(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 | 67.58%1.27B | 1,085.22%2.71B | -713.47%-3.23B | 266.07%1.7B | 20.42%94.29M | 125.84%755.57M | 112.31%228.35M | 166.22%527.22M | 1,015.60%464.33M | 135.15%78.3M |
Net income from continuing operations | 382.62%1.03B | 221.26%360.88M | 552.15%303.04M | 853.32%224.87M | 414.97%141.75M | -120.54%-364.63M | -349.06%-297.61M | -95.07%-67.02M | -96.12%-29.85M | 9.05%-45M |
Operating gains losses | -97.64%20K | ---- | ---- | ---- | ---- | 102.16%848K | ---- | ---- | ---- | ---- |
Depreciation and amortization | 76.77%62.9M | 67.43%16.55M | -25.31%19.19M | 33.97%13.98M | 72.16%13.18M | 105.21%35.58M | 53.38%9.88M | 354.53%25.7M | 281.46%10.43M | 205.35%7.66M |
Deferred tax | -61.80%-675.68M | -119.17%-209M | 38.33%-198.74M | -80.15%-163.96M | 14.55%-103.99M | -85.89%-417.61M | -3.74%-95.36M | -499.28%-322.26M | -108.90%-91.01M | -243.86%-121.7M |
Other non cashItems | -63.62%143.73M | -84.44%57.39M | 65.68%43.7M | 362.69%24.94M | 1,035.47%17.7M | 1,475.60%395.08M | 2,020.59%368.71M | 873.21%26.37M | 143.80%5.39M | -90.98%1.56M |
Change in working capital | -154.25%-4.71B | 219.30%747.67M | -348.31%-5.49B | 374.26%733.67M | -368.33%-699.28M | 50.25%-1.85B | 68.99%-626.7M | -13.39%-1.22B | -31.70%-267.5M | 64.14%-149.31M |
-Change in receivables | -58.28%-9.01B | -55.56%-2.87B | 44.92%-2.12B | -56.60%-1.91B | -34.35%-2.12B | -121.75%-5.7B | -89.27%-1.84B | -629.50%-3.85B | -166.00%-1.22B | -159.08%-1.58B |
-Change in payables and accrued expense | 26.90%2.82B | 62.54%1.87B | -73.03%287.94M | 481.05%834.26M | -118.93%-178.4M | 38.60%2.22B | 46.05%1.15B | 421.75%1.07B | -43.47%143.58M | 166.17%942.57M |
-Change in loans | -89.36%-3.58B | -230.05%-1.12B | 21.98%-1.21B | -14.94%-542.66M | -4.28%-702.67M | -24.11%-1.89B | 47.33%-340.53M | -244.70%-1.55B | -88.15%-472.14M | -284.20%-673.86M |
-Change in deferred charges | 129.98%25.94M | 21.66%6.29M | 17.74%7.19M | 2,600.38%7.16M | -9.94%5.3M | 132.61%11.28M | 290.55%5.17M | 461.32%6.11M | 140.58%265K | 0.26%5.88M |
-Change in other current assets | -73.46%-4.6B | -5.26%-1.55B | -168.14%-3.17B | -221.93%-393.54M | 177.58%510.68M | -168.24%-2.65B | -136.56%-1.47B | -632.73%-1.18B | 2.61%-122.24M | -717.01%-658.25M |
-Change in other current liabilities | 30.71%1.28B | 16.54%647.6M | 2.68%434.93M | 284.79%332.15M | -193.46%-134.69M | 134.71%979.28M | 301.49%555.69M | 182.38%423.59M | 402.37%86.32M | 29.10%144.11M |
-Change in other working capital | 61.61%8.36B | 186.17%3.76B | -92.66%283.47M | 82.84%2.4B | 15.11%1.92B | 878.30%5.18B | 285.37%1.31B | 1,415.09%3.86B | 264.50%1.31B | 7,192.15%1.67B |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | 67.58%1.27B | 1,085.22%2.71B | -713.47%-3.23B | 266.07%1.7B | 20.42%94.29M | 125.84%755.57M | 112.31%228.35M | 166.22%527.22M | 1,015.60%464.33M | 135.15%78.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -39.21%-177M | -11.47%-30.87M | 52.27%-47.48M | -88.50%-52.15M | -21.71%-46.52M | 17.54%-127.15M | 7.94%-27.69M | -933.80%-99.46M | 74.69%-27.66M | -634.56%-38.22M |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | 77.70%-2.5M | --0 | ---2.5M | --10.63M | ---13.13M |
