(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 | 7.21%3.73B | 25.41%997M | 48.68%1.13B | -9.96%832M | -22.71%776M | -20.49%3.48B | -42.68%795M | -27.81%758M | 44.60%924M | -22.89%1B |
Net income from continuing operations | 92.04%1.95B | 173.16%597M | 42.68%585M | -29.99%502M | -61.90%269M | -69.07%1.02B | -170.83%-816M | -33.01%410M | 3.31%717M | -14.94%706M |
Operating gains losses | 25.63%-499M | -6.02%-370M | 62.73%-41M | 32.38%-71M | 84.11%-17M | -9.46%-671M | -8.72%-349M | -13.40%-110M | -8.25%-105M | -9.18%-107M |
Depreciation and amortization | 2.30%2.04B | -6.62%564M | 10.28%504M | 0.84%480M | 7.61%495M | -5.00%2B | 8.44%604M | -15.06%457M | -4.80%476M | -9.27%460M |
Deferred tax | 29.67%861M | 232.82%174M | 1.40%218M | -5.38%264M | -31.89%205M | -50.60%664M | -143.09%-131M | -33.44%215M | -18.66%279M | -19.52%301M |
Other non cash items | 61.54%-5M | -127.17%-25M | -21.62%-45M | 69.81%-16M | 640.00%81M | -131.71%-13M | 273.58%92M | -152.11%-37M | -783.33%-53M | -151.72%-15M |
Change In working capital | -40.37%-452M | -46.67%-154M | 9.62%-47M | -32.35%-45M | -57.25%-206M | -17.95%-322M | -28.05%-105M | -189.66%-52M | 82.74%-34M | -125.86%-131M |
-Change in receivables | -274.16%-155M | -210.91%-171M | -46.05%41M | -175.61%-31M | -77.78%6M | 293.48%89M | -77.42%-55M | 461.90%76M | 241.38%41M | -22.86%27M |
-Change in inventory | 55.71%-97M | 130.23%26M | 9.43%-48M | 92.50%-3M | -80.00%-72M | -34.36%-219M | -530.00%-86M | 26.39%-53M | 58.76%-40M | -100.00%-40M |
-Change in payables and accrued expense | -139.78%-37M | -106.49%-5M | 1,700.00%16M | 69.05%71M | -376.00%-119M | -33.57%93M | 1,825.00%77M | -100.48%-1M | 50.00%42M | 75.25%-25M |
-Change in other current assets | 44.06%-146M | 33.33%-12M | 2.82%-69M | 10.29%-61M | 96.15%-4M | -46.63%-261M | 70.00%-18M | -97.22%-71M | 9.33%-68M | -1,385.71%-104M |
-Change in other current liabilities | 29.17%-17M | 134.78%8M | 533.33%13M | -133.33%-21M | -254.55%-17M | 7.69%-24M | -53.33%-23M | 86.36%-3M | 62.50%-9M | -68.57%11M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 7.21%3.73B | 25.41%997M | 48.68%1.13B | -9.96%832M | -22.71%776M | -20.49%3.48B | -42.68%795M | -27.81%758M | 44.60%924M | -22.89%1B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -64.58%-2.82B | 1.79%-766M | -7.82%-689M | -146.84%-743M | -6,966.67%-618M | 9.80%-1.71B | -101.55%-780M | -28.06%-639M | 50.08%-301M | 102.21%9M |
Capital expenditure reported | -1.21%-3.09B | 3.37%-861M | 3.03%-768M | -1.85%-769M | -12.60%-688M | -25.22%-3.05B | -33.18%-891M | -39.19%-792M | -14.74%-755M | -13.36%-611M |
Net PPE purchase and sale | -85.23%13M | -61.54%5M | -96.15%2M | -86.36%3M | 200.00%3M | 151.43%88M | -7.14%13M | 225.00%52M | 2,100.00%22M | -75.00%1M |
Net investment purchase and sale | -106.04%-23M | -2,500.00%-26M | --3M | --0 | --0 | 928.26%381M | 97.83%-1M | --0 | --122M | --260M |
Net other investing changes | --7M | --2M | ---- | --5M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -64.58%-2.82B | 1.79%-766M | -7.82%-689M | -146.84%-743M | -6,966.67%-618M | 9.80%-1.71B | -101.55%-780M | -28.06%-639M | 50.08%-301M | 102.21%9M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 53.73%-1.21B | 58.04%-342M | 49.24%-333M | 57.50%-309M | 45.57%-221M | -9.05%-2.6B | -6.82%-815M | -1.55%-656M | -27.54%-727M | 0.73%-406M |
Net issuance payments of debt | 104.13%9M | 90.14%-28M | 200.00%4M | -45.16%17M | -58.97%16M | -347.73%-218M | -3,255.56%-284M | -112.50%-4M | -20.51%31M | 387.50%39M |
Net common stock issuance | --0 | --0 | --0 | --0 | ---- | 43.47%-424M | 56.00%-110M | 43.60%-141M | 30.80%-173M | ---- |
Cash dividends paid | 38.76%-700M | 32.57%-176M | 50.14%-175M | 50.71%-174M | 1.69%-175M | -80.28%-1.14B | -64.15%-261M | -122.15%-351M | -122.01%-353M | -12.66%-178M |
Net other financing activities | 37.24%-514M | 13.75%-138M | -1.25%-162M | 34.48%-152M | 76.78%-62M | 25.00%-819M | 55.92%-160M | 40.74%-160M | -16.00%-232M | -3.09%-267M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 53.73%-1.21B | 58.04%-342M | 49.24%-333M | 57.50%-309M | 45.57%-221M | -9.05%-2.6B | -6.82%-815M | -1.55%-656M | -27.54%-727M | 0.73%-406M |
Net cash flow | ||||||||||
Beginning cash position | -15.91%4.44B | -18.68%4.26B | -28.08%4.16B | -25.65%4.38B | -15.91%4.44B | 1.77%5.28B | 3.91%5.24B | 12.50%5.78B | 3.79%5.89B | 1.77%5.28B |
Current changes in cash | 65.35%-289M | 86.13%-111M | 119.55%105M | -111.54%-220M | -110.38%-63M | -996.77%-834M | -437.55%-800M | -465.26%-537M | 80.52%-104M | 25.15%607M |
Effect of exchange rate changes | 50.00%-3M | ---2M | 66.67%-1M | --0 | --0 | -500.00%-6M | --0 | ---3M | ---3M | --0 |
End cash Position | -6.58%4.15B | -6.58%4.15B | -18.68%4.26B | -28.08%4.16B | -25.65%4.38B | -15.91%4.44B | -15.91%4.44B | 3.91%5.24B | 12.50%5.78B | 3.79%5.89B |
Free cash flow | 49.54%646M | 241.67%136M | 1,155.88%359M | -62.72%63M | -77.61%88M | -77.77%432M | -113.37%-96M | -107.07%-34M | 989.47%169M | -48.49%393M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data