(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 from operating activities | 89.23%147.6M | 88.86%78M | 167.05%41.3M | -147.83%-61.6M | -27.40%128.8M | 28.92%177.4M | 9.03%137.6M | -21.52%126.2M | -15.15%160.8M | 6.04%189.5M |
Net profit before non-cash adjustment | -700.47%-341M | 57.10%-42.6M | 84.95%-99.3M | -2,175.86%-660M | -141.02%-29M | 2.46%70.7M | 1.47%69M | -36.63%68M | -11.18%107.3M | 8.05%120.8M |
Total adjustment of non-cash items | 303.78%491.4M | -12.88%121.7M | -76.60%139.7M | 271.04%597M | 80.38%160.9M | 51.19%89.2M | -4.84%59M | 12.52%62M | -17.14%55.1M | 16.06%66.5M |
-Depreciation and amortization | -12.20%51.1M | -15.04%58.2M | -44.85%68.5M | 35.15%124.2M | -1.39%91.9M | 58.50%93.2M | -1.67%58.8M | 13.04%59.8M | -18.62%52.9M | 8.33%65M |
-Disposal profit | 598.11%443.3M | -13.37%63.5M | -84.54%73.3M | 589.24%474.2M | 1,663.64%68.8M | ---4.4M | --0 | ---- | ---- | ---- |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | -35.71%900K | -39.13%1.4M | 4.55%2.3M | -8.33%2.2M | -7.69%2.4M | 0.00%2.6M |
-Other non-cash items | ---3M | ---- | -50.00%-2.1M | -100.00%-1.4M | 30.00%-700K | 52.38%-1M | ---2.1M | ---- | 81.82%-200K | 79.25%-1.1M |
Changes in working capital | -154.55%-2.8M | -222.22%-1.1M | -35.71%900K | 145.16%1.4M | -117.71%-3.1M | 82.29%17.5M | 352.63%9.6M | -137.50%-3.8M | -172.73%-1.6M | -77.08%2.2M |
-Change in receivables | 19.81%-17M | -52.52%-21.2M | -147.77%-13.9M | 4,257.14%29.1M | 66.67%-700K | -600.00%-2.1M | 96.34%-300K | -1,266.67%-8.2M | 87.76%-600K | 22.22%-4.9M |
-Change in inventory | -350.00%-900K | -150.00%-200K | -20.00%400K | 25.00%500K | 233.33%400K | -50.00%-300K | 0.00%-200K | 33.33%-200K | -200.00%-300K | 250.00%300K |
-Change in payables | -11.89%16.3M | 46.83%18.5M | 143.00%12.6M | -497.96%-29.3M | -126.63%-4.9M | 85.86%18.4M | 115.22%9.9M | 276.92%4.6M | -144.07%-2.6M | -57.25%5.9M |
-Provision for loans, leases and other losses | -166.67%-1.2M | 0.00%1.8M | 63.64%1.8M | -47.62%1.1M | 40.00%2.1M | 650.00%1.5M | --200K | --0 | 111.11%1.9M | -60.87%900K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 5.3M | 0 | -24.36%5.9M | 18.18%7.8M | -27.47%6.6M | 13.75%9.1M | -39.39%8M | 1.54%13.2M | ||
Interest paid (cash flow from operating activities) | -12.82%-17.6M | -15.56%-15.6M | 4.26%-13.5M | 26.56%-14.1M | -22.29%-19.2M | -27.64%-15.7M | -18.27%-12.3M | 14.05%-10.4M | 50.41%-12.1M | -36.31%-24.4M |
Interest received (cash flow from operating activities) | 304.76%8.5M | 425.00%2.1M | -77.78%400K | -47.06%1.8M | 78.95%3.4M | 46.15%1.9M | 0.00%1.3M | -35.00%1.3M | -23.08%2M | 52.94%2.6M |
Tax refund paid | 67.50%-2.6M | -344.44%-8M | 81.25%-1.8M | -60.00%-9.6M | 68.09%-6M | -41.35%-18.8M | 30.00%-13.3M | -2.70%-19M | 13.55%-18.5M | -15.05%-21.4M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500K | 0 | 0 |
Operating cash flow | 149.91%141.2M | 114.02%56.5M | 131.62%26.4M | -173.96%-83.5M | -26.02%112.9M | 27.27%152.6M | 11.33%119.9M | -23.18%107.7M | -12.10%140.2M | 1.66%159.5M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.38%-13.7M | 15.03%-13M | 60.67%-15.3M | 6.71%-38.9M | 21.91%-41.7M | 35.35%-53.4M | -7.41%-82.6M | -53.80%-76.9M | -71.82%-50M | 18.94%-29.1M |
