(Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 121.85%217M | 89.76%-289M | 21.67%393M | 124.22%156M | 116.20%155M | 35.64%-993M | -314.85%-2.82B | -69.90%323M | -15.62%-644M | -231.14%-957M |
Net income from continuing operations | -105.66%-287M | 992.61%5.07B | 170.62%238M | -296.35%-377M | 162.33%139M | 2,635.00%5.07B | 64.65%-568M | 80.40%-337M | 310.99%192M | -519.44%-223M |
Operating gains losses | 100.34%18M | -266.05%-5.12B | 100.15%1M | 185.71%30M | 119.60%107M | -3,914.50%-5.26B | -78.44%-1.4B | -816.00%-687M | -400.00%-35M | -123.77%-546M |
Depreciation and amortization | -2.13%92M | -18.24%417M | -28.31%119M | -25.60%93M | 2.78%111M | -15.32%94M | 20.85%510M | 28.68%166M | 30.21%125M | 1.89%108M |
Deferred tax | --0 | -490.63%-125M | -157.48%-123M | 99.52%-1M | 57.14%-3M | -94.29%2M | -71.68%32M | 223.70%214M | -813.04%-210M | -106.67%-7M |
Change In working capital | 142.64%388M | 63.92%-547M | -82.49%159M | 155.06%408M | 33.11%-204M | 33.96%-910M | -217.82%-1.52B | -30.58%908M | -37.99%-741M | -22.98%-305M |
-Change in receivables | 86.60%-26M | 49.41%-172M | -96.81%3M | 109.26%15M | -95.65%4M | 46.70%-194M | -66.67%-340M | -77.07%94M | -105.06%-162M | 130.67%92M |
-Change in inventory | -623.08%-136M | -53.37%318M | -87.85%123M | 43.66%102M | -60.82%67M | 104.55%26M | 169.88%682M | 175.00%1.01B | 118.02%71M | 193.96%171M |
-Change in payables and accrued expense | -282.98%-86M | 28.64%-416M | -351.40%-269M | -24.07%-67M | 79.18%-127M | 280.77%47M | -240.82%-583M | -62.98%107M | 70.17%-54M | -558.65%-610M |
-Change in other current assets | -287.50%-62M | -91.39%13M | 250.91%83M | -82.61%4M | -120.94%-58M | 82.98%-16M | 301.33%151M | 32.93%-55M | -79.28%23M | 643.14%277M |
-Change in other current liabilities | -81.63%9M | 135.42%34M | 43.75%-18M | -300.00%-4M | 129.17%7M | 225.64%49M | 7.69%-96M | -118.93%-32M | 99.07%-1M | 64.71%-24M |
-Change in other working capital | 183.82%689M | 75.64%-324M | 208.72%237M | 157.93%358M | 54.03%-97M | -190.46%-822M | -384.19%-1.33B | -241.56%-218M | -642.11%-618M | -195.91%-211M |
Cash from discontinued investing activities | 0 | -45.95%621M | 0 | 621M | 1.15B | -6M | 33M | |||
Operating cash flow | 158.33%217M | 119.86%332M | 23.97%393M | 125.53%156M | 116.20%155M | 75.89%-372M | -145.88%-1.67B | -70.46%317M | -9.69%-611M | -231.14%-957M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -101.82%-39M | 158.53%2.5B | -135.96%-64M | -6.82%-47M | -5.25%469M | 533.73%2.14B | 919.49%967M | 200.56%178M | 82.75%-44M | 3,435.71%495M |
Net PPE purchase and sale | -33.33%-44M | 34.46%-232M | 30.70%-79M | 9.68%-56M | 18.99%-64M | 66.67%-33M | 32.31%-354M | 5.79%-114M | 50.40%-62M | 43.57%-79M |
Net business purchase and sale | --0 | 149.03%3.2B | --0 | --0 | -1.72%570M | 510.21%2.63B | 211.89%1.29B | 609.62%265M | 107.09%9M | 243.20%580M |
Net other investing changes | 101.10%5M | -1,400.00%-468M | 6,155.81%2.6B | -74.29%9M | -516.67%-37M | -7,683.33%-455M | 614.29%36M | -975.00%-43M | 1,266.67%35M | 60.00%-6M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 92.01%-39M | -108.06%-89M | -942.22%-2.65B | -6.82%-47M | -5.25%469M | -244.38%-488M | 1,035.59%1.1B | 277.97%315M | 82.75%-44M | 3,435.71%495M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1.13%-447M | -273.09%-2.97B | -70.59%-29M | -218.32%-1.01B | -1,496.23%-1.48B | -157.55%-442M | 1,457.27%1.71B | 97.01%-17M | 1,260.32%857M | 762.50%106M |
Net issuance payments of debt | 5.25%-415M | -315.13%-2.9B | 69.23%-4M | -214.97%-991M | -1,409.82%-1.47B | -213.18%-438M | 1,543.90%1.35B | 97.70%-13M | 4,210.00%862M | 1,966.67%112M |
Net common stock issuance | ---19M | ---46M | ---19M | ---19M | ---8M | --0 | ---- | ---- | --0 | ---- |
Cash dividends paid | 0.00%-5M | -5.26%-20M | -20.00%-6M | 0.00%-4M | 0.00%-5M | 0.00%-5M | 5.00%-19M | 0.00%-5M | 20.00%-4M | 0.00%-5M |
Net other financing activities | -900.00%-8M | -99.74%1M | --0 | ---- | ---- | -99.74%1M | 700.00%384M | --1M | -102.08%-1M | 60.00%-2M |
Cash from discontinued financing activities | 0 | 77.84%-240M | -240M | -1.08B | ||||||
Financing cash flow | 34.46%-447M | -608.73%-3.21B | 75.55%-269M | -218.32%-1.01B | -1,509.52%-1.48B | -188.80%-682M | 472.73%630M | -93.32%-1.1B | 1,260.32%857M | 756.25%105M |
Net cash flow | ||||||||||
Beginning cash position | -31.63%1.68B | -6.81%2.45B | -26.20%1.38B | 32.71%2.29B | 52.39%3.15B | -6.81%2.45B | -17.51%2.63B | -17.07%1.87B | -41.70%1.72B | -36.90%2.07B |
Current changes in cash | -138.05%-269M | -434.75%-754M | -38.02%300M | -635.50%-905M | -139.78%-856M | 261.78%707M | 79.51%-141M | 48.01%484M | 122.56%169M | -22.68%-357M |
Effect of exchange rate changes | --0 | 44.74%-21M | -105.21%-5M | 86.96%-3M | -175.00%-9M | 96.75%-4M | -129.23%-38M | 104.26%96M | -148.94%-23M | 138.71%12M |
End cash Position | -55.41%1.41B | -31.63%1.68B | -31.63%1.68B | -26.20%1.38B | 32.71%2.29B | 52.39%3.15B | -6.81%2.45B | -6.81%2.45B | -17.07%1.87B | -41.70%1.72B |
Free cash flow | 142.30%173M | 104.67%95M | 56.22%314M | 114.60%99M | 108.76%91M | 75.09%-409M | -65.26%-2.04B | -78.57%201M | 0.59%-678M | -136.14%-1.04B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data