Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
37.25%2.07B
40.74%950M
-17.66%317M
20.95%127M
97.36%673M
-10.62%1.51B
10.11%675M
-20.45%385M
-22.22%105M
-24.72%341M
Net income from continuing operations
7.59%1.28B
18.82%404M
11.71%334M
2.01%305M
-6.05%233M
20.28%1.19B
16.84%340M
-4.47%299M
28.33%299M
66.44%248M
Depreciation and amortization
-17.70%200M
-7.55%49M
-25.00%48M
-17.46%52M
-19.05%51M
-4.71%243M
-17.19%53M
1.59%64M
-1.56%63M
-1.56%63M
Deferred tax
235.00%135M
770.00%87M
170.73%29M
119.23%10M
152.94%9M
-288.68%-100M
-81.82%10M
-472.73%-41M
-642.86%-52M
-183.33%-17M
Other non cash items
136.59%97M
-80.00%7M
88.00%-6M
-40.00%39M
733.33%57M
28.13%41M
683.33%35M
-219.05%-50M
600.00%65M
-200.00%-9M
Change In working capital
90.80%-23M
113.38%303M
-1,950.00%-185M
-2.14%-381M
927.59%240M
-12,600.00%-250M
17.36%142M
129.41%10M
-58.72%-373M
-119.33%-29M
-Change in receivables
83.56%-36M
108.36%27M
-852.94%-324M
-4.06%-205M
39.10%466M
-563.64%-219M
-41.67%-323M
-440.00%-34M
-34.01%-197M
0.90%335M
-Change in inventory
-1,100.00%-12M
-209.88%-89M
-66.00%17M
105.83%6M
286.21%54M
94.44%-1M
247.27%81M
655.56%50M
-1,244.44%-103M
-178.38%-29M
-Change in payables and accrued expense
100.65%1M
237.25%344M
103.45%4M
-101.29%-2M
-17.35%-345M
-217.69%-153M
-59.20%102M
-61.11%-116M
61.46%155M
-104.17%-294M
-Change in other current assets
-185.06%-248M
-921.05%-194M
-217.95%-46M
24.36%-118M
124.49%110M
-40.32%-87M
-311.11%-19M
186.67%39M
-87.95%-156M
-14.04%49M
-Change in other current liabilities
-550.00%-9M
--0
-800.00%-9M
---3M
50.00%3M
300.00%2M
200.00%1M
-200.00%-1M
--0
100.00%2M
-Change in other working capital
35.10%281M
-28.33%215M
140.28%173M
18.06%-59M
47.83%-48M
1,585.71%208M
105.48%300M
-11.11%72M
33.33%-72M
30.83%-92M
Cash from discontinued investing activities
Operating cash flow
37.25%2.07B
40.74%950M
-17.66%317M
20.95%127M
97.36%673M
-10.62%1.51B
10.11%675M
-20.45%385M
-22.22%105M
-24.72%341M
Cash flow from continuing investing activities
-504.76%-595M
42.49%-180M
-811.32%-483M
-55.85%249M
-254.90%-181M
120.00%147M
-5.39%-313M
87.87%-53M
148.46%564M
77.63%-51M
Net PPE purchase and sale
-17.86%-198M
-42.86%-50M
2.13%-46M
-8.89%-49M
-29.27%-53M
-8.39%-168M
23.91%-35M
-30.56%-47M
-18.42%-45M
-17.14%-41M
Net business purchase and sale
----
----
----
----
----
--0
----
----
----
----
Net investment purchase and sale
-268.16%-412M
62.32%-130M
-6,142.86%-437M
-50.91%298M
-1,330.00%-143M
142.24%245M
-37.45%-345M
98.25%-7M
129.92%607M
94.79%-10M
Net other investing changes
-78.57%15M
--0
--0
--0
--15M
--70M
--67M
--1M
----
----
Cash from discontinued investing activities
Investing cash flow
-504.76%-595M
42.49%-180M
-811.32%-483M
-55.85%249M
-254.90%-181M
120.00%147M
-5.39%-313M
87.87%-53M
148.46%564M
77.63%-51M
Cash flow from continuing financing activities
-159.30%-2.15B
-138.54%-328M
3.46%-279M
54.51%-383M
-111.13%-1.16B
38.39%-828M
479.91%851M
-62.36%-289M
-100.00%-842M
-5.18%-548M
Net issuance payments of debt
-189.29%-750M
--0
----
----
----
--840M
--1.24B
----
----
----
Net common stock issuance
17.39%-950M
20.00%-200M
0.00%-200M
16.67%-250M
25.00%-300M
-27.78%-1.15B
-150.00%-250M
-100.00%-200M
0.00%-300M
0.00%-400M
Cash dividends paid
2.59%-413M
1.90%-103M
2.83%-103M
2.83%-103M
2.80%-104M
-1.92%-424M
-0.96%-105M
-2.91%-106M
-2.91%-106M
-0.94%-107M
Proceeds from stock option exercised by employees
-4.63%103M
--0
-7.55%49M
--0
-1.82%54M
8.00%108M
--0
10.42%53M
--0
5.77%55M
Net other financing activities
32.18%-137M
26.47%-25M
99.18%725M
93.12%-30M
-740.63%-807M
-57.81%-202M
-70.00%-34M
1,682.61%364M
-2,322.22%-436M
-43.28%-96M
Cash from discontinued financing activities
Financing cash flow
-159.30%-2.15B
-138.54%-328M
3.46%-279M
54.51%-383M
-111.13%-1.16B
38.39%-828M
479.91%851M
-62.36%-289M
-100.00%-842M
-5.18%-548M
Beginning cash position
44.00%2.75B
7.71%1.64B
39.81%2.08B
26.04%2.09B
44.00%2.75B
-17.79%1.91B
-16.87%1.52B
-23.39%1.49B
-18.11%1.66B
-17.79%1.91B
Current changes in cash
-181.82%-675M
-63.56%442M
-1,134.88%-445M
95.95%-7M
-157.75%-665M
309.39%825M
1,218.48%1.21B
132.82%43M
-193.22%-173M
12.84%-258M
Effect of exchange rate changes
-93.33%1M
-111.11%-2M
108.33%1M
-600.00%-5M
-12.50%7M
178.95%15M
300.00%18M
-175.00%-12M
103.85%1M
--8M
End cash Position
-24.52%2.08B
-24.52%2.08B
7.71%1.64B
39.81%2.08B
26.04%2.09B
44.00%2.75B
44.00%2.75B
-16.87%1.52B
-23.39%1.49B
-18.11%1.66B
Free cash flow
39.69%1.87B
40.63%900M
-19.82%271M
30.00%78M
106.67%620M
-12.55%1.34B
12.87%640M
-24.55%338M
-38.14%60M
-28.23%300M
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