(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 | 24.79%3.4B | 38.12%1.61B | 17.36%311M | 33.95%580M | 4.52%902M | 24.28%2.72B | 37.68%1.16B | -17.19%265M | 44.33%433M | 18.71%863M |
Net income from continuing operations | 432.62%1.73B | 96.67%295M | 202.50%242M | 5,120.00%1.04B | 100.00%150M | 41.30%325M | 476.92%150M | 26.98%80M | -66.10%20M | -8.54%75M |
Depreciation and amortization | 29.79%562M | 30.51%154M | 33.94%146M | 29.52%136M | 24.75%126M | -8.26%433M | -6.35%118M | -12.80%109M | -8.70%105M | -4.72%101M |
Deferred tax | -5,813.33%-857M | -5.56%17M | --30M | -91,000.00%-911M | 450.00%7M | 144.12%15M | 238.46%18M | --0 | 94.12%-1M | -300.00%-2M |
Other non cash items | 22.40%459M | 32.38%139M | 26.83%104M | 21.11%109M | 9.18%107M | 12.28%375M | 3.96%105M | -6.82%82M | 30.43%90M | 28.95%98M |
Change In working capital | -158.05%-101M | 43.87%587M | -70.03%-624M | -46.62%-195M | -50.75%131M | 200.00%174M | 35.55%408M | -51.65%-367M | 35.75%-133M | 29.13%266M |
-Change in receivables | 11.76%-300M | -8.54%-852M | -25.76%-83M | 131.37%16M | 10.14%619M | 15.21%-340M | -26.61%-785M | -1,220.00%-66M | 60.77%-51M | 58.76%562M |
-Change in prepaid assets | -420.51%-203M | -158.82%-20M | -4,600.00%-47M | -176.92%-72M | -39.13%-64M | 58.06%-39M | 326.67%34M | 95.24%-1M | 51.85%-26M | -1,433.33%-46M |
-Change in payables and accrued expense | -84.19%34M | 42.23%421M | -244.64%-193M | 1.83%111M | -127.61%-305M | 36.94%215M | 21.31%296M | -9.80%-56M | 55.71%109M | -26.42%-134M |
-Change in other working capital | 8.88%368M | 20.28%1.04B | -23.36%-301M | -51.52%-250M | -2.59%-119M | -14.43%338M | 24.71%863M | -47.88%-244M | -77.42%-165M | -197.44%-116M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 24.79%3.4B | 38.12%1.61B | 17.36%311M | 33.95%580M | 4.52%902M | 24.28%2.72B | 37.68%1.16B | -17.19%265M | 44.33%433M | 18.71%863M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 16.11%-2.17B | 49.20%-444M | 16.53%-525M | 15.75%-674M | -87.14%-524M | -60.73%-2.58B | -143.45%-874M | -219.29%-629M | -30.29%-800M | 35.93%-280M |
Net PPE purchase and sale | -26.18%-694M | -81.25%-261M | 16.05%-136M | 12.58%-132M | -77.42%-165M | -40.31%-550M | -44.00%-144M | -72.34%-162M | -65.93%-151M | 13.08%-93M |
Net business purchase and sale | -209.89%-282M | --0 | ---282M | ---- | ---- | 88.41%-91M | -385.71%-34M | --0 | ---- | ---- |
Net investment purchase and sale | 39.44%-1.19B | 72.71%-194M | 83.19%-79M | 8.60%-542M | -100.00%-372M | -348.51%-1.96B | -187.85%-711M | -535.14%-470M | -14,725.00%-593M | -66.07%-186M |
Net other investing changes | -122.22%-4M | -26.67%11M | ---28M | --0 | 1,400.00%13M | 157.14%18M | 400.00%15M | ---- | ---- | -114.29%-1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 16.11%-2.17B | 49.20%-444M | 16.53%-525M | 15.75%-674M | -87.14%-524M | -60.73%-2.58B | -143.45%-874M | -219.29%-629M | -30.29%-800M | 35.93%-280M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -133.43%-803M | -408.00%-381M | -732.50%-333M | 47.19%-94M | 109.80%5M | 32.02%-344M | 51.61%-75M | 48.72%-40M | -19.46%-178M | 58.87%-51M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -54.10%-94M | --0 | --0 | -252.00%-88M | 78.57%-6M |
Net common stock issuance | ---538M | ---256M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 9.60%194M | --1M | 7.04%76M | --0 | 11.43%117M | 5.99%177M | --0 | 1.43%71M | --1M | 10.53%105M |
Net other financing activities | -7.49%-459M | -68.00%-126M | -14.41%-127M | -3.30%-94M | 25.33%-112M | 30.23%-427M | 51.61%-75M | 21.83%-111M | 26.61%-91M | 21.47%-150M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -133.43%-803M | -408.00%-381M | -732.50%-333M | 47.19%-94M | 109.80%5M | 32.02%-344M | 51.61%-75M | 48.72%-40M | -19.46%-178M | 58.87%-51M |
Net cash flow | ||||||||||
Beginning cash position | -14.84%1.48B | -10.77%1.12B | 0.00%1.67B | -17.71%1.86B | -14.84%1.48B | 3.16%1.73B | -10.81%1.25B | 21.81%1.67B | 23.65%2.26B | 3.16%1.73B |
Current changes in cash | 309.80%428M | 266.20%780M | -35.40%-547M | 65.50%-188M | -28.01%383M | -361.54%-204M | -35.45%213M | -997.78%-404M | -17.71%-545M | 220.48%532M |
Effect of exchange rate changes | 101.89%1M | -37.50%5M | 66.67%-4M | 97.73%-1M | 120.00%1M | -112.00%-53M | 300.00%8M | -20.00%-12M | -728.57%-44M | 72.22%-5M |
End cash Position | 29.08%1.9B | 29.08%1.9B | -10.77%1.12B | 0.00%1.67B | -17.71%1.86B | -14.84%1.48B | -14.84%1.48B | -10.81%1.25B | 21.81%1.67B | 23.65%2.26B |
Free cash flow | 24.44%2.7B | 32.02%1.34B | 69.90%175M | 58.87%448M | -4.29%737M | 20.79%2.17B | 36.83%1.02B | -54.42%103M | 34.93%282M | 24.19%770M |
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 | -- | -- | -- | -- |
No Data
No Data