(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 127.10%625.9M | 44.44%275.6M | 171.06%190.8M | -605.65%-268.5M | -60.84%53.1M | 241.63%135.6M | -90.93%39.69M | 36.63%437.44M | -10.98%320.15M | -10.81%359.66M |
Other non cash items | -134.34%-187M | -113.94%-79.8M | -184.77%-37.3M | 20.22%44M | 5.78%36.6M | 28.65%34.6M | 7.56%26.9M | 90.06%25M | 42.75%13.16M | -31.01%9.22M |
Change in working capital | -80.69%-316.2M | 41.78%-175M | -256.40%-300.6M | 704.18%192.2M | -81.08%23.9M | 663.00%126.3M | 107.66%16.55M | -315.45%-216.15M | 458.46%100.32M | 83.17%-27.99M |
-Change in other current assets | -217.35%-565.2M | -385.29%-178.1M | 91.70%-36.7M | -13.16%-442.1M | -735.28%-390.7M | 117.18%61.5M | 32.16%-357.95M | -1,093.83%-527.62M | 117.14%53.09M | -9.63%-309.77M |
-Change in other current liabilities | -22.22%700K | 200.00%900K | -57.14%300K | 133.33%700K | 100.42%300K | -247.57%-71.5M | 6,295.82%48.45M | 107.21%757.56K | -198.13%-10.51M | 9,119.39%10.71M |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -37.84%232.1M | 2,149.40%373.4M | 114.18%16.6M | -396.46%-117.1M | -86.85%39.5M | 215.39%300.4M | 35.69%95.25M | -33.75%70.19M | -80.09%105.96M | 178.49%532.24M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 94.50%-1.1M | -284.62%-20M | -1,200.00%-5.2M | 93.75%-400K | 17.95%-6.4M | 14.04%-7.8M | -27.46%-9.07M | 75.07%-7.12M | -56.42%-28.55M | -143.54%-18.25M |
Net intangibles purchase and sale | 31.18%-42.6M | -17.23%-61.9M | -0.96%-52.8M | 42.46%-52.3M | -75.48%-90.9M | -34.28%-51.8M | -49.53%-38.58M | 43.74%-25.8M | -6.82%-45.86M | -171.34%-42.93M |
Net business purchase and sale | --9.5M | --0 | --21.4M | --0 | ---- | ---- | 1,053.37%50.92M | 61.91%-5.34M | -108.81%-14.02M | -118.90%-6.71M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 58.24%-34.2M | -123.77%-81.9M | 30.55%-36.6M | 45.84%-52.7M | -63.26%-97.3M | -1,922.07%-59.6M | 108.55%3.27M | 56.74%-38.26M | -30.24%-88.43M | -656.32%-67.89M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | --0 | 70.62%-57.5M | -208.36%-195.7M | --180.6M | --0 | --380.3M | --0 | ---- | --405.8M | --0 |
Net common stock issuance | 9,500.00%9.6M | 0.00%100K | -99.98%100K | 11,752.78%426.7M | 104.97%3.6M | -3,088.03%-72.4M | 105.31%2.42M | -483.30%-45.65M | 35.94%-7.83M | -279.71%-12.22M |
Cash dividends paid | -3.92%-124.5M | -205.61%-119.8M | ---39.2M | ---- | -5.58%-111.6M | -7.92%-105.7M | 29.53%-97.94M | 55.20%-139M | -0.95%-310.27M | 15.36%-307.35M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 32.48%-128.9M | 22.46%-190.9M | -141.53%-246.2M | 580.00%592.8M | -161.08%-123.5M | 311.68%202.2M | 48.27%-95.52M | -310.54%-184.65M | 127.44%87.7M | 10.32%-319.57M |
Net cash flow | ||||||||||
Beginning cash position | 3.86%1.35B | -17.53%1.3B | 41.34%1.58B | -13.42%1.12B | 48.51%1.29B | 5.27%867.8M | -8.21%824.37M | -6.83%898.06M | 9.73%963.94M | -19.00%878.43M |
Current changes in cash | -31.41%69M | 137.79%100.6M | -162.93%-266.2M | 333.31%423M | -140.93%-181.3M | 14,681.45%443M | 101.96%3M | -245.12%-152.71M | -27.31%105.23M | 194.61%144.78M |
Effect of exchange rate changes | 133.93%17.1M | -389.32%-50.4M | -126.89%-10.3M | 355.95%38.3M | 138.18%8.4M | -154.46%-22M | -46.07%40.4M | 715.73%74.9M | 187.53%9.18M | -1,195.69%-10.49M |
End cash position | 6.37%1.44B | 3.86%1.35B | -17.53%1.3B | 41.34%1.58B | -13.42%1.12B | 48.52%1.29B | 5.79%867.77M | -23.93%820.25M | 6.48%1.08B | 8.82%1.01B |
Free cash flow | -35.17%188.4M | 787.00%290.6M | 77.57%-42.3M | -226.30%-188.6M | -124.00%-57.8M | 405.91%240.8M | 27.68%47.6M | 18.15%37.28M | -93.30%31.55M | 180.72%471.06M |
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 |
No Data
No Data