(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 | 9.90%1.98B | 32.17%428.5M | -5.88%836.5M | 8.80%352.3M | 36.89%362.9M | 33.31%1.8B | 2.69%324.2M | 9.54%888.8M | 27.88%323.8M | 1,026.92%265.1M |
Net income from continuing operations | -2.80%743.6M | 476.42%61.1M | -17.76%354.6M | -7.79%182.2M | 16.00%145.7M | -14.23%765M | -81.24%10.6M | -4.71%431.2M | 4.94%197.6M | -35.46%125.6M |
Operating gains losses | -1.37%-7.4M | -16.67%-2.1M | 20.00%-1.6M | -28.57%-1.8M | 9.52%-1.9M | 10.98%-7.3M | 14.29%-1.8M | 0.00%-2M | 33.33%-1.4M | -5.00%-2.1M |
Depreciation and amortization | 15.64%1.14B | 17.74%286M | 16.22%289.5M | 14.83%284.9M | 13.77%278.5M | 3.91%984.9M | 0.12%242.9M | 3.40%249.1M | 7.08%248.1M | 5.25%244.8M |
Deferred tax | -327.40%-16.6M | 25.58%-35.2M | -62.47%17.9M | -130.77%-2M | 575.00%2.7M | -92.86%7.3M | -1,413.89%-47.3M | -22.44%47.7M | -61.99%6.5M | -98.00%400K |
Other non cash items | -357.97%-17.8M | -340.91%-9.7M | -731.58%-12M | 78.79%5.9M | -151.28%-2M | 122.40%6.9M | 88.48%-2.2M | 111.80%1.9M | 450.00%3.3M | 2.63%3.9M |
Change In working capital | 1,516.28%121.8M | 49.34%124.7M | 18.44%185.6M | 9.65%-123.6M | 42.05%-64.9M | 98.48%-8.6M | 178.33%83.5M | 122.27%156.7M | 26.69%-136.8M | 76.70%-112M |
-Change in receivables | 191.14%54.5M | -9.26%61.7M | -412.20%-12.8M | 45.64%-87.9M | 213.76%93.5M | -185.55%-59.8M | -37.90%68M | -93.52%4.1M | -25.15%-161.7M | 13.31%29.8M |
-Change in inventory | 3.03%-102.4M | 37.33%-36.1M | -148.37%-10.4M | 79.32%-4.9M | -11.35%-51M | -71.43%-105.6M | -166.67%-57.6M | 420.90%21.5M | 48.14%-23.7M | -469.35%-45.8M |
-Change in prepaid assets | 4,506.45%136.6M | 259.90%30.7M | 31.21%57.6M | 137.62%48M | 100.63%300K | 98.97%-3.1M | 85.44%-19.2M | 154.94%43.9M | 474.07%20.2M | 41.89%-48M |
-Change in payables and accrued expense | -262.68%-55.8M | -17.92%-32.9M | 86.90%94.2M | -144.94%-27.1M | -85.57%-90M | 350.36%34.3M | -218.22%-27.9M | -61.99%50.4M | 436.87%60.3M | 68.09%-48.5M |
-Change in other current assets | -73.21%21.7M | 144.07%5.2M | -94.80%3M | -38.21%13.1M | -97.12%400K | 132.21%81M | -120.63%-11.8M | 330.60%57.7M | 748.00%21.2M | 104.28%13.9M |
-Change in other current liabilities | -40.66%50.2M | -55.10%43.1M | 276.38%102M | -87.76%-82.8M | -316.07%-12.1M | 265.56%84.6M | 215.94%96M | 61.31%27.1M | -47.49%-44.1M | -87.50%5.6M |
-Change in other working capital | 142.50%17M | 47.22%53M | 0.00%-48M | 300.00%18M | 68.42%-6M | -197.56%-40M | -52.63%36M | 30.43%-48M | -123.08%-9M | -280.00%-19M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 9.90%1.98B | 32.17%428.5M | -5.88%836.5M | 8.80%352.3M | 36.89%362.9M | 33.31%1.8B | 2.69%324.2M | 9.54%888.8M | 27.88%323.8M | 1,026.92%265.1M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -14.85%-2.47B | -28.97%-679.8M | 2.36%-484.5M | -35.63%-810.5M | 6.47%-496.9M | -12.46%-2.15B | 6.66%-527.1M | -15.15%-496.2M | -34.90%-597.6M | -11.81%-531.3M |
