(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -79.07%252M | -97.55%24M | -79.22%112M | -30.26%106M | 102.14%10M | 126.74%1.2B | 772.06%981M | 624.80%539M | 35.00%152M | -302.11%-468M |
Net income from continuing operations | 12.65%1.67B | -3.50%386M | 20.27%445M | 16.09%433M | 19.70%401M | 38.91%1.48B | 35.41%400M | 26.22%370M | 45.27%373M | 53.19%335M |
Depreciation and amortization | 4.35%192M | 0.00%44M | 0.00%48M | 0.00%49M | 18.60%51M | 10.84%184M | 6.12%44M | 17.34%48M | 13.60%49M | 6.17%43M |
Deferred tax | 125.32%20M | 113.95%6M | -69.70%-56M | 24.14%-22M | 253.85%92M | -11.27%-79M | -258.99%-43M | 32.01%-33M | -134.76%-29M | 1,294.85%26M |
Other non cashItems | 14.58%-908M | 24.66%-110M | -2,571.43%-187M | -18.06%-255M | 48.70%-356M | -23.32%-1.06B | 44.88%-146M | 98.85%-7M | -46.34%-216M | -543.02%-694M |
Change in working capital | -365.71%-1.02B | -160.63%-382M | -489.83%-230M | -88.66%-183M | -10.14%-228M | 634.72%385M | 1,519.27%630M | -82.92%59M | -4.57%-97M | 26.17%-207M |
-Change in other current assets | -1,026.32%-642M | -268.55%-418M | 8.33%52M | 15.46%-175M | 30.82%-101M | 0.00%-57M | 499.91%248M | -76.53%48M | 3.02%-207M | -1,146.97%-146M |
-Change in other current liabilities | -186.20%-381M | -90.58%36M | -2,663.64%-282M | -107.27%-8M | -108.20%-127M | 3,046.67%442M | 2,067.38%382M | -92.20%11M | -8.85%110M | 79.27%-61M |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -79.07%252M | -97.55%24M | -79.22%112M | -30.26%106M | 102.14%10M | 126.74%1.2B | 772.06%981M | 624.80%539M | 35.00%152M | -302.11%-468M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -33.15%-38.81B | -3.76%-8.21B | -19.22%-7.88B | -88.20%-11.87B | -30.44%-10.86B | -33.35%-29.14B | -4.85%-7.91B | -69.30%-6.61B | -29.12%-6.31B | -50.58%-8.32B |
Net investment purchase and sale | 6.38%-6.24B | 101.91%26M | 64.75%-460M | -12.48%-1.39B | -59.87%-4.41B | -2,898.74%-6.66B | -579.29%-1.36B | -665.79%-1.31B | -988.78%-1.23B | -1,591.05%-2.76B |
Net proceeds payment for loan | -42.58%-31.94B | -23.21%-8.1B | -38.29%-7.28B | -102.22%-10.2B | -15.27%-6.36B | -2.80%-22.4B | 15.69%-6.58B | -27.96%-5.26B | -6.92%-5.04B | -6.95%-5.52B |
Net PPE purchase and sale | 0.51%-197M | 25.00%-45M | 0.00%-48M | -11.36%-49M | -19.57%-55M | -32.89%-198M | -24.60%-60M | -47.49%-48M | -49.59%-44M | -18.29%-46M |
Net other investing changes | -478.26%-435M | -196.59%-85M | -1,000.00%-90M | -1,653.33%-233M | -1,450.00%-27M | 173.72%115M | 322.87%88M | -23.85%10M | 161.27%15M | 101.21%2M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -33.15%-38.81B | -3.76%-8.21B | -19.22%-7.88B | -88.20%-11.87B | -30.44%-10.86B | -33.35%-29.14B | -4.85%-7.91B | -69.30%-6.61B | -29.12%-6.31B | -50.58%-8.32B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -16.49%29.89B | -8.73%6.93B | -32.57%7.06B | 99.20%10.24B | -55.05%5.66B | 44.79%35.79B | -14.02%7.6B | 136.88%10.47B | 31.15%5.14B | 66.79%12.59B |
Increase decrease in deposit | -51.43%20.11B | -63.18%4.05B | -36.68%6.76B | -47.20%3.57B | -55.81%5.74B | 66.94%41.39B | 4.47%10.99B | 81.64%10.67B | 39.36%6.75B | 265.20%12.98B |
Net issuance payments of debt | 221.66%9.8B | 175.00%3B | --0 | 551.83%6.8B | --0 | -981.21%-8.06B | -127.92%-4B | 31.58%-1.3B | -79.17%-1.51B | -133.33%-1.25B |
Net commonstock issuance | -48.13%402M | --0 | -9.46%402M | --0 | --0 | 50.19%775M | --0 | --444M | --0 | 13.90%331M |
Net preferred stock issuance | --0 | --0 | --0 | --0 | --0 | 420.41%2.04B | 821.28%721M | 49.61%736M | --0 | --583M |
Cash dividends paid | -37.01%-348M | -26.39%-91M | -38.46%-90M | -42.86%-90M | -42.59%-77M | -28.28%-254M | -38.62%-72M | -30.33%-65M | -26.27%-63M | -16.64%-54M |
Proceeds from stock option exercised by employees | 17.24%34M | -22.22%7M | 16.67%7M | 14.29%8M | 71.43%12M | 20.83%29M | 38.27%9M | 34.50%6M | 17.21%7M | -0.82%7M |
Net other financing activities | 24.64%-104M | 42.59%-31M | 29.17%-17M | 16.00%-42M | -40.00%-14M | -112.31%-138M | -347.24%-54M | -831.32%-24M | -21.42%-50M | -9.06%-10M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -16.49%29.89B | -8.73%6.93B | -32.57%7.06B | 99.20%10.24B | -55.05%5.66B | 44.79%35.79B | -14.02%7.6B | 136.88%10.47B | 31.15%5.14B | 66.79%12.59B |
Net cash flow | ||||||||||
Beginning cash position | 154.11%12.95B | -54.95%5.53B | -20.82%6.24B | -12.75%7.76B | 154.11%12.95B | 199.71%5.1B | 232.66%12.28B | 154.16%7.88B | 125.07%8.89B | 199.78%5.1B |
Current changes in cash | -210.34%-8.66B | -286.98%-1.25B | -116.02%-705M | -50.10%-1.52B | -236.82%-5.19B | 131.28%7.85B | -52.40%668M | 643.61%4.4B | -19.03%-1.01B | 68.64%3.79B |
End cash position | -66.92%4.28B | -66.92%4.28B | -54.95%5.53B | -20.82%6.24B | -12.75%7.76B | 154.11%12.95B | 154.11%12.95B | 232.66%12.28B | 154.16%7.88B | 125.07%8.89B |
Free cash flow | -94.53%55M | -102.28%-21M | -86.97%64M | -47.22%57M | 91.25%-45M | 163.35%1.01B | 1,331.55%921M | 1,074.08%491M | 29.84%108M | -366.78%-514M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data