(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 | 65.08%1.7B | 38.44%605M | 40.89%317M | 86.96%301M | 130.29%479M | -49.11%1.03B | -12.07%437M | -66.67%225M | -66.25%161M | -44.83%208M |
Net income from continuing operations | 97.40%-69M | -49.31%73M | 101.71%51M | -298.33%-238M | -38.36%45M | -356.92%-2.65B | 820.00%144M | -761.73%-2.99B | -60.13%120M | -75.67%73M |
Operating gains losses | -110.11%-18M | -135.29%-6M | -103.01%-4M | -128.57%-4M | -128.57%-4M | 67.92%178M | -41.38%17M | 411.54%133M | -44.00%14M | -46.15%14M |
Depreciation and amortization | -8.48%1.26B | -0.61%324M | -6.04%311M | -9.91%309M | -16.05%319M | 59.17%1.38B | 46.85%326M | 60.68%331M | 54.50%343M | 75.12%380M |
Deferred tax | -116.96%-499M | 339.02%98M | -451.25%-441M | -96.30%-106M | 9.09%-50M | -42.86%-230M | 34.92%-41M | -29.03%-80M | -390.91%-54M | -120.00%-55M |
Other non cash items | 485.00%77M | 128.57%32M | 0.00%14M | 147.22%17M | 216.67%14M | -124.69%-20M | -60.00%14M | -61.11%14M | -800.00%-36M | -185.71%-12M |
Change In working capital | 128.48%268M | 144.12%45M | 123.15%78M | 105.40%15M | 158.04%130M | -1,550.88%-941M | -144.35%-102M | -1,882.35%-337M | -198.92%-278M | -26.55%-224M |
-Change in receivables | 47.20%-66M | -137.25%-121M | 63.57%-47M | 65.31%-34M | -11.11%136M | 26.47%-125M | -21.43%-51M | -50.00%-129M | -5.38%-98M | 200.00%153M |
-Change in inventory | 68.94%-114M | 168.42%102M | 93.58%-7M | 85.34%-28M | -72.38%-181M | -1,259.26%-367M | -68.85%38M | -1,916.67%-109M | -634.62%-191M | 18.60%-105M |
-Change in prepaid assets | 18.37%-40M | -92.98%4M | 89.58%-5M | --0 | -200.00%-39M | -40.00%-49M | 256.25%57M | -77.78%-48M | -73.08%-45M | -750.00%-13M |
-Change in payables and accrued expense | 276.53%519M | 108.03%11M | 589.74%191M | -31.63%67M | 215.74%250M | -194.23%-294M | -166.18%-137M | -131.71%-39M | 16.67%98M | -111.76%-216M |
-Change in other working capital | 70.75%-31M | 644.44%49M | -350.00%-54M | 123.81%10M | 16.28%-36M | 22.63%-106M | 87.67%-9M | 63.64%-12M | -31.25%-42M | -4,400.00%-43M |
Cash from discontinued investing activities | -86.67%24M | -3,800.00%-74M | -26.15%48M | -8.16%180M | 2M | 65M | ||||
Operating cash flow | 42.53%1.73B | 20.96%531M | 25.86%365M | 28.10%351M | 130.29%479M | -45.50%1.21B | -36.65%439M | -57.04%290M | -42.56%274M | -44.83%208M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 22.94%-672M | 23.11%-183M | 7.91%-163M | -1.96%-156M | 44.08%-170M | 92.18%-872M | 97.67%-238M | 14.49%-177M | 18.62%-153M | 43.49%-304M |
Capital expenditure reported | -11.61%-692M | -4.40%-190M | -8.07%-174M | -13.87%-156M | -22.86%-172M | 10.27%-620M | 0.55%-182M | 10.06%-161M | 13.29%-137M | 18.13%-140M |
Net business purchase and sale | 97.72%-6M | --0 | 81.25%-3M | --0 | 98.28%-3M | 97.50%-263M | 99.43%-57M | 65.22%-16M | 55.56%-16M | 54.33%-174M |
Net other investing changes | 136.36%26M | 600.00%7M | --14M | --0 | -50.00%5M | -75.56%11M | -85.71%1M | --0 | --0 | -28.57%10M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 445.11%3.21B | 10.16%-230M | 2,157.61%3.79B | 7.49%-173M | 44.08%-170M | 91.69%-931M | 97.51%-256M | 11.11%-184M | 0.53%-187M | 43.49%-304M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -142.63%-3.49B | -2,366.39%-2.94B | 79.47%-62M | 74.41%-120M | 32.12%-372M | -117.44%-1.44B | -101.28%-119M | 6.79%-302M | -34.38%-469M | -53.07%-548M |
Net issuance payments of debt | -226.25%-2.93B | -11,741.67%-2.79B | 141.86%54M | 117.10%59M | 43.88%-252M | -109.64%-899M | -99.75%24M | 17.83%-129M | -776.47%-345M | ---449M |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | 94.67%-32M | --0 | ---- | ---- | ---- |
Cash dividends paid | -2.27%-586M | -0.68%-147M | -0.68%-147M | -3.55%-146M | -4.29%-146M | -8.11%-573M | -4.29%-146M | -3.55%-146M | -13.71%-141M | -12.00%-140M |
Proceeds from stock option exercised by employees | -25.20%95M | -30.77%9M | 23.08%32M | -18.18%18M | -45.45%36M | -32.09%127M | -75.00%13M | -38.10%26M | -51.11%22M | 37.50%66M |
Net other financing activities | -6.56%-65M | 70.00%-3M | 95.24%-1M | -920.00%-51M | 60.00%-10M | 55.80%-61M | 85.29%-10M | 36.36%-21M | 44.44%-5M | 10.71%-25M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -142.63%-3.49B | -2,366.39%-2.94B | 79.47%-62M | 74.41%-120M | 32.12%-372M | -117.44%-1.44B | -101.28%-119M | 6.79%-302M | -34.38%-469M | -53.07%-548M |
Net cash flow | ||||||||||
Beginning cash position | -41.75%1.72B | 261.10%5.79B | -7.00%1.73B | -27.06%1.68B | -41.75%1.72B | -20.88%2.96B | -50.81%1.6B | -40.89%1.86B | -27.84%2.3B | -20.88%2.96B |
Current changes in cash | 225.22%1.45B | -4,215.63%-2.63B | 2,186.22%4.09B | 115.18%58M | 90.22%-63M | -57.98%-1.16B | 121.48%64M | -236.11%-196M | -536.67%-382M | -24.08%-644M |
Effect of exchange rate changes | 134.21%26M | -25.93%40M | 58.93%-23M | 85.25%-9M | 238.46%18M | -61.70%-76M | 871.43%54M | -143.48%-56M | -535.71%-61M | 58.06%-13M |
End cash Position | 85.71%3.2B | 85.71%3.2B | 261.10%5.79B | -7.00%1.73B | -27.06%1.68B | -41.75%1.72B | -41.75%1.72B | -50.81%1.6B | -40.89%1.86B | -27.84%2.3B |
Free cash flow | 74.96%1.03B | 32.68%341M | 48.06%191M | 42.34%195M | 351.47%307M | -61.40%591M | -49.61%257M | -73.99%129M | -57.05%137M | -66.99%68M |
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