Net PPE purchase and sale | -7.73%-2.33B | -22.50%-676.1M | -11.14%-553.7M | 2.57%-576.5M | -0.57%-527.7M | -9.84%-2.17B | 4.48%-551.9M | 1.07%-498.2M | -39.75%-591.7M | -12.19%-524.7M |
Net business purchase and sale | ---217.9M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment purchase and sale | -1.72%-23.6M | 7.65%-15.7M | 80.65%-1.2M | -184.62%-3.3M | 12.82%-3.4M | 45.41%-23.2M | 42.18%-17M | -24.00%-6.2M | 188.64%3.9M | -5.41%-3.9M |
Net other investing changes | 176.80%103.8M | -71.29%12M | 758.54%70.4M | -30.61%-12.8M | 1,366.67%34.2M | -62.94%37.5M | -1.65%41.8M | -89.45%8.2M | 35.53%-9.8M | 28.95%-2.7M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -14.85%-2.47B | -28.97%-679.8M | 2.36%-484.5M | -35.63%-810.5M | 6.47%-496.9M | -12.46%-2.15B | 6.66%-527.1M | -15.15%-496.2M | -34.90%-597.6M | -11.81%-531.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 41.43%494M | 17.01%238M | 12.27%-342.4M | 68.32%461.2M | -47.67%137.2M | -21.22%349.3M | -18.61%203.4M | 5.63%-390.3M | 217.19%274M | -68.82%262.2M |
Net issuance payments of debt | 19.50%1.07B | 11.80%386.5M | 21.76%-201M | 48.17%602.3M | -29.48%282M | 6.81%895.2M | -9.76%345.7M | 10.95%-256.9M | 283.19%406.5M | -58.58%399.9M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | -6.51%-569.6M | -4.90%-147.6M | -7.08%-140.7M | -7.00%-140.6M | -7.16%-140.7M | -7.41%-534.8M | -7.24%-140.7M | -7.09%-131.4M | -7.18%-131.4M | -8.15%-131.3M |
Net other financing activities | 44.14%-6.2M | 43.75%-900K | 65.00%-700K | 54.55%-500K | 35.94%-4.1M | -19.35%-11.1M | 20.00%-1.6M | 16.67%-2M | 38.89%-1.1M | -106.45%-6.4M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 41.43%494M | 17.01%238M | 12.27%-342.4M | 68.32%461.2M | -47.67%137.2M | -21.22%349.3M | -18.61%203.4M | 5.63%-390.3M | 217.19%274M | -68.82%262.2M |
Net cash flow | ||||||||||
Beginning cash position | -3.82%25.2M | 65.99%41M | 40.18%31.4M | 27.93%28.4M | -3.82%25.2M | -81.92%26.2M | -2.37%24.7M | -61.64%22.4M | -95.39%22.2M | -81.92%26.2M |
Current changes in cash | 350.00%2.5M | -2,760.00%-13.3M | 317.39%9.6M | 1,400.00%3M | 180.00%3.2M | 99.16%-1M | -44.44%500K | 106.95%2.3M | 100.05%200K | -101.19%-4M |
End cash Position | 9.92%27.7M | 9.92%27.7M | 65.99%41M | 40.18%31.4M | 27.93%28.4M | -3.82%25.2M | -3.82%25.2M | -2.37%24.7M | -61.64%22.4M | -95.39%22.2M |
Free cash flow | 2.96%-353.8M | -8.74%-247.6M | -27.60%282.8M | 16.31%-224.2M | 36.52%-164.8M | 41.27%-364.6M | 13.12%-227.7M | 26.90%390.6M | -57.40%-267.9M | 47.69%-259.6M |
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