(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||
Cash flow from continuing operating activities | ||||||
Net income from continuing operations | 222.41%759.7M | -90.83%-620.6M | -1,285.39%-325.21M | -123.62%-23.47M | -50.58%99.4M | --201.12M |
Deferred tax | 234.51%240.64M | 20.73%-178.9M | -99.26%-225.69M | -452.95%-113.27M | -47.11%32.09M | --60.68M |
Other non cash items | 30.33%155.13M | 416.72%119.03M | -45.34%23.04M | -11.23%42.15M | 131.94%47.48M | ---148.63M |
Change In working capital | -160.21%-83.53M | 241.04%138.74M | 501.62%40.68M | -142.59%-10.13M | 159.89%23.79M | ---39.71M |
-Change in receivables | 659.96%104.57M | 110.84%13.76M | -5,412.01%-126.96M | -47.22%2.39M | 110.98%4.53M | ---41.23M |
-Change in other current assets | 386.38%1.66M | -4.32%-580K | -170.83%-556K | -93.23%785K | 2,965.61%11.59M | --378K |
-Change in other current liabilities | 8.21%-6.24M | -219.05%-6.79M | 166.89%5.71M | ---8.53M | ---- | ---- |
Cash from discontinued investing activities | ||||||
Operating cash flow | 5.77%410.13M | 21.11%387.76M | 32.47%320.18M | -13.41%241.71M | 222.49%279.16M | --86.56M |
Investing cash flow | ||||||
Cash flow from continuing investing activities | ||||||
Capital expenditure reported | 13.74%-74.25M | -71.56%-86.08M | -128.62%-50.18M | 32.08%-21.95M | -74.52%-32.31M | ---18.52M |
Net PPE purchase and sale | -66.50%4.08M | 357.72%12.19M | -28.26%2.66M | -62.88%3.71M | 145.16%10M | --4.08M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---2.9M | --0 | ---- |
Net business purchase and sale | 46.71%-166.58M | 37.33%-312.57M | -122.66%-498.73M | 49.01%-223.98M | 41.45%-439.27M | ---750.26M |
Net other investing changes | ---2.62M | ---- | -544.68%-81.47M | -138.34%-12.64M | -437.73%-5.3M | ---986K |
Cash from discontinued investing activities | ||||||
Investing cash flow | 38.06%-239.37M | 38.43%-386.46M | -143.53%-627.71M | 44.79%-257.76M | 39.02%-466.89M | ---765.68M |
Financing cash flow | ||||||
Cash flow from continuing financing activities | ||||||
Net issuance payments of debt | -102.39%-10.68M | 51.73%447.87M | 212.90%295.18M | -35.92%94.34M | -50.98%147.23M | --300.33M |
Net common stock issuance | 521.77%145.74M | -116.27%-34.55M | 222.95%212.42M | -61.07%65.77M | -60.30%168.96M | --425.6M |
Cash dividends paid | -17.14%-168.04M | -10.15%-143.46M | -32.19%-130.24M | -19.93%-98.53M | -162.35%-82.15M | ---31.31M |
Net other financing activities | 103.82%5.42M | -7,804.19%-141.6M | --1.84M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||
Financing cash flow | -2,567.37%-174.34M | -102.05%-6.54M | 1,921.75%318.71M | -91.62%15.76M | -71.74%188.02M | --665.32M |
Net cash flow | ||||||
Beginning cash position | -41.64%7.33M | 810.66%12.56M | -16.98%1.38M | 21.06%1.66M | -90.95%1.37M | --15.17M |
Current changes in cash | 31.61%-3.58M | -146.78%-5.23M | 4,064.18%11.18M | -197.58%-282K | 102.09%289K | ---13.8M |
End cash Position | -48.79%3.75M | -41.64%7.33M | 810.66%12.56M | -16.98%1.38M | 21.06%1.66M | --1.37M |
Free cash flow | 11.33%335.88M | 11.73%301.69M | 24.51%270.01M | -12.15%216.86M | 262.74%246.84M | --68.05M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data