(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 0.18%3.84B | -4.81%866.9M | 64.04%1.93B | 2.71%1.16B | -119.04%-117.2M | -10.24%3.83B | -1.03%910.7M | -24.08%1.18B | 13.90%1.13B | -23.83%615.7M |
Net income from continuing operations | 13.27%2.49B | 23.90%538.6M | 6.51%796.9M | 11.53%573.8M | 15.92%578.8M | 14.42%2.2B | 184.68%434.7M | 1.95%748.2M | 12.07%514.5M | -13.03%499.3M |
Operating gains losses | 104.14%118.4M | 50.00%17.4M | 129.05%74.9M | 111.67%5.1M | -63.41%21M | 207.81%58M | 195.08%11.6M | 4.47%32.7M | 68.42%-43.7M | -12.37%57.4M |
Depreciation and amortization | 4.80%3.05B | 5.25%779.8M | 7.93%755.8M | 3.14%759M | 3.03%751.8M | 6.08%2.91B | -6.79%740.9M | 4.41%700.3M | 14.34%735.9M | 15.66%729.7M |
Deferred tax | -74.08%39.6M | -46.56%-566.6M | 15.17%352.2M | 7.16%284.5M | 4.39%-30.5M | 266.81%152.8M | 13.94%-386.6M | 19.69%305.8M | 65.01%265.5M | 45.75%-31.9M |
Other non cash items | -115.92%-2.1B | -28.19%-457.9M | 56.56%-155.2M | -10.13%-143.5M | -949.92%-1.34B | -137.09%-972.8M | 8.39%-357.2M | -397.01%-357.3M | 26.96%-130.3M | -439.52%-128M |
Change In working capital | 146.46%236.3M | 16.41%544M | 141.19%104.5M | -50.33%-317.8M | 81.52%-94.4M | -5,453.68%-508.6M | -28.67%467.3M | 1.82%-253.7M | -524.50%-211.4M | -16.89%-510.8M |
-Change in receivables | 7.42%-119.7M | 728.13%79.5M | 128.01%16.3M | -321.21%-202.6M | 60.43%-12.9M | -152.18%-129.3M | -92.18%9.6M | -43.70%-58.2M | -144.54%-48.1M | -156.70%-32.6M |
-Change in inventory | 310.08%300.2M | -3.74%-47.2M | 839.30%215.1M | 209.82%92.8M | 210.34%39.5M | 42.43%-142.9M | 65.43%-45.5M | 1,245.00%22.9M | 4.20%-84.5M | -35.61%-35.8M |
-Change in payables and accrued expense | 2,858.55%419.3M | 68.05%782.8M | 11.23%-223.6M | -858.09%-230.9M | 144.39%91M | -110.50%-15.2M | -13.26%465.8M | -68.16%-251.9M | -86.82%-24.1M | 10.71%-205M |
-Change in other current assets | -541.11%-151.3M | -1,521.69%-118M | -706.94%-43.7M | 171.85%36.7M | -596.23%-26.3M | -51.49%34.3M | -20.95%8.3M | -78.05%7.2M | -70.78%13.5M | 128.19%5.3M |
-Change in other current liabilities | 16.95%-212.2M | -626.12%-153.1M | 433.84%140.4M | 79.77%-13.8M | 23.49%-185.7M | -24.33%-255.5M | -75.00%29.1M | 126.59%26.3M | -1,966.67%-68.2M | -10.47%-242.7M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 0.18%3.84B | -4.81%866.9M | 64.04%1.93B | 2.71%1.16B | -119.04%-117.2M | -10.24%3.83B | -1.03%910.7M | -24.08%1.18B | 13.90%1.13B | -23.83%615.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -3.21%-6.43B | -0.07%-1.53B | -14.85%-1.68B | -7.69%-1.6B | 7.46%-1.63B | 12.75%-6.23B | 14.57%-1.53B | 17.18%-1.46B | 26.37%-1.48B | -11.57%-1.77B |
Capital expenditure reported | 9.39%-5.66B | -1.07%-1.57B | 9.91%-1.3B | 11.02%-1.29B | 16.73%-1.49B | -3.22%-6.25B | 9.30%-1.56B | -7.13%-1.45B | -2.17%-1.45B | -14.52%-1.79B |
