Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
23.90%17.62B
64.63%4.19B
18.51%6.29B
38.61%4.88B
-20.58%2.27B
9.06%14.22B
-32.40%2.55B
24.07%5.3B
-5.58%3.52B
72.95%2.85B
Net income from continuing operations
39.28%11.94B
6.90%2.82B
110.51%3.19B
42.93%3.25B
25.02%2.69B
41.71%8.57B
100.61%2.64B
13.76%1.51B
33.98%2.27B
-3.11%2.15B
Operating gains losses
78.44%-36M
-146.73%-50M
-156.45%-159M
-15.91%74M
132.89%99M
43.77%-167M
186.29%107M
-520.00%-62M
161.11%88M
-296.05%-301M
Depreciation and amortization
-26.68%6.07B
2.52%1.63B
-36.84%1.97B
-31.97%1.16B
-29.73%1.31B
23.45%8.28B
-12.84%1.59B
62.45%3.11B
-5.22%1.71B
33.10%1.87B
Deferred tax
208.71%1.7B
278.16%465M
412.82%200M
47.64%595M
19.19%441M
-51.15%551M
-202.76%-261M
-84.82%39M
16.14%403M
-17.78%370M
Other non cash items
35.03%-510M
-70.11%-148M
182.00%41M
-71.54%-223M
65.18%-180M
-26,066.67%-785M
53.23%-87M
-134.01%-50M
-402.33%-130M
-10,240.00%-517M
Change In working capital
-91.33%-706M
101.30%5M
-11.71%1.04B
332.73%238M
-63.30%-1.99B
53.64%-369M
-184.21%-384M
163.53%1.18B
201.85%55M
39.43%-1.22B
-Change in receivables
38.10%-931M
167.50%162M
380.34%328M
-12.08%-501M
-31.43%-920M
-278.84%-1.5B
-156.07%-240M
13.97%-117M
-8.23%-447M
-41.13%-700M
-Change in inventory
58.79%-225M
-612.12%-169M
372.73%90M
90.27%-18M
64.54%-128M
2.50%-546M
171.74%33M
74.42%-33M
4.64%-185M
15.06%-361M
-Change in payables and accrued expense
-121.92%-105M
-1.60%555M
40.76%-109M
-294.52%-142M
-1,673.08%-409M
364.64%479M
291.67%564M
-52.07%-184M
563.64%73M
118.18%26M
-Change in other current assets
-301.60%-502M
-78.05%-73M
-425.00%-52M
-1,266.67%-105M
-149.54%-272M
-48.81%-125M
-2,150.00%-41M
-87.40%16M
-87.14%9M
69.97%-109M
-Change in other current liabilities
-20.35%1.06B
32.86%-470M
-47.66%783M
65.95%1B
-251.35%-260M
211.50%1.33B
-872.22%-700M
111.90%1.5B
28.18%605M
87.33%-74M
Cash from discontinued investing activities
-80.12%238M
0
-83.41%74M
59M
105M
Operating cash flow
21.86%17.62B
64.63%4.19B
16.88%6.29B
36.33%4.88B
-23.40%2.27B
1.56%14.46B
-38.04%2.55B
13.92%5.38B
-4.77%3.58B
79.32%2.96B
Cash flow from continuing investing activities
-211.82%-7.51B
-196.77%-3.03B
81.34%-374M
-234.06%-3.21B
-108.40%-899M
252.89%6.72B
22.52%-1.02B
-137.75%-2B
91.74%-960M
14.31%10.71B
Net PPE purchase and sale
-55.53%-1.28B
-111.16%-511M
-52.38%-320M
-0.90%-223M
-50.67%-226M
-8.58%-823M
-18.63%-242M
-4.48%-210M
9.43%-221M
33.04%-150M
Net intangibles purchase and sale
-1,003.82%-2.37B
-42.93%-536M
-132.48%-455M
33.43%-448M
-920.88%-929M
122.72%262M
-95.31%-375M
664.92%1.4B
-238.19%-673M
