New Fortress Energy
NFE
AIRPORTS OF THAILAND PUBLIC CO UNSP ADR EACH REP 10 ORD SHS
AIPUY
Dorian LPG
LPG
Precision Drilling
PDS
DOMINOS PIZZA ENTERPRISES LIMITED UNSP ADR EACH REPR 0.5 ORD SHS
DMZPY
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 7.42%22.56B | 22.42%21B | 115.19%17.16B | -29.28%7.97B | 14.13%11.27B | 21.74%9.88B | 17.51%8.11B | 8.15%6.9B | 17.55%6.38B | -7.92%5.43B |
Other non cash items | 46.38%-259M | -19.26%-483M | -355.06%-405M | 66.54%-89M | -21.46%-266M | -100.92%-219M | 67.17%-109M | 39.31%-332M | -101.10%-547M | -159.05%-272M |
Change In working capital | -51.61%-4.57B | -809.88%-3.02B | 216.12%425M | 68.31%-366M | -6.26%-1.16B | -111.48%-1.09B | -0.39%-514M | -19.35%-512M | 40.25%-429M | -15.81%-718M |
-Change in receivables | -76.40%-695M | 35.73%-394M | -216.10%-613M | 536.36%528M | 32.40%-121M | -33.58%-179M | -18.58%-134M | -130.61%-113M | -122.73%-49M | 92.36%-22M |
-Change in inventory | -1.46%-4.23B | -166.05%-4.17B | -178.83%-1.57B | 64.96%-562M | 6.85%-1.6B | -71.17%-1.72B | -22.83%-1.01B | -43.94%-819M | 38.69%-569M | -20.68%-928M |
-Change in other current assets | -1,437.50%-107M | -99.20%8M | 322.78%1B | 141.84%237M | 7.69%98M | -75.20%91M | 98.38%367M | 92.71%185M | 71.43%96M | -76.07%56M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 3.18%18.4B | -4.35%17.84B | 71.10%18.65B | -6.43%10.9B | 37.18%11.65B | 21.77%8.49B | 12.89%6.97B | 9.62%6.18B | 22.29%5.63B | -2.27%4.61B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -54.28%-6.67B | -93.81%-4.32B | -15.42%-2.23B | 31.72%-1.93B | -9.73%-2.83B | -38.93%-2.58B | 4.28%-1.86B | -14.25%-1.94B | -14.19%-1.7B | -0.27%-1.49B |
Net intangibles purchase and sale | -45.99%-1B | -18.10%-685M | -20.58%-580M | 8.90%-481M | 1.68%-528M | -17.76%-537M | -3.64%-456M | -39.24%-440M | 0.00%-316M | -24.90%-316M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 229.17%310M | -43.71%-240M | 92.27%-167M |
Net investment purchase and sale | 12.63%-837M | 92.81%-958M | -2,386.01%-13.33B | 79.24%-536M | -519.18%-2.58B | 93.43%-417M | -10,169.84%-6.34B | 730.00%63M | -109.71%-10M | 164.78%103M |
Net other investing changes | 382.50%193M | -72.79%40M | 7,450.00%147M | -103.13%-2M | -16.88%64M | 108.11%77M | 110.69%37M | -67.96%-346M | 1.44%-206M | -407.35%-209M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -40.37%-8.31B | 62.95%-5.92B | -443.50%-15.98B | 49.91%-2.94B | -70.66%-5.87B | 60.04%-3.44B | -274.54%-8.61B | 6.81%-2.3B | -22.87%-2.47B | 48.76%-2.01B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 1,828.21%2.02B | 98.10%-117M | -149.39%-6.16B | 1,114.70%12.48B | 259.22%1.03B | -115.46%-645M | 428.94%4.17B | 11.64%-1.27B | -567.43%-1.44B | -84.94%307M |
Net common stock issuance | 1.98%-1.58B | -190.65%-1.62B | -4,533.33%-556M | 57.14%-12M | 88.62%-28M | ---246M | ---- | -900.00%-288M | -40.00%36M | 227.66%60M |
Cash dividends paid | -3.75%-6.25B | -70.83%-6.03B | -52.22%-3.53B | 25.71%-2.32B | -14.88%-3.12B | -36.98%-2.72B | -6.62%-1.98B | -11.25%-1.86B | -3.21%-1.67B | -7.86%-1.62B |
Net other financing activities | 86.67%-234M | 14.34%-1.76B | -2,597.37%-2.05B | -3,900.00%-76M | 100.53%2M | -1,119.35%-378M | 89.77%-31M | -31.74%-303M | -33.72%-230M | 3.91%-172M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 25.93%-9.4B | 16.30%-12.69B | -304.73%-15.16B | 256.38%7.4B | -9.51%-4.73B | -300.32%-4.32B | 154.15%2.16B | -12.95%-3.99B | -100.45%-3.53B | -2,034.07%-1.76B |
Net cash flow | ||||||||||
Beginning cash position | -9.17%7.1B | -60.53%7.82B | 260.31%19.81B | 24.56%5.5B | 21.97%4.41B | 8.42%3.62B | -1.56%3.34B | -10.39%3.39B | 29.73%3.78B | 47.20%2.92B |
Current changes in cash | 190.27%696M | 93.83%-771M | -181.30%-12.49B | 1,371.36%15.36B | 43.41%1.04B | 39.20%728M | 588.79%523M | 70.28%-107M | -142.86%-360M | -5.41%840M |
Effect of exchange rate changes | -596.36%-273M | -88.96%55M | 147.34%498M | -2,797.44%-1.05B | -41.79%39M | 127.69%67M | -548.15%-242M | 263.64%54M | -222.22%-33M | -42.55%27M |
End cash Position | 5.92%7.52B | -9.17%7.1B | -60.53%7.82B | 260.31%19.81B | 24.56%5.5B | 21.97%4.41B | 8.42%3.62B | -1.56%3.34B | -10.39%3.39B | 29.73%3.78B |
Free cash flow | -16.91%10.6B | -17.15%12.75B | 82.52%15.39B | 2.11%8.43B | 54.00%8.26B | 15.76%5.36B | 29.20%4.63B | 0.20%3.59B | 29.72%3.58B | -4.20%2.76B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |