(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 | 16.43%1.03B | -32.93%235.5M | 27.81%285.9M | 49.81%236.1M | 78.73%273.1M | -10.93%885.2M | 3.20%351.1M | -27.68%223.7M | -35.44%157.6M | 52.50%152.8M |
Net income from continuing operations | 82.56%755.6M | 193.32%153.7M | -5.13%177.5M | 18.23%221.2M | -0.59%203.2M | -49.98%413.9M | -204.17%-164.7M | -18.79%187.1M | -14.29%187.1M | -7.39%204.4M |
Operating gains losses | 29.27%-8.7M | 73.91%-600K | 54.05%-1.7M | 48.72%-2M | -83.33%-4.4M | -30.85%-12.3M | -15.00%-2.3M | -85.00%-3.7M | -39.29%-3.9M | 7.69%-2.4M |
Depreciation and amortization | 2.83%225.2M | -0.17%58.3M | 5.44%56.2M | 4.10%55.8M | 2.23%54.9M | -0.05%219M | 7.75%58.4M | -2.38%53.3M | -3.25%53.6M | -2.19%53.7M |
Deferred tax | 88.28%-13.8M | 92.57%-7.8M | 72.85%-4.1M | -108.82%-300K | -60.00%-1.6M | -679.80%-117.7M | -740.00%-105M | -226.89%-15.1M | -73.44%3.4M | -112.35%-1M |
Other non cash items | 87.50%-400K | -35.29%-2.3M | -5.56%1.7M | 55.56%-800K | 166.67%1M | 96.61%-3.2M | 22.73%-1.7M | 104.62%1.8M | 94.99%-1.8M | 91.33%-1.5M |
Change In working capital | 86.50%-9.3M | -92.28%10.9M | 632.05%41.5M | 46.44%-52.6M | 91.26%-9.1M | -298.27%-68.9M | 13.50%141.2M | -116.63%-7.8M | -386.14%-98.2M | 38.18%-104.1M |
-Change in receivables | -1,737.74%-97.4M | -1,566.67%-60M | -186.21%-5M | -426.32%-30M | -33.33%-2.4M | -320.83%-5.3M | -125.00%-3.6M | 123.67%5.8M | -127.40%-5.7M | 78.31%-1.8M |
-Change in inventory | 141.49%38.5M | 5.18%63M | 98.98%-200K | 71.86%-19.5M | 92.46%-4.8M | -218.90%-92.8M | 94.48%59.9M | -5,025.00%-19.7M | -395.00%-69.3M | -37.58%-63.7M |
-Change in payables and accrued expense | -1.66%53.4M | -87.10%12.1M | 151.46%51.8M | 72.44%-6.2M | 88.56%-4.3M | 72.38%54.3M | 1.30%93.8M | -71.90%20.6M | -5.63%-22.5M | 66.76%-37.6M |
-Change in other current assets | 316.00%10.4M | 63.64%-800K | 145.28%2.4M | 17.39%8.1M | -77.42%700K | 140.98%2.5M | 81.97%-2.2M | -251.43%-5.3M | 885.71%6.9M | 63.16%3.1M |
-Change in other working capital | 48.55%-14.2M | 49.25%-3.4M | 18.48%-7.5M | 34.21%-5M | 141.46%1.7M | -72.50%-27.6M | -458.33%-6.7M | -58.62%-9.2M | -18.75%-7.6M | -57.69%-4.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 16.43%1.03B | -32.93%235.5M | 27.81%285.9M | 49.81%236.1M | 78.73%273.1M | -10.93%885.2M | 3.20%351.1M | -27.68%223.7M | -35.44%157.6M | 52.50%152.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 67.84%-234.3M | 83.13%-105.9M | 2.79%-59.2M | -64.32%-39.6M | -88.54%-29.6M | -6.83%-728.6M | -2.55%-627.9M | -175.57%-60.9M | -36.93%-24.1M | 47.67%-15.7M |
