(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -9.97%13.26B | 33.31%4.37B | -35.14%3.31B | 30.37%3.07B | -37.10%2.51B | 28.07%14.72B | -28.51%3.28B | 62.06%5.1B | 10.69%2.35B | 143.45%4B |
Net income from continuing operations | 18.96%14.97B | 114.27%7.94B | -43.62%1.88B | 15.20%2.61B | -22.59%2.54B | 123.02%12.59B | 58.22%3.71B | 100.78%3.33B | 92.61%2.27B | 606.90%3.28B |
Operating gains losses | -165.16%-144M | 51.75%173M | -164.15%-34M | -407.14%-258M | 16.67%-25M | 369.51%221M | 280.95%114M | -11.67%53M | 250.00%84M | 70.87%-30M |
Depreciation and amortization | 24.55%4.67B | 24.57%1.23B | 29.18%1.24B | 25.16%1.15B | 18.86%1.05B | 28.72%3.75B | 16.63%989M | 25.62%956M | 35.39%922M | 41.71%880M |
Deferred tax | -3,139.29%-6.35B | ---- | ---- | ---- | ---- | -31.54%-196M | ---- | ---- | ---- | ---- |
Other non cash items | -76.18%81M | -107.18%-13M | -67.29%35M | 22.22%44M | -6.25%15M | 38.78%340M | 465.63%181M | -30.07%107M | -30.77%36M | 100.00%16M |
Change In working capital | 39.44%-2.25B | 140.00%798M | -279.65%-415M | 18.20%-1.1B | -154.15%-1.53B | -656.52%-3.71B | -298.71%-2B | 23,200.00%231M | -315.43%-1.35B | -4,916.67%-602M |
-Change in receivables | 47.86%-586M | -37.97%-963M | 556.48%881M | -368.18%-472M | 92.18%-32M | -764.62%-1.12B | -3,977.78%-698M | -242.96%-193M | 167.95%176M | -1,604.17%-409M |
-Change in inventory | 81.52%-1.2B | 138.42%758M | 107.09%163M | 63.05%-576M | -143.29%-1.54B | -278.29%-6.47B | -269.48%-1.97B | -371.31%-2.3B | -168.33%-1.56B | -497.17%-633M |
-Change in prepaid assets | 28.58%-2.65B | -4.42%-2.97B | 198.49%327M | 130.33%74M | 72.66%-79M | -141.10%-3.71B | -127.29%-2.85B | -112.82%-332M | -2,133.33%-244M | -102.10%-289M |
-Change in payables and accrued expense | -67.56%2.61B | -21.99%2.63B | -129.45%-958M | -66.50%137M | -20.06%797M | 49.60%8.03B | 29.47%3.37B | 177.56%3.25B | -55.54%409M | 48.36%997M |
-Change in other current assets | -24.33%-1.95B | 123.47%2.56B | -44.71%-1.27B | -140.45%-1.84B | -30.85%-1.4B | 25.73%-1.57B | 634.62%1.15B | 17.46%-879M | -25.04%-764M | -80.64%-1.07B |
-Change in other current liabilities | ---- | ---- | -14.17%442M | 436.90%1B | 97.45%620M | ---- | ---- | 157.50%515M | 679.17%187M | 1,265.22%314M |
-Change in other working capital | 35.46%1.53B | 3,454.17%853M | -98.80%2M | 26.73%569M | -78.00%108M | 42.62%1.13B | -90.80%24M | -16.92%167M | 162.57%449M | 206.88%491M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -9.97%13.26B | 33.31%4.37B | -35.14%3.31B | 30.37%3.07B | -37.10%2.51B | 28.07%14.72B | -28.51%3.28B | 62.06%5.1B | 10.69%2.35B | 143.45%4B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -30.16%-15.58B | 21.64%-4.8B | -70.62%-4.76B | -299.77%-3.53B | -14.63%-2.48B | -52.17%-11.97B | -219.99%-6.13B | -50.46%-2.79B | 41.65%-884M | 16.07%-2.17B |
Net PPE purchase and sale | -24.24%-8.9B | -24.17%-2.31B | -36.38%-2.46B | -19.08%-2.06B | -16.99%-2.07B | -9.96%-7.16B | -2.43%-1.86B | 1.21%-1.8B | -14.19%-1.73B | -30.29%-1.77B |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | 175.49%927M | --0 | --0 | --936M | 99.27%-9M |
Net business purchase and sale | ---64M | --0 | --12M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment purchase and sale | -13.90%-6.62B | 42.58%-2.5B | -134.31%-2.32B | -1,453.33%-1.4B | -6.48%-411M | -4,303.79%-5.81B | -4,163.73%-4.35B | -3,193.33%-988M | ---90M | ---386M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | 1,166.67%76M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -30.16%-15.58B | 21.64%-4.8B | -70.62%-4.76B | -299.77%-3.53B | -14.63%-2.48B | -52.17%-11.97B | -219.99%-6.13B | -50.46%-2.79B | 41.65%-884M | 16.07%-2.17B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 173.41%2.59B | 279.19%887M | 417.84%2.26B | 19.21%-328M | 87.83%-233M | 32.21%-3.53B | 60.62%-495M | 48.44%-712M | 73.79%-406M | -88.39%-1.91B |
Net issuance payments of debt | 154.73%2.12B | 264.39%817M | 329.59%2.06B | 11.19%-357M | 80.27%-408M | 32.55%-3.87B | 65.87%-497M | 41.09%-899M | 74.69%-402M | -77.97%-2.07B |
Proceeds from stock option exercised by employees | 29.39%700M | 126.87%152M | 10.92%254M | 46.51%63M | 14.36%231M | -23.48%541M | -74.43%67M | 19.27%229M | -38.57%43M | 10.38%202M |
Net other financing activities | -12.38%-227M | -26.15%-82M | -30.95%-55M | 27.66%-34M | -16.67%-56M | -13.48%-202M | -3.17%-65M | 10.64%-42M | -51.61%-47M | -29.73%-48M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 173.41%2.59B | 279.19%887M | 417.84%2.26B | 19.21%-328M | 87.83%-233M | 32.21%-3.53B | 60.62%-495M | 48.44%-712M | 73.79%-406M | -88.39%-1.91B |
Net cash flow | ||||||||||
Beginning cash position | -6.72%16.92B | -17.66%16.59B | -15.93%15.88B | -7.04%16.77B | -6.72%16.92B | -8.83%18.14B | 20.70%20.15B | 12.26%18.89B | 1.79%18.04B | -8.83%18.14B |
Current changes in cash | 133.63%261M | 113.53%453M | -49.34%809M | -175.12%-797M | -137.21%-204M | 50.70%-776M | -337.11%-3.35B | 1,894.38%1.6B | 212.87%1.06B | 95.61%-86M |
Effect of exchange rate changes | 100.90%4M | 18.70%146M | 70.75%-98M | 56.07%-94M | 377.78%50M | -142.62%-444M | 223.68%123M | -697.62%-335M | -609.52%-214M | 91.86%-18M |
End cash Position | 1.57%17.19B | 1.57%17.19B | -17.66%16.59B | -15.93%15.88B | -7.04%16.77B | -6.72%16.92B | -6.72%16.92B | 20.70%20.15B | 12.26%18.89B | 1.79%18.04B |
Free cash flow | -42.31%4.36B | 45.28%2.06B | -74.25%849M | 61.84%1.01B | -80.13%440M | 116.82%7.55B | -48.75%1.42B | 149.39%3.3B | 1.97%621M | 281.62%2.21B |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data