81M
0.14%5.13M
117.86%5.98M
13.03%3.65M
Deferred tax
-11.41%-1.93B
-117.08%-1.68B
-1,311.04%-5.02B
862.72%1.08B
3,504.74%3.98B
-972.39%-1.73B
-36.24%-775.85M
-148.29%-355.81M
-235.68%-141.9M
-65.76%-116.97M
Other non cash items
2.98%8.54M
59.43%37.96M
66.69%12.26M
137,248.25%8.15B
-138,932.81%-8.13B
77.59%8.29M
36.44%23.81M
66.56%7.35M
37.46%5.93M
33.56%5.86M
Change In working capital
-134.58%-3.69M
-31.23%-55.19M
0.77%-28.35M
47.70%-13.18M
-73.45%-24.32M
-58.59%10.66M
-113.84%-42.06M
-130.92%-28.57M
4.10%-25.2M
21.32%-14.02M
-Change in receivables
-88.56%1.21M
222.01%20.41M
81.60%-3.92M
23.82%9.36M
-43.94%4.42M
-13.52%10.54M
-45.81%6.34M
-520.35%-21.3M
168.06%7.56M
5.19%7.89M
-Change in prepaid assets
40.62%-5.55M
-160.96%-17.91M
89.91%-503K
164.32%1.05M
-180.21%-9.1M
19.36%-9.35M
42.75%-6.86M
56.92%-4.98M
74.79%-1.63M
101.49%11.35M
-Change in payables and accrued expense
55.35%-451K
24.32%6.63M
-105.42%-499K
105.77%38.5M
-1.31%-30.36M
-113.69%-1.01M
370.76%5.33M
712.23%9.21M
-27.57%18.71M
21.29%-29.96M
-Change in other current liabilities
-16.16%-2.82M
26.90%-9.76M
-154.65%-2.25M
-34.70%-2.62M
-41,033.33%-2.47M
76.94%-2.43M
-71.96%-13.35M
-6,684.62%-882K
15.07%-1.95M
99.79%-6K
-Change in other working capital
-69.54%3.93M
-62.79%-54.56M
-99.59%-21.19M
-24.17%-59.47M
501.31%13.19M
-54.37%12.9M
-247.73%-33.51M
-143.85%-10.62M
-48.57%-47.89M
-133.11%-3.29M
Cash from discontinued investing activities
Operating cash flow
685.56%13.99M
-26.79%-67.24M
-24.85%-21.63M
79.71%-8.31M
-49.65%-34.91M
-108.36%-2.39M
-517.18%-53.03M
-1,563.18%-17.32M
-453.82%-40.97M
-26.29%-23.33M
Cash flow from continuing investing activities
5.45%-7.25B
-1.93%-22.51B
82.88%-3.09B
-214.81%-4.96B
-754.23%-6.79B
-367.46%-7.67B
-1,059.24%-22.09B
-1,388.07%-18.08B
-865.77%-1.58B
-128.55%-794.55M
Net PPE purchase and sale
89.10%-952K
-235.45%-45.21M
1.85%-10.58M
-1,730.28%-7.8M
-2,402.63%-18.09M
-465.50%-8.74M
-358.75%-13.48M
-3,007.78%-10.78M
70.68%-426K
-13.15%-723K
Net intangibles purchase and sale
5.36%-7.25B
-1.79%-22.47B
82.93%-3.08B
-214.40%-4.95B
-752.73%-6.77B
-367.37%-7.66B
-1,060.32%-22.07B
-1,387.60%-18.06B
-874.19%-1.58B
-128.77%-793.83M
Cash from discontinued investing activities
Investing cash flow
5.45%-7.25B
-1.93%-22.51B
82.88%-3.09B
-214.81%-4.96B
-754.23%-6.79B
-367.46%-7.67B
-1,059.24%-22.09B
-1,388.07%-18.08B
-865.77%-1.58B
-128.55%-794.55M
Cash flow from continuing financing activities
-7.12%7.15B
12.25%24.84B
-70.33%5.37B
211.90%4.97B
747.63%6.81B
366.77%7.69B
1,071.11%22.13B
1,390.00%18.09B
962.02%1.59B
137.50%803.43M
Net issuance payments of debt
-100.01%-149K
-64.36%2.03B
-99.67%9.85M
-99.02%4.86M
-98.02%15.86M
42.47%2B
3,648.76%5.7B
2,290,003.05%3B
386,182.81%494.19M
308,911.97%799.82M
Net common stock issuance
20.23%5.3B
-0.56%16.27B
-70.85%4.41B
98.63%2.2B
--5.26B
3,098.99%4.41B
706.37%16.36B
1,154.21%15.12B
649.75%1.11B
--0
Net preferred stock issuance
54.83%2.07B
--7.04B
--1.15B
--2.94B
--1.61B
--1.34B
--0
--0
--0
--0
Cash dividends paid
-2,398.12%-229.53M
---381.37M
---183.45M
---139.78M
---48.95M
---9.19M
--0
--0
--0
--0
Proceeds from stock option exercised by employees
52.50%18.48M
-74.77%47.59M
-79.75%5.42M
173.96%17.6M
-32.61%12.45M
-91.15%12.12M
447.07%188.59M
64.08%26.75M
74.21%6.43M
245.07%18.48M
Net other financing activities
79.17%-10.91M
-38.39%-161.05M
66.70%-18.81M
-253.35%-53.31M
-145.85%-36.55M
-75.01%-52.38M
-777.95%-116.37M
-645.45%-56.49M
-1,040.44%-15.09M
-720.47%-14.87M
Cash from discontinued financing activities
Financing cash flow
-7.12%7.15B
12.25%24.84B
-70.33%5.37B
211.90%4.97B
747.63%6.81B
366.77%7.69B
1,071.11%22.13B
1,390.00%18.09B
962.02%1.59B
137.50%803.43M
Beginning cash position
5,673.22%2.3B
-18.03%39.9M
16.59%56.2M
-24.23%52.13M
-25.64%62.26M
-18.03%39.9M
-4.32%48.67M
2.84%48.21M
1.10%68.8M
-13.20%83.73M
Current changes in cash
-525.99%-91.66M
34,257.98%2.26B
37,093.87%2.25B
118.87%4.2M
16.55%-12.06M
-40.45%21.52M
-151.16%-6.63M
-1,799.16%-6.08M
-8.87%-22.23M
48.07%-14.45M
Effect of exchange rate changes
-389.11%-2.44M
74.67%-544K
-43.51%-3.19M
-107.78%-127K
503.97%1.93M
178.39%845K
-583.78%-2.15M
-254.41%-2.23M
314.30%1.63M
18.43%-478K
End cash Position
3,448.53%2.21B
5,673.23%2.3B
5,673.23%2.3B
16.59%56.2M
-24.23%52.13M
-25.64%62.26M
-18.03%39.9M
-18.03%39.9M
2.84%48.21M
1.10%68.8M
Free cash flow
5.67%-7.24B
-1.99%-22.58B
82.78%-3.12B
-207.35%-4.97B
-734.13%-6.82B
-375.90%-7.67B
-1,069.83%-22.14B
-1,390.94%-18.09B
-847.90%-1.62B
-123.39%-817.88M
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
--
--
--