Net PPE purchase and sale | -1.21%-20.24M | 44.33%-4.79M | 64.46%-4.05M | -148.25%-6.81M | 1.86%-4.6M | -231.97%-20M | -147.20%-8.61M | -2,034.08%-11.4M | -1,087.01%-2.74M | -163.24%-4.68M |
Net intangibles purchase and sale | -66.23%-156.76M | -36.64%-26.08M | 42.27%-43.43M | -27.53%-45.34M | -316.73%-41.92M | -319.64%-94.31M | -92.89%-19.09M | -727.78%-75.22M | -52,182.35%-35.55M | -193.78%-10.06M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 90.96%-10.35M | --0 | ---10.35M | --0 | ---10.35M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -39.21%-177M | -11.47%-30.87M | 52.27%-47.48M | -88.50%-52.15M | -21.71%-46.52M | 17.54%-127.15M | 7.94%-27.69M | -933.80%-99.46M | 74.69%-27.66M | -634.56%-38.22M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -34.99%425.22M | -90.60%9.89M | -40.37%327.24M | -78.96%68.21M | -91.19%19.87M | -80.39%654.04M | -95.85%105.25M | 793.08%548.79M | -5.37%324.2M | -42.91%225.65M |
Net issuance payments of debt | 2.60%416.07M | -91.60%8.79M | 8.43%326.21M | -80.38%63.22M | 190.84%17.86M | 2,809.98%405.52M | 1,732.81%104.66M | 399.82%300.86M | 606.31%322.18M | -284.34%-19.66M |
Net commonstock issuance | --0 | --0 | --0 | --0 | --0 | -90.41%248M | --0 | --248M | --0 | 12,493.70%248M |
Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 103.06%9.15M | 88.59%1.11M | -73.76%1.03M | 147.72%4.99M | 56.75%2.02M | -63.23%4.51M | -86.71%587K | 211.94%3.92M | -52.24%2.02M | -45.38%1.29M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 91.62%-3.99M | --0 | ---3.99M | --0 | ---3.99M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -34.99%425.22M | -90.60%9.89M | -40.37%327.24M | -78.96%68.21M | -91.19%19.87M | -80.39%654.04M | -95.85%105.25M | 793.08%548.79M | -5.37%324.2M | -42.91%225.65M |
Net cash flow | ||||||||||
Beginning cash position | 54.21%4.17B | -12.98%3.21B | 128.23%6.18B | 45.20%4.31B | 54.21%4.17B | 15.44%2.71B | 84.94%3.69B | 1.62%2.71B | 34.90%2.97B | 15.44%2.71B |
Current changes in cash | 18.09%1.51B | 777.87%2.69B | -402.56%-2.95B | 125.51%1.72B | -74.54%67.65M | 398.10%1.28B | -53.08%305.91M | 231.19%976.55M | 316.72%760.86M | 58.84%265.73M |
Effect of exchange rate changes | 28.53%236.72M | -86.01%24.3M | -164.54%-6.82M | 622.49%148.72M | 2,635.19%70.53M | 76.37%184.18M | 204.55%173.61M | -86.55%10.57M | -110.19%-28.46M | 99.10%-2.78M |
End cash position | 41.97%5.92B | 41.97%5.92B | -12.98%3.21B | 66.85%6.18B | 45.20%4.31B | 54.21%4.17B | 54.21%4.17B | 84.94%3.69B | 39.01%3.7B | 34.90%2.97B |
Free cash flow | 69.85%1.09B | 1,233.39%2.68B | -844.85%-3.28B | 286.73%1.65B | -24.83%47.78M | 121.72%641.27M | 110.74%200.66M | 154.68%440.6M | 935.17%426.04M | 127.88%63.56M |
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