(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -9.33%1.95B | 3.47%2.36B | 40.34%1.87B | 6.47%8.53B | 18.55%2.76B | -13.03%2.15B | 16.17%2.28B | 7.34%1.33B | 124.88%8.01B | 27.39%2.33B |
Net profit before non-cash adjustment | -37.94%863.2M | 10.24%818.5M | 143.04%1.38B | 181.95%3.57B | 622.44%865.51M | 89.39%1.39B | 86.35%742.48M | 4,481.41%568M | 230.32%1.27B | -60.26%119.81M |
Total adjustment of non-cash items | -20.25%1.1B | -1.15%1.48B | 12.59%1.45B | -7.95%5.71B | -26.46%1.55B | 5.80%1.38B | -4.45%1.5B | 4.61%1.29B | 42.21%6.21B | 66.05%2.1B |
-Depreciation and amortization | -11.30%931.32M | 3.46%1.01B | 19.59%1.03B | 5.68%3.94B | -3.22%1.05B | 17.32%1.05B | 5.35%978.19M | 5.09%859.62M | 34.74%3.72B | 40.02%1.08B |
-Reversal of impairment losses recognized in profit and loss | 148.74%423.25M | 49.28%232.52M | 310.43%253.01M | -6.51%685.4M | -26.16%297.83M | 12.64%170.16M | -4.27%155.77M | 286.20%61.65M | 30.82%733.1M | 71.48%403.37M |
-Share of associates | -16.41%-73.42M | -68.76%16.31M | -78.93%14.01M | -61.46%76.5M | -78.50%20.84M | -96.80%-63.07M | -31.34%52.22M | 15.60%66.51M | -40.87%198.5M | -44.43%96.97M |
-Disposal profit | 304.79%10.64M | 100.70%1.06M | -4,020.44%-192.57M | -162.76%-100.9M | 150.89%50.24M | -145.90%-5.19M | -315.44%-150.86M | 123.37%4.91M | 89.18%-38.4M | 60.66%-98.72M |
-Net exchange gains and losses | -1,192.94%-461.8M | -112.25%-26.12M | 88.43%97.04M | -14.85%208.8M | -106.77%-20.17M | -47.55%-35.72M | 788.07%213.19M | 2,001.10%51.5M | 2,177.97%245.2M | 3,751.21%297.94M |
-Remuneration paid in stock | ---- | ---- | ---- | 244.24%31.3M | ---- | ---- | ---- | ---- | -5,325.00%-21.7M | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | -15.50%16.9M | ---- | ---- | ---- | ---- | 344.44%20M | ---- |
-Other non-cash items | 2.48%271.53M | -1.83%248.27M | 2.72%248.06M | -36.13%859.6M | -68.72%100.22M | -12.93%264.97M | -30.72%252.91M | -32.19%241.5M | 26.14%1.35B | -5.00%320.4M |
Changes in working capital | 98.16%-11.39M | 55.97%57.22M | -83.52%-962.82M | -240.54%-754M | 222.19%351.8M | -241.33%-617.83M | 656.82%36.69M | -16,023.39%-524.66M | 220.87%536.5M | -58.39%109.19M |
-Change in receivables | ---- | ---- | ---- | -447.93%-1.24B | ---- | ---- | ---- | ---- | 46.82%-226.6M | ---- |
-Change in inventory | ---- | ---- | ---- | 103.49%5.3M | ---- | ---- | ---- | ---- | -120.00%-151.8M | ---- |
-Change in payables | ---- | ---- | ---- | -52.79%365.2M | ---- | ---- | ---- | ---- | 31.93%773.5M | ---- |
-Changes in other current assets | 55.23%-413.27M | 126.60%24.64M | -48.86%-657.52M | -17.19%117.1M | 326.82%1.57B | -4,607.94%-923.04M | 54.43%-92.66M | -9,659.35%-441.71M | 86.05%141.4M | -6.72%368.89M |
-Changes in other current liabilities | 31.68%401.88M | -74.81%32.58M | -268.07%-305.3M | ---- | ---- | -33.18%305.21M | -34.26%129.35M | -6,620.99%-82.95M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -17.08%-319.28M | -13.14%-406.67M | 2.99%-133.86M | -44.13%-990.3M | 7.07%-220.17M | -51.22%-272.7M | -84.33%-359.44M | -84.35%-137.99M | -27.26%-687.1M | -125.66%-236.91M |
Other operating cash inflow (outflow) | -6.66%-3.99M | -437.33%-6.68M | -46.97%-4.09M | -16.06%-15.9M | -187.08%-8.13M | -63.99%-3.74M | 80.58%-1.24M | -27.40%-2.79M | -59.30%-13.7M | -137.07%-2.83M |
Operating cash flow | -13.20%1.63B | 1.38%1.95B | 45.36%1.73B | 2.91%7.52B | 21.23%2.53B | -18.15%1.88B | 8.97%1.92B | 2.34%1.19B | 142.57%7.31B | 21.32%2.09B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -37.48%-930.6M | -1,170.76%-812.7M | 21.12%-392.81M | 1.57%-2.1B | -56.13%-865.65M | -46.45%-676.9M | 84.61%-63.95M | 29.46%-498M | 75.17%-2.14B | 46.55%-554.46M |
Net intangibles purchase and sale | ---- | ---- | ---- | 93.43%-18.3M | ---- | ---- | ---- | ---- | -585.96%-278.5M | ---- |
