(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 | 4.04%463.4M | -11.99%445.4M | 170.06%506.1M | -41.60%187.4M | -2.40%320.9M | 8.95%328.8M | 12.53%301.8M | 8.50%268.2M | 9.28%247.2M | 9.23%226.2M |
Other non cash items | ---- | ---- | ---- | ---- | 53.70%-10M | -1,036.84%-21.6M | 79.79%-1.9M | 30.37%-9.4M | 17.18%-13.5M | -127.27%-16.3M |
Change In working capital | 104.07%9.9M | -150.15%-243.4M | -257.19%-97.3M | 507.24%61.9M | -6.29%-15.2M | -288.16%-14.3M | 261.90%7.6M | 109.95%2.1M | -219.70%-21.1M | 38.25%-6.6M |
-Change in receivables | 43.56%-25.4M | 29.36%-45M | -2,550.00%-63.7M | -93.45%2.6M | 177.62%39.7M | 222.22%14.3M | -503.45%-11.7M | 123.02%2.9M | -447.83%-12.6M | 78.29%-2.3M |
-Change in inventory | 128.97%57.6M | -27.27%-198.8M | -471.90%-156.2M | 1,235.14%42M | 94.47%-3.7M | -27.67%-66.9M | -2,083.33%-52.4M | -140.00%-2.4M | 131.75%6M | -407.66%-18.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 98.99%492.1M | -15.22%247.3M | -22.75%291.7M | -0.05%377.6M | 17.40%377.8M | -4.28%321.8M | 10.05%336.2M | 25.31%305.5M | 3.52%243.8M | 10.62%235.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -9.86%-198.4M | -26.74%-180.6M | -36.23%-142.5M | 24.91%-104.6M | -30.80%-139.3M | 1.21%-106.5M | -4.36%-107.8M | -29.77%-103.3M | 2.09%-79.6M | 24.96%-81.3M |
Net intangibles purchase and sale | -19.55%-15.9M | -9.02%-13.3M | -17.31%-12.2M | 24.09%-10.4M | -71.25%-13.7M | 13.04%-8M | -55.93%-9.2M | 22.37%-5.9M | -76.74%-7.6M | -39.88%-4.3M |
Net business purchase and sale | 169.35%81.7M | -209.79%-117.8M | 1,475.64%107.3M | 92.95%-7.8M | 15.89%-110.6M | -220.73%-131.5M | 63.23%-41M | -19.25%-111.5M | 62.01%-93.5M | -879.31%-246.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 57.46%-132.6M | -557.59%-311.7M | 61.40%-47.4M | 53.41%-122.8M | -7.15%-263.6M | -55.70%-246M | 28.41%-158M | -22.14%-220.7M | 45.52%-180.7M | -142.92%-331.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -119.54%-49M | 253.68%250.8M | -24.11%-163.2M | -2,128.81%-131.5M | -119.54%-5.9M | 108.28%30.2M | 122.73%14.5M | -181.59%-63.8M | -61.40%78.2M | 272.38%202.6M |
Net common stock issuance | 51.14%-4.3M | ---8.8M | --0 | -1,800.00%-3.8M | 97.18%-200K | ---7.1M | ---- | ---- | ---- | ---- |
Cash dividends paid | 32.77%-122.7M | -174.85%-182.5M | 24.97%-66.4M | -6.76%-88.5M | -15.30%-82.9M | -12.17%-71.9M | -11.28%-64.1M | -13.16%-57.6M | -12.36%-50.9M | -161.94%-45.3M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | 96.30%-100K | 88.80%-2.7M | -1,105.00%-24.1M | ---2M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,031.44%-213.3M | 108.62%22.9M | -1.45%-265.8M | -111.80%-262M | -153.48%-123.7M | 1.81%-48.8M | 59.95%-49.7M | -3,978.13%-124.1M | -97.94%3.2M | 214.90%155.3M |
Net cash flow | ||||||||||
Beginning cash position | -156.07%-82.2M | -107.10%-32.1M | -150.00%-15.5M | -513.33%-6.2M | 107.61%1.5M | 87.81%-19.7M | -56.59%-161.6M | 34.72%-103.2M | 23.88%-158.1M | -38.25%-207.7M |
Current changes in cash | 452.29%146.2M | -93.02%-41.5M | -198.61%-21.5M | 24.21%-7.2M | -135.19%-9.5M | -78.99%27M | 426.97%128.5M | -159.28%-39.3M | 12.18%66.3M | 200.48%59.1M |
Effect of exchange rate changes | 106.98%600K | -275.51%-8.6M | 333.33%4.9M | -216.67%-2.1M | 131.03%1.8M | -143.28%-5.8M | 170.16%13.4M | -67.54%-19.1M | -20.00%-11.4M | -815.90%-9.5M |
End cash Position | 178.59%64.6M | -156.07%-82.2M | -107.10%-32.1M | -150.00%-15.5M | -513.33%-6.2M | 107.61%1.5M | 87.81%-19.7M | -56.59%-161.6M | 34.72%-103.2M | 23.89%-158.1M |
Free cash flow | 468.43%257.5M | -66.42%45.3M | -48.04%134.9M | 17.95%259.6M | 18.52%220.1M | -13.95%185.7M | 13.64%215.8M | 31.60%189.9M | -0.89%144.3M | 46.88%145.6M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data