(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 | -10.76%589M | 21.55%660M | 48.36%543M | -32.47%366M | 41.15%542M | --384M | ---- | ---- | -79.79%137M | 196.07%678M |
Other non cash items | 53.62%573M | 23.51%373M | 123.70%302M | -46.85%135M | 9.01%254M | --233M | ---- | ---- | 28.68%175M | 33.33%136M |
Change In working capital | -17.49%-3.07B | -40.41%-2.61B | -40.77%-1.86B | 7.49%-1.32B | -232.33%-1.43B | ---430M | ---- | ---- | 49.58%-1.2B | -36.66%-2.39B |
-Change in receivables | 7.09%-2.83B | -2,092.81%-3.05B | 16.27%-139M | -325.64%-166M | -121.91%-39M | --178M | ---- | ---- | 177.73%178M | -360.23%-229M |
-Change in inventory | -1,140.00%-124M | 99.43%-10M | -26.27%-1.76B | -18.15%-1.39B | -191.11%-1.18B | ---405M | ---- | ---- | 69.95%-836M | -56.82%-2.78B |
-Change in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.00%3M | --6M |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -188.53%-548M | 1,131.67%619M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 83.89%-169M | -38.57%-1.05B | -496.06%-757M | 42.53%-127M | -113.41%-221M | --1.65B | ---- | ---- | 60.47%-536M | -29.89%-1.36B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -1,728.57%-128M | -163.64%-7M | 126.83%11M | -36.67%-41M | 28.57%-30M | 0.00%-42M | -600.00%-42M | -200.00%-6M | -97.47%6M | 259.06%237M |
Net intangibles purchase and sale | -9.76%-45M | 12.77%-41M | -62.07%-47M | -222.22%-29M | -50.00%-9M | -500.00%-6M | 80.00%-1M | 66.67%-5M | -150.00%-15M | ---6M |
Net business purchase and sale | ---1M | --0 | ---6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | ---- | ---- | ---- | --0 | --0 | -126.67%-4M | -60.53%15M | 1,166.67%38M | --3M | ---- |
Net other investing changes | --1M | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- | ---8M | ---- | ---- | 350.00%9M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -311.94%-142M | 1,240.00%67M | 129.41%5M | -106.03%-17M | 562.30%282M | -150.41%-61M | 34.44%121M | -33.33%90M | -62.50%135M | 206.19%360M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -40.29%452M | -62.80%757M | 202.38%2.04B | 92.29%673M | 127.60%350M | -120.14%-1.27B | -270.41%-576M | -24.89%338M | -65.38%450M | 266.20%1.3B |
Net common stock issuance | ---5M | --0 | -7.88%-178M | -44.74%-165M | ---114M | --0 | 63.25%-61M | ---166M | --0 | ---- |
Net preferred stock issuance | ---- | ---- | ---- | ---- | ---- | ---165M | ---- | ---- | ---- | ---- |
Cash dividends paid | -28.57%-279M | 25.68%-217M | -25.32%-292M | -115.74%-233M | -4.85%-108M | -10.75%-103M | -45.31%-93M | -3,100.00%-64M | 0.00%-2M | 95.35%-2M |
Net other financing activities | 2.79%368M | 167.16%358M | 4,366.67%134M | 102.03%3M | -3,600.00%-148M | -500.00%-4M | --1M | ---- | ---1M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -73.68%170M | -52.47%646M | 2,618.00%1.36B | 118.94%50M | 85.31%-264M | -76.35%-1.8B | -469.27%-1.02B | -139.69%-179M | -63.69%451M | 36.78%1.24B |
Net cash flow | ||||||||||
Beginning cash position | -33.10%683M | 146.62%1.02B | -18.18%414M | -29.53%506M | -24.97%718M | 5.86%957M | 75.53%904M | 13.94%515M | 117.31%452M | -69.94%208M |
Current changes in cash | 58.04%-141M | -155.35%-336M | 745.74%607M | 53.69%-94M | 3.33%-203M | -468.42%-210M | -85.71%57M | 698.00%399M | -79.67%50M | 151.79%246M |
Effect of exchange rate changes | 133.33%1M | -50.00%-3M | -140.00%-2M | 155.56%5M | 67.86%-9M | -600.00%-28M | 55.56%-4M | -160.00%-9M | 850.00%15M | 75.00%-2M |
End cash Position | -20.50%543M | -33.10%683M | 146.62%1.02B | -18.18%414M | -29.53%506M | -24.97%718M | 5.86%957M | 75.53%904M | 13.94%515M | 117.31%452M |
Free cash flow | 69.76%-342M | -38.26%-1.13B | -315.23%-818M | 24.23%-197M | -116.25%-260M | 75.63%1.6B | 92.19%911M | 184.95%474M | 60.73%-558M | -17.15%-1.42B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data