(Q1)Mar 23, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 7, 2023 | (Q2)Jun 17, 2023 | (Q1)Mar 25, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 8, 2022 | (Q2)Jun 18, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -6.56%854M | 19.08%5.85B | 19.35%1.51B | 30.92%2.1B | 4.91%1.32B | 17.18%914M | -4.03%4.91B | 8.58%1.27B | 19.79%1.6B | -25.85%1.26B |
Net income from continuing operations | -24.54%492M | -6.35%2.63B | 82.96%247M | -20.34%944M | -9.91%782M | 6.02%652M | 96.70%2.8B | -75.63%135M | 196.99%1.19B | 145.20%868M |
Operating gains losses | 132.65%16M | 96.46%-26M | 118.53%43M | 100.32%1M | -120.59%-21M | 83.16%-49M | -406.21%-734M | -354.95%-232M | -663.41%-313M | 207.37%102M |
Depreciation and amortization | 5.33%613M | 5.11%2.53B | 3.99%600M | 4.66%763M | 5.98%585M | 6.01%582M | -0.50%2.41B | 8.26%577M | -3.19%729M | -3.66%552M |
Asset impairment expenditure | ---- | -20.00%24M | 4.55%23M | -83.33%1M | --0 | ---- | 20.00%30M | 29.41%22M | -14.29%6M | ---1M |
Unrealized gains and losses of investment securities | 100.00%30M | -211.33%-167M | -47.95%355M | 16.35%-174M | -80.50%31M | --15M | -75.04%150M | 13.48%682M | ---208M | -15.43%159M |
Deferred tax | 12.82%264M | 2.17%849M | -20.66%169M | -26.81%202M | 115.93%244M | 2.18%234M | 32.11%831M | 249.18%213M | 35.96%276M | -43.22%113M |
Other non cashItems | 447.37%208M | 15.17%1.21B | 38.91%332M | 12.96%340M | 132.91%103M | -88.76%38M | -8.79%1.05B | 159.60%239M | -38.82%301M | -216.79%-313M |
Change In working capital | -38.13%-384M | 78.49%-236M | 46.90%-120M | 301.42%284M | 48.95%-122M | 43.38%-278M | -266.89%-1.1B | -130.61%-226M | 43.82%-141M | -180.74%-239M |
-Change in receivables | 226.55%369M | 52.54%-346M | 12.42%-261M | 103.00%3M | 53.90%-207M | -4.24%113M | -141.39%-729M | -3.11%-298M | 17.36%-100M | -277.31%-449M |
-Change in inventory | -200.83%-121M | 106.45%45M | 166.67%68M | 20.80%-316M | 330.67%173M | 198.36%120M | ---698M | ---102M | ---399M | ---75M |
-Change in prepaid assets | -96.92%-128M | 20.00%6M | 101.14%177M | -500.00%-54M | -446.67%-52M | 26.97%-65M | --5M | --88M | ---9M | --15M |
-Change in payables and accrued expense | -5.86%-506M | -86.00%56M | -153.91%-62M | 37.25%630M | -125.56%-34M | -55.70%-478M | --400M | --115M | --459M | --133M |
-Change in other working capital | -93.75%2M | 104.00%3M | -44.83%-42M | 122.83%21M | -101.46%-2M | 135.16%32M | -2,600.00%-75M | -115.18%-29M | 29.23%-92M | -66.99%137M |
Interest received (cash flow from operating activities) | -5.56%17M | 10.61%73M | 33.33%16M | 10.00%22M | 13.33%17M | -5.26%18M | 214.29%66M | 200.00%12M | 300.00%20M | 150.00%15M |
Tax refund paid | -34.90%-402M | -73.65%-1.03B | 2.56%-152M | -12.75%-283M | -5,016.67%-295M | -56.02%-298M | 16.15%-592M | 20.00%-156M | -10.09%-251M | 106.90%6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -6.56%854M | 19.12%5.85B | 19.51%1.51B | 30.92%2.1B | 4.91%1.32B | 17.18%914M | -4.04%4.91B | 8.48%1.27B | 19.79%1.6B | -25.85%1.26B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 37.85%-225M | 35.43%-1.67B | 74.68%-140M | 33.89%-556M | 25.22%-608M | 2.95%-362M | -786.60%-2.58B | -181.93%-553M | -123.67%-841M | -14.03%-813M |