Net business purchase and sale | ---- | ---- | ---- | 103.06%22.5M | ---- | ---- | ---- | ---- | -311.01%-735.7M | 13.51%-593.83M |
Net investment property transactions | ---- | ---- | ---- | 63.49%-71.3M | ---- | ---- | ---- | ---- | -41.11%-195.3M | ---- |
Net investment product transactions | -1,166.90%-550.47M | -500.98%-190.57M | -4,103.20%-583.87M | -823.24%-131.1M | -107.75%-42.05M | 70.11%-43.45M | 77.69%-31.71M | 94.84%-13.89M | -101.41%-14.2M | -43.31%542.59M |
Advance cash and loans provided to other parties | 2,034.62%503K | 55.68%-2.07M | ---71.09M | -4.55%-4.6M | --88K | ---26K | ---4.66M | --0 | ---4.4M | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | 16.67%16.8M | ---- | ---- | ---- | ---- | -91.24%14.4M | ---- |
Interest received (cash flow from investment activities) | -10.75%197.49M | -8.09%235.14M | 57.90%239.48M | 197.19%813.1M | 50.85%184.32M | 192.36%221.28M | 472.69%255.84M | 388.45%151.66M | 115.60%273.6M | 283.55%122.19M |
Net changes in other investments | -51.70%18.53M | 1,435.48%232.03M | 270.31%122.62M | -3.92%120.2M | 281.26%33.62M | -32.41%38.36M | -55.43%15.11M | 29.23%33.11M | -36.79%125.1M | -90.59%8.82M |
Investing cash flow | -174.46%-1.26B | -415.41%-538.17M | -109.61%-685.67M | 54.04%-1.36B | 21.15%-739.98M | 25.33%-460.74M | 135.62%170.62M | 64.39%-327.11M | 60.50%-2.95B | -43.10%-938.49M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -158.40%-607.26M | 196.05%1.67B | 86.77%-83.74M | 30.43%-1.64B | 47.60%-307.34M | 843.87%1.04B | -234.76%-1.74B | 43.04%-632.85M | 50.03%-2.36B | 92.59%-586.53M |
Increase or decrease of lease financing | -22.74%-43.4M | -0.64%-38.93M | -13.28%-38.72M | 9.47%-147.2M | -8.34%-38.98M | -11.16%-35.36M | 10.52%-38.68M | 33.74%-34.18M | 23.77%-162.6M | 13.20%-35.98M |
Cash dividends paid | --0 | ---- | ---- | 16.66%-577.6M | 14.28%-231.05M | --0 | ---- | ---- | -111.76%-693.1M | -26,953,600.00%-269.54M |
Cash dividends for minorities | -34.41%-436.16M | -12.30%-720.02M | --0 | -29.27%-1.26B | -572.77%-219.14M | 23.07%-324.51M | -210.17%-641.18M | 74.85%-79.77M | -78.29%-978.3M | -156.42%-32.57M |
Interest paid (cash flow from financing activities) | -8.49%-559.72M | 7.33%-441.63M | -14.23%-597.23M | -11.19%-1.94B | 2.63%-427.36M | -7.61%-515.93M | -26.10%-476.57M | -15.95%-522.84M | -15.05%-1.75B | -21.85%-438.89M |
Net other fund-raising expenses | ---- | ---- | ---- | -59.24%-33.6M | -824.14%-5.67M | -3.45%-32.46M | 10.85%-13.87M | -30.46%18.4M | -100.27%-21.1M | -100.01%-613K |
Financing cash flow | -1,363.21%-1.66B | 103.79%123.47M | 42.48%-719.7M | 5.94%-5.61B | 9.87%-1.23B | 111.92%131.57M | -105.23%-3.26B | 34.30%-1.25B | -1,357.24%-5.96B | -163.66%-1.36B |
Net cash flow | ||||||||||
Beginning cash position | 19.72%25.65B | 11.62%24.31B | 7.94%23.66B | -2.94%21.92B | 2.92%23.04B | 0.83%21.42B | 3.50%21.77B | -2.94%21.92B | -13.06%22.58B | 1.59%22.39B |
Current changes in cash | -183.72%-1.3B | 231.41%1.53B | 182.52%321.89M | 134.77%557.9M | 366.54%564.96M | 170.19%1.55B | -283.68%-1.17B | 76.53%-390.1M | 59.79%-1.6B | -138.54%-211.96M |
Effect of exchange rate changes | -3,246.03%-2.1B | -123.19%-188.89M | 31.49%323.75M | 25.69%1.18B | 121.79%55.72M | -88.20%66.74M | 58.53%814.43M | 109.19%246.22M | 57.59%941.3M | -6,386.63%-255.7M |
End cash Position | -3.42%22.25B | 19.72%25.65B | 11.62%24.31B | 7.94%23.66B | 7.94%23.66B | 2.92%23.04B | 0.83%21.42B | 3.50%21.77B | -2.94%21.92B | -2.94%21.92B |
Free cash flow | -41.54%701.05M | -8.98%1.13B | 46.52%1.01B | -1.96%4.78B | 31.43%1.65B | -34.54%1.2B | -7.48%1.24B | 54.61%688.5M | 185.55%4.88B | 108.90%1.26B |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data