Net intangibles purchase and sale | -4.92%-6.4M | 0.00%-6.1M | -15.09%-6.1M | 36.14%-5.3M | -25.76%-8.3M | -15.79%-6.6M | -111.11%-5.7M | -80.00%-2.7M | 48.28%-1.5M | 0.00%-2.9M |
Net business purchase and sale | 2,420.00%75.6M | -76.92%3M | 750.00%13M | -81.82%-2M | ---1.1M | --0 | 97.79%-3.1M | -91.00%-140M | -333.73%-73.3M | 95.57%-16.9M |
Net investment property transactions | -135.10%-71M | -53.30%-30.2M | 8.80%-19.7M | -43.05%-21.6M | ---15.1M | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | 50.00%-100K | 33.33%-200K | 50.00%-300K | 45.45%-600K | 0.00%-1.1M | -120.00%-1.1M | 61.54%-500K | -1,200.00%-1.3M | 90.00%-100K | 44.44%-1M |
Advance cash and loans provided to other parties | -762.50%-20.7M | 66.20%-2.4M | 82.47%-7.1M | -142.51%-40.5M | -83.52%-16.7M | 20.18%-9.1M | -307.14%-11.4M | -2,700.00%-2.8M | ---100K | --0 |
Repayment of advance payments to other parties and cash income from loans | 1,500.00%67.2M | 40.00%4.2M | 650.00%3M | -88.89%400K | 200.00%3.6M | -7.69%1.2M | 44.44%1.3M | 50.00%900K | -86.05%600K | --4.3M |
Net changes in other investments | ---- | --131.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -64.36%30.9M | 366.77%86.7M | 70.05%-32.5M | -34.95%-108.5M | -16.52%-80.4M | 32.35%-69M | 54.22%-102M | -79.10%-222.8M | -172.81%-124.4M | 89.20%-45.6M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -62.92%-189.8M | -281.46%-116.5M | -27.29%64.2M | 163.58%88.3M | 22.26%33.5M | -3.18%27.4M | -43.29%28.3M | 119.08%49.9M | -824.03%-261.5M | -114.19%-28.3M |
Net common stock issuance | ---- | ---- | ---- | ---- | 0.00%100K | -83.33%100K | --600K | --0 | --314M | --0 |
Increase or decrease of lease financing | -8.77%-6.2M | -72.73%-5.7M | 45.00%-3.3M | 6.25%-6M | 1.54%-6.4M | ---6.5M | ---- | ---- | ---- | ---- |
Cash dividends paid | ---19M | ---- | ---- | ---- | -0.26%-37.9M | 24.85%-37.8M | 10.97%-50.3M | 24.97%-56.5M | -7.26%-75.3M | 0.00%-70.2M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---100K | --0 | ---- |
Financing cash flow | -75.94%-215M | -300.66%-122.2M | -26.00%60.9M | 869.16%82.3M | 36.31%-10.7M | 21.50%-16.8M | -219.40%-21.4M | 70.61%-6.7M | 76.85%-22.8M | -174.62%-98.5M |
Net cash flow | ||||||||||
Beginning cash position | 6.30%226.2M | 29.28%212.8M | -39.19%164.6M | 9.68%270.7M | 34.20%246.8M | 0.77%183.9M | -40.86%182.5M | -4.84%308.6M | 2.72%324.3M | -30.37%315.7M |
Current changes in cash | -304.29%-42.9M | -61.68%21M | 149.95%54.8M | -603.21%-109.7M | -67.37%21.8M | 2,008.57%66.8M | 97.13%-3.5M | -1,640.00%-121.8M | -145.45%-7M | 111.54%15.4M |
Effect of exchange rate changes | 192.11%7M | -15.15%-7.6M | -283.33%-6.6M | 71.43%3.6M | 153.85%2.1M | -179.59%-3.9M | 213.95%4.9M | 50.57%-4.3M | -27.94%-8.7M | -58.14%-6.8M |
End cash Position | -15.87%190.3M | 6.30%226.2M | 29.28%212.8M | -39.19%164.6M | 9.68%270.7M | 34.20%246.8M | 0.77%183.9M | -40.86%182.5M | -4.84%308.6M | 2.72%324.3M |
Free cash flow | 223.80%121.1M | 648.00%37.4M | 103.92%5M | -303.02%-127.7M | -25.12%62.9M | 165.82%84M | 12.86%31.6M | -68.43%28M | -30.27%88.7M | 7.71%127.2M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data