(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 14.05%1.39B | -9.52%1.22B | -10.85%345M | -3.37%402M | 4.66%404M | -57.69%66M | 63.43%1.35B | -11.85%387M | 27.61%416M | 1,278.57%386M |
Net income from continuing operations | 190.75%974M | -10.90%335M | -169.78%-97M | 5,700.00%116M | -1.99%148M | 100.00%168M | 170.81%376M | 46.32%139M | 101.36%2M | 135.78%151M |
Operating gains losses | 170.00%27M | -23.08%10M | 133.33%7M | -50.00%1M | -66.67%1M | -80.00%1M | -69.05%13M | -82.35%3M | -80.00%2M | -66.67%3M |
Depreciation and amortization | 8.73%1.22B | -7.88%1.12B | 6.98%276M | -38.98%263M | 30.49%321M | -7.39%263M | -24.89%1.22B | -38.28%258M | 1.89%431M | -39.56%246M |
Deferred tax | -210.94%-142M | 204.76%128M | 3,200.00%66M | 224.00%31M | -102.50%-1M | 28.00%32M | 140.38%42M | -77.78%2M | -19.05%-25M | 150.00%40M |
Other non cash items | -159.05%-62M | 15.38%105M | 89.66%-3M | -31.03%40M | -48.57%18M | 85.19%50M | 193.55%91M | 59.72%-29M | -33.33%58M | 169.23%35M |
Change In working capital | 22.61%-404M | -66.24%-522M | -128.13%-73M | -200.00%-18M | 15.00%-68M | -85.20%-363M | -597.78%-314M | -136.36%-32M | -130.00%-6M | -263.27%-80M |
-Change in receivables | 32.93%-110M | 17.17%-164M | --0 | 7.14%-13M | 53.00%-47M | -511.76%-104M | -560.47%-198M | -91.43%-67M | 86.92%-14M | -142.74%-100M |
-Change in inventory | -24.88%-271M | 33.44%-217M | 46.43%-30M | 19.77%-69M | 36.67%-76M | 34.38%-42M | -105.03%-326M | -429.41%-56M | -637.50%-86M | 0.00%-120M |
-Change in payables and accrued expense | -6.25%-51M | -180.00%-48M | -121.74%-10M | -411.11%-46M | -16.07%47M | -18.18%-39M | 385.71%60M | 53.33%46M | -145.00%-9M | 186.15%56M |
-Change in other current assets | 63.49%-23M | -162.50%-63M | 50.00%-20M | -575.00%-27M | -900.00%-50M | 36.00%34M | -118.90%-24M | -671.43%-40M | -109.30%-4M | -120.83%-5M |
-Change in other current liabilities | 270.00%51M | -117.24%-30M | -115.29%-13M | 28.04%137M | -34.83%58M | -98.13%-212M | 597.14%174M | 23.19%85M | 122.92%107M | 470.83%89M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 14.05%1.39B | -9.52%1.22B | -10.85%345M | -3.37%402M | 4.66%404M | -57.69%66M | 63.43%1.35B | -11.85%387M | 27.61%416M | 1,278.57%386M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 41.34%-1.09B | -55.68%-1.87B | -142.74%-852M | -23.04%-251M | 68.95%-159M | -360.31%-603M | -109.44%-1.2B | -47.48%-351M | -53.38%-204M | -427.84%-512M |
Net PPE purchase and sale | -3.46%-658M | 9.14%-636M | 25.31%-239M | -1.27%-160M | -4.39%-119M | -9.26%-118M | -47.99%-700M | -56.86%-320M | -56.44%-158M | -46.15%-114M |
Net intangibles purchase and sale | -77.06%-193M | 77.29%-109M | 36.00%-16M | -59.09%-70M | 97.23%-11M | 14.29%-12M | -445.45%-480M | 16.67%-25M | -69.23%-44M | -2,105.56%-397M |
Net business purchase and sale | 98.50%-10M | ---666M | ---181M | ---2M | ---10M | ---473M | --0 | --0 | --0 | --0 |
Net investment purchase and sale | -845.16%-231M | 272.22%31M | 1,250.00%69M | -850.00%-19M | -1,800.00%-19M | --0 | -63.64%-18M | -50.00%-6M | 66.67%-2M | 0.00%-1M |
Net other investing changes | 99.59%-2M | ---485M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 41.34%-1.09B | -55.68%-1.87B | -142.74%-852M | -23.04%-251M | 68.95%-159M | -360.31%-603M | -109.44%-1.2B | -47.48%-351M | -53.38%-204M | -427.84%-512M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -2,537.50%-211M | 93.50%-8M | 951.52%281M | 14.29%-12M | -157.53%-188M | -2,866.67%-89M | -126.39%-123M | 42.11%-33M | 87.50%-14M | -111.83%-73M |
Net issuance payments of debt | -103.37%-7M | 430.16%208M | 954.05%316M | -6.25%-17M | -180.00%-42M | -1,080.00%-49M | -111.75%-63M | -8.82%-37M | 80.49%-16M | -102.21%-15M |
Cash dividends paid | -16.00%-116M | -85.19%-100M | --0 | --0 | ---- | ---- | ---54M | --0 | --0 | ---- |
Net other financing activities | 24.14%-88M | -1,833.33%-116M | -975.00%-35M | 150.00%5M | -1,050.00%-46M | -400.00%-40M | 91.43%-6M | 117.39%4M | 106.67%2M | 93.44%-4M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -2,537.50%-211M | 93.50%-8M | 951.52%281M | 14.29%-12M | -157.53%-188M | -2,866.67%-89M | -126.39%-123M | 42.11%-33M | 87.50%-14M | -111.83%-73M |
Net cash flow | ||||||||||
Beginning cash position | -37.78%980M | 1.16%1.58B | -24.79%1.18B | -24.60%1.03B | -38.55%961M | 1.16%1.58B | 89.42%1.56B | 11.07%1.57B | 3.17%1.37B | 105.79%1.56B |
Current changes in cash | 112.65%83M | -2,833.33%-656M | -7,633.33%-226M | -29.80%139M | 128.64%57M | -2,945.45%-626M | -96.65%24M | -97.92%3M | 144.44%198M | -136.31%-199M |
Effect of exchange rate changes | -49.18%31M | 1,116.67%61M | 314.29%29M | 700.00%8M | 1,100.00%12M | 180.00%12M | -133.33%-6M | 75.00%7M | -75.00%1M | -93.75%1M |
End cash Position | 11.63%1.09B | -37.78%980M | -37.78%980M | -24.79%1.18B | -24.60%1.03B | -38.55%961M | 1.16%1.58B | 1.16%1.58B | 11.07%1.57B | 3.17%1.37B |
Free cash flow | 13.77%537M | 186.06%472M | 114.29%90M | -19.63%172M | 319.20%274M | -288.24%-64M | -35.55%165M | -78.89%42M | 7.54%214M | -83.82%-125M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data
No Data