(Q1)Mar 31, 2024 | (FY)Dec 31, 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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 124.84%344M | 110.68%2.13B | -17.11%407M | 157.30%153M | -40.28%1.01B | 60M | 15.03%727M | -30.16%491M | -332.17%-267M | -59.74%1.69B |
Net income from continuing operations | 0.00%203M | 1,473.75%3.78B | -85.36%41M | 2,130.00%203M | -88.85%240M | ---29M | -100.33%-1M | 1,065.52%280M | -100.57%-10M | 271.21%2.15B |
Operating gains losses | 3,800.00%37M | 1,900.00%40M | 15.63%37M | 96.77%-1M | -97.37%2M | --16M | 11.76%-15M | 3,100.00%32M | -520.00%-31M | 547.06%76M |
Depreciation and amortization | -10.22%808M | 11.45%3.59B | 16.88%907M | 29.68%900M | 41.17%3.22B | --815M | 68.71%938M | 40.33%776M | 28.04%694M | 5.45%2.28B |
Asset impairment expenditure | ---10M | 9,333.33%831M | --7M | --0 | -102.05%-9M | --49M | --20M | ---- | ---- | 67.30%440M |
Remuneration paid in stock | 30.99%-216M | -279.60%-810M | -252.06%-295M | -315.86%-313M | 485.71%451M | ---82M | 142.50%194M | 20.50%194M | 196.67%145M | -72.70%77M |
Deferred tax | -54.41%-105M | -6.82%-830M | 44.19%-216M | -70.00%-68M | -109.43%-777M | ---205M | -10.69%-145M | -377.78%-387M | -17.65%-40M | -185.38%-371M |
Other non cashItems | 81.48%-15M | -16,635.71%-4.69B | ---87M | ---81M | 98.46%-28M | ---17M | ---- | ---- | ---- | -565.33%-1.82B |
Change In working capital | 26.49%-358M | 110.33%216M | 103.99%13M | 52.49%-487M | -83.10%-2.09B | ---487M | -62.18%-253M | -385.96%-326M | -156.89%-1.03B | -185.48%-1.14B |
-Change in receivables | -41.96%-636M | -32.42%-1.4B | ---164M | 41.21%-448M | -54.68%-1.06B | ---76M | -25.00%-220M | --0 | -83.17%-762M | -225.27%-684M |
-Change in inventory | -81.33%14M | 239.43%877M | 174.29%286M | 115.03%75M | -27.33%-629M | --224M | 115.35%31M | -74.21%-385M | -322.88%-499M | -209.05%-494M |
-Change in prepaid assets | 92.91%-10M | -295.83%-760M | -209.64%-514M | -135.00%-141M | -2,233.33%-192M | --29M | -93.15%5M | -418.75%-166M | 35.48%-60M | -83.02%9M |
-Change in payables and accrued expense | 914.81%274M | 807.55%1.5B | 80.00%405M | -90.88%27M | -885.19%-212M | ---664M | -146.31%-69M | -36.08%225M | 29.82%296M | -90.49%27M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 124.84%344M | 110.68%2.13B | -17.11%407M | 157.30%153M | -40.28%1.01B | --60M | 15.03%727M | -30.16%491M | -332.17%-267M | -59.74%1.69B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -284.77%-581M | 113.55%2.54B | 97.76%-186M | 83.69%-151M | -109.74%-18.72B | -2.01B | -951.33%-7.5B | -750.12%-8.29B | 18.13%-926M | -282.43%-8.93B |
Net PPE purchase and sale | -38.07%-602M | -40.71%-2.21B | -43.66%-510M | -13.25%-436M | -18.17%-1.57B | ---477M | 33.96%-350M | -87.83%-355M | -18.46%-385M | 2.79%-1.33B |
Net business purchase and sale | 94.07%-7M | 121.00%3.63B | 104.77%364M | 22.88%-118M | -108.82%-17.28B | ---1.3B | -3,312.92%-8.19B | -2,721.99%-7.63B | -211.68%-153M | -4,409.38%-8.27B |
Net investment purchase and sale | -65.56%104M | 2,145.83%1.08B | 108.53%22M | -32.29%302M | -51.02%48M | ---417M | 342.98%277M | -88.32%-258M | 1,637.93%446M | 120.55%98M |
Net other investing changes | -175.25%-76M | -52.63%36M | -34.78%-62M | 112.11%101M | -86.81%76M | --188M | 349.12%768M | -103.51%-46M | 8.75%-834M | 184.09%576M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -284.77%-581M | 113.55%2.54B | 97.76%-186M | 83.69%-151M | -109.74%-18.72B | ---2.01B | -951.33%-7.5B | -750.12%-8.29B | 18.13%-926M | -282.43%-8.93B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 34.90%201M | -124.19%-4.37B | -103.13%-251M | -82.26%149M | 155.84%18.07B | 1.69B | 1,690.00%7.52B | 408.90%8.02B | -10.92%840M | 755.80%7.06B |
Net issuance payments of debt | -16.18%290M | -109.77%-1.33B | -106.05%-402M | -68.05%346M | 99.40%13.59B | --657M | 1,211.59%5.21B | 908.03%6.64B | 190.35%1.08B | 900.82%6.82B |
Net common stock issuance | ---- | 93.59%-5M | ---- | ---- | 6.02%-78M | --0 | --0 | -1,033.33%-34M | -214.29%-44M | -48.21%-83M |
Cash dividends paid | 50.00%-13M | -1,413.56%-893M | -117.39%-50M | ---26M | -59.46%-59M | ---23M | -44.44%-13M | -155.56%-23M | --0 | 0.00%-37M |
Net other financing activities | 55.56%-76M | -146.47%-2.15B | -85.98%201M | 14.07%-171M | 1,154.89%4.62B | --1.06B | 3,588.89%2.32B | 181.38%1.43B | -133.56%-199M | 376.69%368M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 34.90%201M | -124.19%-4.37B | -103.13%-251M | -82.26%149M | 155.84%18.07B | --1.69B | 1,690.00%7.52B | 408.90%8.02B | -10.92%840M | 755.80%7.06B |
Net cash flow | ||||||||||
Beginning cash position | 13.31%3.25B | 10.90%2.87B | 33.73%3.05B | 10.90%2.87B | -5.65%2.59B | --3.06B | 15.56%2.4B | -13.65%2.28B | -5.65%2.59B | 38.12%2.74B |
Current changes in cash | -123.84%-36M | -17.78%296M | -113.57%-30M | 142.78%151M | 311.76%360M | ---257M | 120.94%749M | 135.76%221M | -383.56%-353M | -121.41%-170M |
Effect of exchange rate changes | -383.33%-68M | 210.26%86M | 146.46%46M | -42.86%24M | -620.00%-78M | --71M | -109.09%-92M | -273.68%-99M | 227.27%42M | 140.54%15M |
End cash Position | 3.38%3.15B | 13.31%3.25B | 25.97%3.02B | 33.73%3.05B | 10.90%2.87B | --2.87B | 28.89%3.06B | 15.56%2.4B | -13.65%2.28B | -5.65%2.59B |
Free cash from | 10.40%-267M | 78.56%-158M | -227.88%-133M | 55.59%-298M | -403.29%-737M | ---463M | 221.98%293M | -78.01%104M | -218.01%-671M | -91.32%243M |
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 | -- | -- | -- | -- | Unqualified Opinion |
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.