(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 81.69%84.95B | 45.56%42.47B | 86.05%21.22B | 83.78%16.48B | 271.61%4.79B | 0.92%46.75B | 32.09%29.17B | 55.94%11.4B | -29.49%8.97B | -166.22%-2.79B |
Net income from continuing operations | 1,217.74%30.43B | 3,721.58%10.62B | 243.98%9.88B | 432.84%6.75B | 182.52%3.17B | -108.16%-2.72B | -98.06%278M | -9.00%2.87B | -126.07%-2.03B | -147.42%-3.84B |
Depreciation and amortization | 16.08%48.66B | 8.95%13.82B | 17.47%12.13B | 19.28%11.59B | 20.99%11.12B | 21.75%41.92B | 27.63%12.69B | 15.41%10.33B | 20.88%9.72B | 22.44%9.19B |
Deferred tax | 27.88%-5.88B | 56.52%-1.46B | -44.97%-1.2B | -40.36%-2.74B | 76.41%-472M | -2,528.39%-8.15B | 7.07%-3.37B | -190.76%-825M | -378.89%-1.96B | -217.50%-2B |
Other non cash items | -104.41%-748M | -109.84%-339M | 22.17%-990M | -99.23%47M | -93.85%534M | 218.59%16.97B | 128.70%3.45B | -449.45%-1.27B | 592.26%6.1B | 709.33%8.69B |
Change In working capital | 44.74%-11.54B | 28.30%13.51B | 15.57%-4.44B | 22.13%-6.29B | 20.80%-14.32B | -6.50%-20.89B | 7.73%10.53B | 43.16%-5.25B | -31.33%-8.08B | -29.26%-18.08B |
-Change in receivables | 3.18%-8.35B | -55.07%2.02B | -40.13%-6.72B | 24.00%-5.17B | 200.33%1.52B | 5.72%-8.62B | 82.25%4.49B | 1.96%-4.79B | -52.38%-6.8B | 32.77%-1.52B |
-Change in inventory | 155.90%1.45B | -16.89%2.64B | 10.38%808M | 39.00%-2.37B | 114.19%371M | 72.68%-2.59B | 266.06%3.18B | 110.37%732M | -1,761.24%-3.89B | -759.87%-2.61B |
-Change in payables and accrued expense | 119.54%3.05B | 11.86%17.48B | 220.30%1.5B | -52.30%1.09B | -11.41%-17.03B | -75.77%1.39B | -9.77%15.63B | -152.64%-1.25B | 239.62%2.29B | -23.99%-15.28B |
-Change in other current assets | 7.61%-12.27B | ---- | ---- | ---- | ---- | -47.21%-13.28B | ---- | ---- | ---- | ---- |
-Change in other working capital | 106.59%4.58B | 618.61%3.63B | -146.30%-25M | -51.40%156M | -38.77%818M | -4.24%2.22B | -45.11%505M | -84.02%54M | 105.77%321M | 48.44%1.34B |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 81.69%84.95B | 45.56%42.47B | 86.05%21.22B | 83.78%16.48B | 271.61%4.79B | 0.92%46.75B | 32.09%29.17B | 55.94%11.4B | -29.49%8.97B | -166.22%-2.79B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -32.53%-49.83B | -16.45%-12.6B | 24.70%-11.75B | 19.91%-9.67B | -1,844.59%-15.81B | 35.34%-37.6B | 13.98%-10.82B | -5.26%-15.61B | 45.30%-12.08B | 110.45%906M |
Net PPE purchase and sale | 17.47%-48.13B | 13.52%-13.35B | 24.89%-11.3B | 26.15%-10.41B | 4.89%-13.07B | -5.28%-58.32B | 6.25%-15.44B | -1.97%-15.04B | -8.55%-14.1B | -22.84%-13.74B |
Net business purchase and sale | 29.79%-5.84B | 54.15%-381M | -84.07%-1.63B | -22.01%-316M | 44.60%-3.51B | -318.94%-8.32B | -118.11%-831M | -35.32%-885M | 19.06%-259M | -906.51%-6.34B |
Net investment purchase and sale | -85.75%4.14B | -79.21%1.13B | 269.18%1.17B | -53.71%1.06B | -96.30%777M | 3,856.27%29.04B | 27.60%5.45B | -44.89%318M | 125.98%2.28B | 566.11%20.99B |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -32.53%-49.83B | -16.45%-12.6B | 24.70%-11.75B | 19.91%-9.67B | -1,844.59%-15.81B | 35.34%-37.6B | 13.98%-10.82B | -5.26%-15.61B | 45.30%-12.08B | 110.45%906M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -263.40%-15.88B | -7,944.19%-6.75B | -396.68%-8.95B | -241.35%-6.54B | 219.30%6.35B | 54.47%9.72B | 102.77%86M | 208.65%3.02B | -70.43%4.63B | 157.25%1.99B |
Net issuance payments of debt | -197.76%-15.61B | -4,608.78%-6.67B | -389.95%-8.88B | -180.58%-6.46B | 35.40%6.41B | 147.42%15.97B | 104.85%148M | 211.18%3.06B | -48.83%8.02B | 236.22%4.74B |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | ---6B | --0 | --0 | ---3.33B | ---2.67B |
Net other financing activities | -9.27%-271M | -17.74%-73M | -33.33%-64M | -30.51%-77M | 27.85%-57M | -53.09%-248M | -31.91%-62M | -140.00%-48M | -110.71%-59M | ---79M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -263.40%-15.88B | -7,944.19%-6.75B | -396.68%-8.95B | -241.35%-6.54B | 219.30%6.35B | 54.47%9.72B | 102.77%86M | 208.65%3.02B | -70.43%4.63B | 157.25%1.99B |
Net cash flow | ||||||||||
Beginning cash position | 48.73%54.25B | 42.36%50.08B | 32.80%50.07B | 35.89%49.73B | 48.73%54.25B | -13.92%36.48B | 16.57%35.18B | -7.30%37.7B | 7.16%36.6B | -13.92%36.48B |
Current changes in cash | 1.93%19.23B | 25.38%23.12B | 143.43%516M | -82.55%264M | -4,500.00%-4.66B | 440.84%18.87B | 187.82%18.44B | 88.46%-1.19B | -75.90%1.51B | 101.34%106M |
Effect of exchange rate changes | 136.87%403M | 8.48%691M | 62.37%-502M | 116.75%69M | 806.25%145M | -200.27%-1.09B | 700.94%637M | -570.35%-1.33B | -276.07%-412M | 105.46%16M |
End cash Position | 36.20%73.89B | 36.20%73.89B | 42.36%50.08B | 32.80%50.07B | 35.89%49.73B | 48.73%54.25B | 48.73%54.25B | 16.57%35.18B | -7.30%37.7B | 7.16%36.6B |
Free cash flow | 290.71%32.22B | 121.58%27.88B | 275.67%8.74B | 174.29%5.02B | 46.91%-9.42B | -14.72%-16.89B | 299.27%12.58B | 41.03%-4.97B | -329.69%-6.76B | -125.45%-17.74B |
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 | -- | -- | -- | -- |
No Data
No Data
No Data