Net PPE purchase and sale | -25.00%-223.5M | -26.39%-102M | 1.69%-58.3M | -64.66%-38.2M | -60.26%-25M | -50.51%-178.8M | -47.53%-80.7M | -185.10%-59.3M | -36.47%-23.2M | 40.68%-15.6M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | 1.65%-546.8M | ---- | ---- | ---- | ---- |
Net other investing changes | -260.00%-10.8M | -875.00%-3.9M | 43.75%-900K | -55.56%-1.4M | -4,500.00%-4.6M | 58.33%-3M | 75.00%-400K | -23.08%-1.6M | -50.00%-900K | 97.30%-100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 67.84%-234.3M | 83.13%-105.9M | 2.79%-59.2M | -64.32%-39.6M | -88.54%-29.6M | -6.83%-728.6M | -2.55%-627.9M | -175.57%-60.9M | -36.93%-24.1M | 47.67%-15.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -500.17%-725.6M | -445.00%-362.6M | 86.71%-47.6M | -101.11%-3.7M | -53.85%-311.7M | 52.04%-120.9M | -68.47%105.1M | -40.14%-358.2M | 263.48%334.8M | -62.08%-202.6M |
Net issuance payments of debt | -325.69%-270.6M | --0 | --0 | -103.75%-15M | -70.51%-255.6M | -70.08%119.9M | -78.04%169.6M | -95.82%-300M | 367.87%400.2M | -117.25%-149.9M |
Net common stock issuance | ---300.1M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | -4.51%-266.5M | -4.39%-66.6M | -4.86%-66.9M | -4.71%-66.7M | -4.08%-66.3M | -3.03%-255M | -3.40%-63.8M | -2.90%-63.8M | -2.91%-63.7M | -2.91%-63.7M |
Proceeds from stock option exercised by employees | 326.34%111.7M | 7.89%4.1M | 250.91%19.3M | 1,223.73%78.1M | -7.27%10.2M | -73.45%26.2M | -94.71%3.8M | -61.81%5.5M | -10.61%5.9M | 86.44%11M |
Net other financing activities | 99.17%-100K | --0 | --0 | ---- | ---- | -200.00%-12M | ---4.5M | --100K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -500.17%-725.6M | -445.00%-362.6M | 86.71%-47.6M | -101.11%-3.7M | -53.85%-311.7M | 52.04%-120.9M | -68.47%105.1M | -40.14%-358.2M | 263.48%334.8M | -62.08%-202.6M |
Net cash flow | ||||||||||
Beginning cash position | 12.34%270.3M | 31.01%573.3M | -37.96%396.9M | 16.28%202.8M | 12.34%270.3M | 31.40%240.6M | 143.11%437.6M | 327.04%639.7M | 36.78%174.4M | 31.40%240.6M |
Current changes in cash | 98.04%70.7M | -35.70%-233M | 191.66%179.1M | -58.83%192.8M | -4.12%-68.2M | -40.20%35.7M | -380.56%-171.7M | -718.35%-195.4M | 2,058.06%468.3M | -19.53%-65.5M |
Effect of exchange rate changes | 158.33%3.5M | -4.55%4.2M | 59.70%-2.7M | 143.33%1.3M | 200.00%700K | -172.73%-6M | 833.33%4.4M | -378.57%-6.7M | -600.00%-3M | 12.50%-700K |
End cash Position | 27.45%344.5M | 27.45%344.5M | 31.01%573.3M | -37.96%396.9M | 16.28%202.8M | 12.34%270.3M | 12.34%270.3M | 143.11%437.6M | 327.04%639.7M | 36.78%174.4M |
Free cash flow | 14.26%807.1M | -50.63%133.5M | 38.44%227.6M | 47.25%197.9M | 80.83%248.1M | -19.27%706.4M | -5.29%270.4M | -43.02%164.4M | -40.82%134.4M | 85.66%137.2M |
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 |
No Data
No Data