Net PPE purchase and sale | -49.93%-104.5M | -3,076.92%-41.3M | 99.35%-200K | 80.49%-7.1M | -4,200.00%-55.9M | 24.49%-69.7M | -225.00%-1.3M | 47.16%-30.7M | -2,500.00%-36.4M | 95.99%-1.3M |
Net business purchase and sale | ---767.2M | --0 | ---382.9M | ---281.4M | ---102.9M | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | -55.65%-53.7M | -755.00%-13.1M | 50.52%-9.6M | 5.50%-18.9M | -517.24%-12.1M | 57.82%-34.5M | 144.44%2M | 53.03%-19.4M | -14.29%-20M | 115.68%2.9M |
Net other investing changes | 29.59%151.1M | 247.20%99.3M | -48.47%18.5M | -85.56%3.9M | 17.13%29.4M | 19,533.33%116.6M | 141.15%28.6M | 37.02%35.9M | 193.48%27M | -25.07%25.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -3.21%-6.43B | -0.07%-1.53B | -14.85%-1.68B | -7.69%-1.6B | 7.46%-1.63B | 12.75%-6.23B | 14.57%-1.53B | 17.18%-1.46B | 26.37%-1.48B | -11.57%-1.77B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 8.33%2.61B | -153.27%-314.5M | 235.38%814.3M | 157.69%470.2M | -31.46%1.64B | -15.93%2.41B | -27.07%590.4M | -22.58%242.8M | -177.89%-815M | 244.41%2.39B |
Net issuance payments of debt | -7.71%3.57B | -92.90%75.8M | 37.78%816.5M | 256.67%820.5M | -32.03%1.85B | -7.38%3.87B | -7.06%1.07B | -7.62%592.6M | -137.83%-523.7M | 173.24%2.73B |
Net common stock issuance | 287.42%600.5M | 183.78%52.5M | 1,041.57%291.1M | 31.69%72.3M | 229.06%184.6M | 137.37%155M | -10.19%18.5M | 105.65%25.5M | 208.43%54.9M | 286.90%56.1M |
Cash dividends paid | -6.64%-1.52B | -7.48%-396.8M | -7.15%-376.2M | -9.86%-374.5M | -2.28%-372M | -5.55%-1.42B | -6.09%-369.2M | -5.15%-351.1M | -1.91%-340.9M | -9.02%-363.7M |
Net other financing activities | 77.99%-41.6M | 63.72%-46M | 442.56%82.9M | -807.55%-48.1M | 7.03%-30.4M | -632.56%-189M | -947.93%-126.8M | -278.13%-24.2M | 75.00%-5.3M | -335.25%-32.7M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 8.33%2.61B | -153.27%-314.5M | 235.38%814.3M | 157.69%470.2M | -31.46%1.64B | -15.93%2.41B | -27.07%590.4M | -22.58%242.8M | -177.89%-815M | 244.41%2.39B |
Net cash flow | ||||||||||
Beginning cash position | 1.32%438.3M | 207.61%1.43B | -28.73%359.7M | -80.61%324M | 1.32%438.3M | -2.59%432.6M | -5.31%463.8M | 29.51%504.7M | 360.15%1.67B | -2.59%432.6M |
Current changes in cash | 129.82%13.1M | -3,724.71%-975.3M | 2,708.80%1.07B | 103.06%35.7M | -109.23%-114.3M | 149.57%5.7M | 55.42%-25.5M | -140.86%-40.9M | -4,483.83%-1.17B | 1,628.64%1.24B |
End cash Position | 2.99%451.4M | 2.99%451.4M | 207.61%1.43B | -28.73%359.7M | -80.61%324M | 1.32%438.3M | 1.32%438.3M | -5.31%463.8M | 29.51%504.7M | 360.15%1.67B |
Free cash flow | 22.51%-1.92B | -15.55%-747M | 308.76%626.7M | 61.44%-138.1M | -41.37%-1.67B | -32.53%-2.48B | 18.74%-646.5M | -311.86%-300.2M | 16.76%-358.1M | -49.25%-1.18B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data