(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 | -17.50%813.12M | -3.97%781.1M | 16.78%759.43M | -2.96%3.3B | -1.58%846.96M | 19.04%985.58M | -17.20%813.39M | -10.43%650.29M | -4.92%3.4B | -11.49%860.53M |
Net profit before non-cash adjustment | 13.50%674.72M | -1.82%614.74M | 7.26%597.35M | 5.14%2.39B | 15.36%608.48M | -0.13%594.48M | 12.14%626.12M | -5.33%556.94M | -14.09%2.27B | -15.50%527.46M |
Total adjustment of non-cash items | -31.67%174.17M | -3.38%246.51M | 17.35%266.21M | -12.77%913.61M | -19.86%176.75M | -11.37%254.88M | -13.98%255.13M | -6.50%226.85M | 9.36%1.05B | 17.49%220.55M |
-Depreciation and amortization | -1.04%288.91M | 4.48%288.5M | 7.90%289.71M | 10.23%1.14B | 10.87%304.83M | 11.61%291.94M | 8.91%276.13M | 9.39%268.5M | 5.34%1.04B | 24.73%274.93M |
-Share of associates | -43.89%-61.05M | 3.99%-45.09M | 39.35%-26.92M | -87.20%-239.08M | -467.37%-105.32M | 10.32%-42.43M | -57.14%-46.96M | -38.85%-44.38M | 18.72%-127.72M | 60.86%-18.56M |
-Disposal profit | -19.46%57.61M | 19.46%-57.61M | --0 | --0 | --0 | --71.52M | ---71.52M | --0 | --0 | --0 |
-Net exchange gains and losses | -510.66%-52.1M | -89.16%2.43M | 616.53%12.88M | -67.50%21.99M | 78.81%-10.6M | -78.60%12.69M | -55.77%22.4M | -132.12%-2.49M | 76.44%67.67M | -497.90%-50.02M |
-Other non-cash items | 24.92%-59.2M | -22.39%58.28M | -281.30%-9.46M | -114.88%-10.7M | -185.64%-12.16M | -662.52%-78.84M | 236.64%75.09M | -75.56%5.22M | -23.11%71.89M | 142.11%14.2M |
Changes in working capital | -126.26%-35.77M | -18.11%-80.16M | 22.00%-104.12M | -104.25%-3.4M | -45.13%61.73M | 347.99%136.22M | -153.27%-67.86M | -27.26%-133.49M | 396.86%80.08M | -29.81%112.51M |
-Change in receivables | -217.25%-110.91M | -127.90%-12.37M | -24.03%-57.96M | 164.22%59.36M | 57.06%-32.85M | 235.43%94.59M | 467.88%44.35M | -170.82%-46.73M | 32.59%-92.43M | -23.89%-76.51M |
-Change in inventory | -942.36%-5.07M | -397.06%-2.12M | 112.57%257K | -31.15%-4.59M | 16.46%-3.86M | 6.36%602K | -63.70%714K | -44.76%-2.04M | 32.02%-3.5M | -480.94%-4.62M |
-Change in payables | 95.52%80.21M | 41.85%-65.66M | 45.21%-46.42M | -133.05%-58.18M | -49.16%98.44M | 185.93%41.03M | -182.14%-112.93M | 50.01%-84.72M | 52.68%176M | -12.32%193.64M |
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) | -22.02%24.3M | -30.72%23.71M | -9.12%33.89M | 24.08%149.17M | -6.33%46.49M | 13.66%31.16M | 59.80%34.23M | 71.45%37.29M | 42.68%120.22M | 80.91%49.63M |
Tax refund paid | 10.02%-96.18M | 9.11%-96.31M | -7.38%-106.87M | 25.47%-440.31M | 48.73%-127.93M | 35.87%-106.89M | -28.99%-105.96M | -7.68%-99.53M | -35.33%-590.76M | -74.67%-249.52M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -18.53%741.24M | -4.47%708.5M | 16.73%686.46M | 2.69%3.01B | 15.87%765.52M | 32.12%909.85M | -19.52%741.66M | -10.27%588.06M | -9.13%2.93B | -22.90%660.64M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 24.57%-262.47M | -10.74%-243.06M | 14.69%-232.73M | 0.63%-1.16B | 3.87%-318.02M | -18.67%-347.97M | 45.71%-219.5M | -98.72%-272.81M | -13.34%-1.17B | 5.61%-330.81M |
