(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 | 50.72%3.54B | 28.11%1.04B | 37.73%982M | 57.68%790M | 125.39%728M | -8.17%2.35B | 4.78%811M | 15.19%713M | -9.73%501M | -46.96%323M |
Net income from continuing operations | -2.54%2.96B | -20.95%717M | 6.19%772M | 2.17%754M | 7.85%714M | 12.62%3.03B | 48.93%907M | 13.77%727M | -4.77%738M | -1.34%662M |
Operating gains losses | 98.01%-4M | 98.43%-3M | 300.00%8M | -20.00%-6M | -200.00%-3M | -593.10%-201M | -19,000.00%-191M | 0.00%-4M | 78.26%-5M | 0.00%-1M |
Depreciation and amortization | -3.66%395M | 0.00%99M | -4.90%97M | -2.91%100M | -6.60%99M | 0.00%410M | -4.81%99M | -1.92%102M | 0.98%103M | 6.00%106M |
Deferred tax | 41.33%-88M | -19.23%-93M | 183.33%10M | 65.22%-8M | 108.11%3M | -1.35%-150M | -13.04%-78M | -250.00%-12M | 78.70%-23M | -276.19%-37M |
Other non cash items | -300.00%-6M | --0 | --0 | ---9M | --3M | -75.00%3M | ---- | ---- | ---- | ---- |
Change In working capital | 125.74%210M | 450.91%303M | 164.66%75M | 81.87%-60M | 74.53%-108M | -86.30%-816M | -51.33%55M | 18.88%-116M | -55.40%-331M | -117.44%-424M |
-Change in receivables | 113.88%64M | 334.09%103M | 114.29%3M | 73.68%-25M | 94.35%-17M | -92.08%-461M | -246.67%-44M | -170.00%-21M | 12.04%-95M | -56.77%-301M |
-Change in inventory | 179.12%360M | 468.18%125M | 192.23%95M | 145.51%76M | 130.92%64M | -1.11%-455M | 125.88%22M | 27.97%-103M | -67.00%-167M | -69.67%-207M |
-Change in prepaid assets | -36.84%-26M | 93.48%-3M | -89.29%3M | -47.83%24M | -6.38%-50M | 47.22%-19M | -270.37%-46M | 165.12%28M | 4,500.00%46M | -123.81%-47M |
-Change in payables and accrued expense | -175.32%-116M | -82.14%10M | -1,800.00%-17M | -27.00%73M | -5,966.67%-182M | -35.56%154M | -9.68%56M | -98.21%1M | 44.93%100M | -105.77%-3M |
-Change in other working capital | -105.71%-72M | 1.49%68M | 57.14%-9M | 3.26%-208M | -42.54%77M | -171.43%-35M | -15.19%67M | 51.16%-21M | -186.67%-215M | 52.27%134M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 50.72%3.54B | 28.11%1.04B | 37.73%982M | 57.68%790M | 125.39%728M | -8.17%2.35B | 4.78%811M | 15.19%713M | -9.73%501M | -46.96%323M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -266.36%-403M | -194.49%-120M | -13.19%-103M | 5.48%-69M | -52.05%-111M | 88.82%-110M | 115.72%127M | -46.77%-91M | -48.98%-73M | -12.31%-73M |
Net PPE purchase and sale | -9.57%-435M | 18.12%-122M | -22.45%-120M | -6.41%-83M | -52.78%-110M | -37.85%-397M | -93.51%-149M | -44.12%-98M | -1.30%-78M | -9.09%-72M |
Net business purchase and sale | -97.46%7M | --0 | --0 | --10M | -50.00%-3M | 137.76%276M | 137.62%275M | --3M | --0 | ---2M |
Net investment purchase and sale | 125.00%27M | --2M | 260.00%18M | 0.00%5M | 0.00%2M | -68.42%12M | --0 | -28.57%5M | -82.76%5M | 100.00%2M |
Net other investing changes | -100.00%-2M | --0 | 0.00%-1M | ---- | ---- | 66.67%-1M | 200.00%1M | 0.00%-1M | --0 | ---1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -266.36%-403M | -194.49%-120M | -13.19%-103M | 5.48%-69M | -52.05%-111M | 88.82%-110M | 115.72%127M | -46.77%-91M | -48.98%-73M | -12.31%-73M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 7.27%-2.78B | 15.27%-877M | -15.71%-788M | -17.23%-932M | 62.17%-185M | -17.00%-3B | -148.20%-1.04B | -12.01%-681M | 15.87%-795M | 17.68%-489M |
Net issuance payments of debt | 6.52%294M | 41.10%-86M | -112.76%-25M | -325.64%-166M | 115.47%571M | 295.74%276M | -170.19%-146M | 19,500.00%196M | 88.86%-39M | --265M |
Net common stock issuance | 15.92%-1.45B | 23.98%-371M | 26.80%-366M | 1.60%-368M | 4.74%-342M | -81.16%-1.72B | -101.65%-488M | -100.00%-500M | -59.83%-374M | -60.27%-359M |
Cash dividends paid | -4.73%-1.62B | -4.47%-421M | -5.04%-396M | -4.74%-398M | -4.71%-400M | -5.40%-1.54B | -5.22%-403M | -5.01%-377M | -5.56%-380M | -5.82%-382M |
Net other financing activities | -7.69%-14M | -50.00%1M | ---1M | --0 | -7.69%-14M | -30.00%-13M | --2M | --0 | -100.00%-2M | -44.44%-13M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 7.27%-2.78B | 15.27%-877M | -15.71%-788M | -17.23%-932M | 62.17%-185M | -17.00%-3B | -148.20%-1.04B | -12.01%-681M | 15.87%-795M | 17.68%-489M |
Net cash flow | ||||||||||
Beginning cash position | -53.63%708M | 27.91%990M | 4.89%922M | -11.81%1.14B | -53.63%708M | -40.44%1.53B | -61.05%774M | -57.29%879M | -47.83%1.3B | -40.44%1.53B |
Current changes in cash | 146.46%354M | 143.30%42M | 254.24%91M | 42.51%-211M | 280.75%432M | 23.11%-762M | 78.49%-97M | -15.69%-59M | 16.40%-367M | -378.00%-239M |
Effect of exchange rate changes | 105.26%3M | 6.45%33M | 50.00%-23M | 80.00%-10M | -62.50%3M | -23.91%-57M | 444.44%31M | -130.00%-46M | -484.62%-50M | 126.67%8M |
End cash Position | 50.42%1.07B | 50.42%1.07B | 27.91%990M | 4.89%922M | -11.81%1.14B | -53.63%708M | -53.63%708M | -61.05%774M | -57.29%879M | -47.83%1.3B |
Free cash flow | 59.30%3.08B | 38.63%908M | 39.87%856M | 67.86%705M | 146.99%615M | -14.37%1.94B | -5.76%655M | 11.68%612M | -11.95%420M | -53.97%249M |
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