83.02%-91M
Net business purchase and sale
-9.86%-3.92B
-2,300.00%-264M
98.17%-63M
-3,773.26%-3.33B
-911.54%-263M
-313.08%-3.57B
-22.22%-11M
-57,533.33%-3.45B
-40.98%-86M
96.90%-26M
Net investment purchase and sale
-99.51%53M
-337.56%-1.72B
84.46%463M
3,875.00%795M
-95.27%519M
131.82%10.85B
56.89%-394M
-95.64%251M
100.18%20M
0.07%10.97B
Net other investing changes
--3M
--2M
--1M
----
----
----
----
----
----
----
Cash from discontinued investing activities
Investing cash flow
-234.26%-7.51B
-72.33%-3.03B
83.09%-374M
-204.56%-3.21B
-108.46%-899M
281.20%5.6B
-19.97%-1.76B
-142.55%-2.21B
90.94%-1.05B
13.41%10.62B
Cash flow from continuing financing activities
33.15%-11.74B
-504.03%-3B
91.13%-382M
15.03%-3.2B
42.60%-5.16B
15.07%-17.56B
87.90%-496M
9.33%-4.31B
-63.60%-3.77B
5.58%-9B
Net issuance payments of debt
326.87%4.39B
-117.38%-106M
192.83%2.51B
207.62%833M
23.58%1.15B
25.15%-1.94B
148.41%610M
-31.07%-2.7B
-333.84%-774M
130.94%933M
Net common stock issuance
4.45%-8.33B
-120.78%-2.76B
-75.63%-2.85B
45.35%-1.62B
61.92%-1.1B
18.15%-8.72B
53.29%-1.25B
40.21%-1.63B
-8.95%-2.96B
-13.53%-2.89B
Cash dividends paid
-5.09%-7.62B
--0
----
---2.42B
28.23%-5.21B
3.34%-7.26B
--0
----
----
3.34%-7.26B
Proceeds from stock option exercised by employees
-80.39%30M
--0
600.00%5M
--25M
----
53.00%153M
---5M
---1M
----
69.15%159M
Net other financing activities
-207.81%-207M
-185.33%-128M
-279.17%-43M
28.57%-25M
-120.75%-11M
605.26%192M
193.17%150M
-25.00%24M
-146.67%-35M
140.91%53M
Cash from discontinued financing activities
2,661.34%3.29B
-205.71%-111M
31,481.82%3.47B
129M
-206M
Financing cash flow
17.76%-11.74B
-393.57%-3B
54.09%-382M
12.02%-3.2B
43.88%-5.16B
30.56%-14.28B
84.80%-607M
82.44%-832M
-57.99%-3.64B
3.42%-9.2B
Beginning cash position
78.17%13.39B
9.71%13.61B
-27.40%7.9B
-21.09%9.47B
78.17%13.39B
-39.41%7.52B
42.16%12.41B
200.28%10.89B
-13.37%12B
-39.41%7.52B
Current changes in cash
-128.32%-1.64B
-321.74%-1.84B
228.00%5.53B
-37.52%-1.53B
-186.79%-3.8B
218.90%5.78B
161.33%828M
-67.46%1.69B
89.05%-1.11B
194.48%4.38B
Effect of exchange rate changes
-398.00%-298M
-296.25%-314M
206.02%176M
-3,300.00%-34M
-217.76%-126M
412.50%100M
13.48%160M
-107.50%-166M
98.08%-1M
360.98%107M
End cash Position
-14.44%11.46B
-14.44%11.46B
9.71%13.61B
-27.40%7.9B
-21.09%9.47B
78.17%13.39B
78.17%13.39B
42.16%12.41B
200.28%10.89B
-13.37%12B
Free cash flow
17.94%13.81B
73.58%3.06B
16.87%5.49B
54.85%4.15B
-56.81%1.11B
-2.43%11.71B
-51.18%1.76B
10.50%4.7B
-15.57%2.68B
225.06%2.57B
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
--
--
--
--