Net business purchase and sale | --0 | --0 | --0 | --2K | --0 | --0 | --0 | --2K | --0 | --0 |
Net investment product transactions | ---- | ---- | ---- | ---500M | ---500M | ---- | ---- | ---- | --0 | ---- |
Repayment of advance payments to other parties and cash income from loans | --0 | ---- | ---- | 17.60%54.47M | 17.50%27.02M | --0 | ---- | ---- | 21.44%46.32M | -20.38%23M |
Dividends received (cash flow from investment activities) | --0 | 17.00%51.52M | --0 | 152.72%173.53M | -15.39%34.87M | -84.67%2M | 205.76%44.04M | --92.63M | -10.41%68.67M | 14.09%41.21M |
Investing cash flow | 18.49%-281.99M | -12.23%-166.12M | -29.17%-232.73M | -36.14%-1.43B | -183.62%-756.13M | -23.48%-345.96M | 59.62%-148.02M | -31.25%-180.18M | -14.99%-1.05B | 6.60%-266.6M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | -1,252.56%-1.17B | -42.77%198.6M | -5,150.00%-105M | -3.77%102M | -19.35%100M | -14.62%101.6M | 8.74%347M | 93.44%-2M |
Increase or decrease of lease financing | -6.96%-3.49M | 99.66%-3.6M | 79.19%-3.51M | -1,525.16%-1.09B | 81.00%-3.49M | 81.45%-3.26M | -6,335.07%-1.07B | -14.33%-16.87M | -17.18%-67.36M | -30.74%-18.39M |
Cash dividends paid | 0.00%-316.6M | 0.00%-316.6M | 0.00%-435.32M | 12.20%-1.42B | 0.00%-356.17M | 0.00%-316.6M | 0.00%-316.6M | 31.25%-435.32M | -6.49%-1.62B | 0.00%-356.17M |
Cash dividends for minorities | --0 | ---- | ---- | 2.75%-80.14M | 73.02%-11.31M | ---68.84M | ---- | ---- | 26.63%-82.41M | 30.72%-41.9M |
Interest paid (cash flow from financing activities) | 49.44%-11.67M | 43.06%-33.46M | 39.60%-24.81M | 14.02%-169.16M | 29.47%-46.24M | 38.25%-23.09M | 0.09%-58.76M | -17.45%-41.07M | -5.99%-196.73M | -4.76%-65.56M |
Net other fund-raising expenses | --200K | 519.75%1.48M | -75.00%460K | 69.71%-2.97M | ---5.05M | --0 | --238K | --1.84M | 90.48%-9.8M | ---- |
Financing cash flow | -7.03%-331.56M | 72.33%-372.47M | -319.21%-1.63B | -57.68%-2.57B | -6.77%-527.26M | -16.65%-309.78M | -336.30%-1.35B | 30.87%-389.82M | 1.87%-1.63B | 21.21%-493.82M |
Net cash flow | ||||||||||
Beginning cash position | -38.71%2.02B | -54.32%1.85B | -24.79%3.03B | 6.45%4.03B | -14.06%3.55B | -17.36%3.29B | 8.23%4.04B | 6.45%4.03B | 20.50%3.78B | 7.51%4.13B |
Current changes in cash | -49.75%127.69M | 122.58%169.91M | -6,637.39%-1.18B | -509.50%-998.3M | -419.03%-517.87M | 77.79%254.11M | -405.33%-752.59M | 139.39%18.06M | -62.12%243.79M | -80.22%-99.78M |
End cash Position | -39.50%2.15B | -38.71%2.02B | -54.32%1.85B | -24.79%3.03B | -24.79%3.03B | -14.06%3.55B | -17.36%3.29B | 8.23%4.04B | 6.45%4.03B | 6.45%4.03B |
Free cash flow | -14.71%478.5M | -9.82%465.44M | 44.05%453.72M | 4.60%1.84B | 35.30%445.71M | 43.03%561.04M | -0.24%516.11M | -39.20%314.99M | -19.71%1.76B | -34.57%329.43M |
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
No Data