Net PPE purchase and sale | -14.43%-349M | -33.82%-1.94B | 9.10%-619M | -60.82%-624M | -49.42%-387M | -158.47%-305M | -36.93%-1.45B | -78.74%-681M | -24.76%-388M | -21.60%-259M |
Net intangibles purchas and sale | 13.04%-80M | 2.86%-407M | 18.02%-91M | -2.33%-132M | 6.12%-92M | -13.58%-92M | -4.75%-419M | -4.72%-111M | -8.40%-129M | -7.69%-98M |
Net business purchase and sale | ---- | --0 | --0 | --0 | --0 | ---- | ---813M | --0 | --0 | ---813M |
Net investment purchase and sale | 371.43%152M | -68.78%74M | 360.61%172M | 27.84%-70M | -94.81%27M | 32.53%-56M | 187.13%237M | 73.06%-66M | -1,070.00%-97M | 274.50%520M |
Net other investing changes | -42.86%52M | 533.09%602M | 30.49%398M | 218.94%270M | 4.29%-156M | 165.94%91M | -109.67%-139M | -78.32%305M | -615.91%-227M | -46.85%-163M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 37.85%-225M | 35.43%-1.67B | 74.68%-140M | 33.89%-556M | 25.22%-608M | 2.95%-362M | -786.60%-2.58B | -181.93%-553M | -123.67%-841M | -14.03%-813M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -15.34%-1.14B | -34.70%-4.05B | -17.09%-692M | -104.33%-1.75B | 37.71%-621M | -75.71%-991M | 32.08%-3.01B | 32.22%-591M | 51.09%-854M | 2.25%-997M |
Net issuance payments of debt | -140.00%-396M | -164.93%-274M | -49.57%59M | -221.37%-443M | 1,200.00%275M | -371.43%-165M | 127.89%422M | 134.11%117M | 157.57%365M | 92.75%-25M |
Net common stock issuance | 17.16%-333M | -9.99%-1.89B | 0.50%-399M | -3.71%-615M | 20.07%-478M | -209.23%-402M | -32.77%-1.72B | -37.33%-401M | -10.84%-593M | -96.71%-598M |
Cash dividends paid | -2.08%-98M | -3.41%-425M | 0.00%-11M | -2.87%-215M | -4.04%-103M | -4.35%-96M | -6.48%-411M | -10.00%-11M | -9.42%-209M | -4.21%-99M |
Interest paid (cash flow from financing activities) | -4.21%-297M | -12.16%-1.13B | -9.21%-261M | -17.67%-333M | -9.33%-246M | -11.33%-285M | 3.93%-1B | -9.13%-239M | 4.71%-283M | 5.46%-225M |
Net other financing activities | 55.81%-19M | -13.36%-331M | -40.35%-80M | -3.73%-139M | -38.00%-69M | 15.69%-43M | -56.99%-292M | -612.50%-57M | -50.56%-134M | -31.58%-50M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -15.34%-1.14B | -34.70%-4.05B | -17.09%-692M | -104.33%-1.75B | 37.71%-621M | -75.71%-991M | 32.08%-3.01B | 32.22%-591M | 51.09%-854M | 2.25%-997M |
Net cash flow | ||||||||||
Beginning cash position | 5.97%2.45B | -22.49%2.31B | -19.24%1.77B | -13.63%1.97B | -33.73%1.87B | -22.49%2.31B | 15.61%2.98B | 8.69%2.19B | -18.39%2.28B | 0.04%2.83B |
Current changes in cash | -17.08%-514M | 120.18%136M | 458.20%681M | -120.88%-201M | 117.34%95M | -179.62%-439M | -267.66%-674M | -87.42%122M | 88.38%-91M | -1,667.74%-548M |
Effect of exchange rate changes | --4M | -33.33%2M | 0.00%3M | 0.00%-2M | 0.00%1M | --0 | 200.00%3M | 200.00%3M | -300.00%-2M | 200.00%1M |
End cash Position | 3.58%1.94B | 5.97%2.45B | 5.97%2.45B | -19.24%1.77B | -13.63%1.97B | -33.73%1.87B | -22.49%2.31B | -22.49%2.31B | 8.69%2.19B | -18.39%2.28B |
Free cash from | -17.79%425M | 15.16%3.51B | 69.41%803M | 23.64%1.34B | -6.63%845M | -11.02%517M | -16.82%3.05B | -30.29%474M | 19.58%1.09B | -35.26%905M |
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 | -- | -- | -- |
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.