(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 | 20.62%4.71B | 12.36%1.56B | 114.39%1.18B | 1.67%850M | -0.71%1.12B | -5.63%3.91B | -2.04%1.39B | -40.84%549M | -4.68%836M | 23.61%1.13B |
Net income from continuing operations | 82.25%4.97B | 62.67%950M | 85.37%988M | 25.80%941M | 142.62%2.09B | -36.81%2.73B | -41.89%584M | -57.77%533M | -30.68%748M | -11.05%861M |
Operating gains losses | -11,607.69%-1.5B | -277.78%-64M | -15,950.00%-634M | -448.33%-209M | -577.01%-589M | 101.00%13M | 109.60%36M | 101.13%4M | 109.85%60M | -323.08%-87M |
Depreciation and amortization | 9.76%1.22B | 8.68%313M | 14.02%309M | 6.23%290M | 10.18%303M | -0.54%1.11B | 4.35%288M | -0.73%271M | -2.50%273M | -3.17%275M |
Deferred tax | 11.90%-37M | 44.58%-46M | -226.03%-92M | -357.89%-98M | 384.29%199M | -120.49%-42M | -280.43%-83M | 8.96%73M | -34.48%38M | -305.88%-70M |
Other non cash items | 59.09%140M | 55.36%87M | 36.84%26M | --2M | --25M | 137.84%88M | -42.86%56M | 140.43%19M | ---- | ---- |
Change In working capital | 6.53%-487M | -38.14%253M | 70.40%-132M | 4.86%-333M | -105.22%-275M | 19.72%-521M | 2.51%409M | -8.25%-446M | -201.72%-350M | 74.23%-134M |
-Change in receivables | 12.66%-628M | 162.77%59M | -50.00%-597M | 72.41%500M | -14.12%-590M | -264.97%-719M | -142.73%-94M | 13.29%-398M | -45.90%290M | -4.66%-517M |
-Change in inventory | 69.61%-193M | 164.55%291M | 85.22%-56M | 31.23%-196M | -186.42%-232M | -273.53%-635M | -36.05%110M | -615.09%-379M | -13.10%-285M | -118.92%-81M |
-Change in payables and accrued expense | -63.08%264M | -35.77%246M | -46.31%80M | -29.91%-278M | -45.59%216M | 1.85%715M | 35.82%383M | -37.39%149M | -111.88%-214M | 40.28%397M |
-Change in other current assets | 58.04%-120M | 91.61%-12M | 2,300.00%22M | 118.42%7M | -31.73%-137M | -69.23%-286M | -258.89%-143M | 98.55%-1M | 24.00%-38M | 25.71%-104M |
-Change in other current liabilities | -40.32%376M | -222.12%-265M | 92.74%451M | -541.18%-327M | 124.78%517M | 225.50%630M | 180.07%217M | --234M | 71.02%-51M | 518.18%230M |
-Change in other working capital | 17.70%-186M | -3.13%-66M | 37.25%-32M | 25.00%-39M | 16.95%-49M | 27.80%-226M | 31.91%-64M | 26.09%-51M | 28.77%-52M | 23.38%-59M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 20.62%4.71B | 12.36%1.56B | 114.39%1.18B | 1.67%850M | -0.71%1.12B | -5.63%3.91B | -2.04%1.39B | -40.84%549M | -4.68%836M | 23.61%1.13B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 157.53%2.81B | 169.42%1.03B | 122.23%536M | 38.91%614M | 144.14%636M | -18,700.00%-4.89B | -1,019.70%-1.48B | -839.57%-2.41B | -5.96%442M | -108.84%-1.44B |
Capital expenditure reported | -22.74%-1.11B | -16.49%-332M | -20.76%-285M | -24.77%-272M | -33.53%-223M | 6.11%-906M | 12.58%-285M | -3.06%-236M | -12.37%-218M | 22.69%-167M |
Net PPE purchase and sale | -57.78%19M | ---- | ---- | ---- | ---- | -78.97%45M | ---- | ---- | ---- | ---- |
Net business purchase and sale | 180.89%3.81B | 179.63%1.06B | 129.88%767M | 73.21%944M | 176.55%1.04B | -796.60%-4.71B | -12,236.36%-1.34B | -613.40%-2.57B | -16.79%545M | -175.92%-1.35B |
Net investment purchase and sale | -85.92%96M | 184.54%276M | -86.22%54M | -150.43%-58M | -325.64%-176M | 1,291.84%682M | 412.90%97M | --392M | --115M | --78M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 157.53%2.81B | 169.42%1.03B | 122.23%536M | 38.91%614M | 144.14%636M | -18,700.00%-4.89B | -1,019.70%-1.48B | -839.57%-2.41B | -5.96%442M | -108.84%-1.44B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1,557.46%-7.56B | -1,462.26%-2.48B | -169.18%-1.54B | -44.17%-1.78B | -37.27%-1.76B | 88.79%-456M | 85.52%-159M | 763.42%2.22B | 14.58%-1.24B | 28.13%-1.28B |
Net issuance payments of debt | -219.34%-4.02B | -304.26%-1.06B | -133.02%-982M | -5,166.67%-1.11B | -797.96%-880M | 2,654.55%3.37B | 242.82%517M | 149.71%2.97B | 96.66%-21M | 70.57%-98M |
Net common stock issuance | 23.30%-1.55B | -396.09%-888M | 81.02%-63M | 73.91%-197M | 46.87%-399M | 4.41%-2.02B | 37.41%-179M | -1.84%-332M | -67.04%-755M | 28.20%-751M |
Cash dividends paid | -8.82%-2.16B | -9.66%-579M | -9.58%-526M | -8.23%-526M | -7.74%-529M | -8.71%-1.99B | -7.98%-528M | -8.84%-480M | -9.71%-486M | -8.39%-491M |
Net other financing activities | -0.57%173M | 25.81%39M | -36.84%36M | 80.77%47M | -15.00%51M | 17,500.00%174M | -20.51%31M | 134.13%57M | -65.79%26M | 17.65%60M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,557.46%-7.56B | -1,462.26%-2.48B | -169.18%-1.54B | -44.17%-1.78B | -37.27%-1.76B | 88.79%-456M | 85.52%-159M | 763.42%2.22B | 14.58%-1.24B | 28.13%-1.28B |
Net cash flow | ||||||||||
Beginning cash position | -45.17%1.95B | -23.60%1.68B | -19.74%1.55B | -0.72%1.94B | -45.17%1.95B | -2.66%3.55B | -35.59%2.2B | -1.73%1.94B | -5.15%1.95B | -2.66%3.55B |
Current changes in cash | 97.77%-32M | 143.27%106M | -50.14%178M | -857.14%-318M | 100.13%2M | -3,221.74%-1.44B | -228.27%-245M | -76.37%357M | 142.00%42M | -2.19%-1.59B |
Effect of exchange rate changes | 81.07%-32M | 5,150.00%101M | 44.33%-54M | -13.33%-68M | -10.00%-11M | -18.18%-169M | 95.65%-2M | -34.72%-97M | -700.00%-60M | 71.43%-10M |
End cash Position | -3.29%1.88B | -3.29%1.88B | -23.60%1.68B | -19.74%1.55B | -0.72%1.94B | -45.17%1.95B | -45.17%1.95B | -35.59%2.2B | -1.73%1.94B | -5.15%1.95B |
Free cash flow | 19.99%3.6B | 11.29%1.23B | 184.98%892M | -6.47%578M | -6.64%900M | -5.48%3B | 1.10%1.11B | -55.22%313M | -9.52%618M | 37.91%964M |
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