(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 | ||||||||||
Net income from continuing operations | 33.06%990M | -145.83%-231M | 103.00%946M | 87.73%612M | 38.95%-337M | 122.59%744M | 496.85%504M | 342.71%466M | 121.85%326M | 62.78%-552M |
Deferred tax | 124.31%106M | 113.86%28M | 22.92%59M | 120.49%58M | -4,000.00%-39M | -53.52%-436M | -818.18%-202M | 1,500.00%48M | -4.04%-283M | -85.71%1M |
Other non cash items | -303.23%-125M | -64.66%41M | 53.33%-14M | 78.38%-16M | -216.28%-136M | -121.83%-31M | 119.83%116M | 14.29%-30M | -109.76%-74M | -1,175.00%-43M |
Change In working capital | -123.20%-449M | -135.50%-796M | -115.32%-1.2B | -95.28%72M | 12.73%1.47B | 20.19%1.94B | -235.74%-338M | -330.29%-555M | 25.74%1.52B | 1,517.39%1.3B |
-Change in receivables | -126.03%-330M | -43.51%161M | -5,500.00%-324M | 684.62%152M | 22.38%-319M | 38.91%-146M | 126.19%285M | 106.19%6M | 86.73%-26M | -470.83%-411M |
-Change in inventory | 12.90%-135M | -50.00%-54M | -20.00%-48M | 83.87%-5M | 41.67%-28M | -278.05%-155M | -700.00%-36M | 32.20%-40M | -875.00%-31M | -700.00%-48M |
-Change in other current assets | -97.66%39M | -49.87%-556M | -207.14%-1.03B | -104.45%-49M | 31.86%1.68B | 11.44%1.67B | -370.80%-371M | -380.00%-336M | -6.69%1.1B | 2,129.82%1.27B |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -33.26%3.13B | -250.49%-310M | -33.82%589M | -42.07%1.3B | 14.90%1.55B | 205.22%4.68B | -76.64%206M | 8.67%890M | 212.87%2.24B | 252.95%1.35B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -39.94%-2.68B | -24.09%-680M | -110.54%-819M | -11.88%-537M | -29.34%-648M | -47.20%-1.92B | -22.05%-548M | -21.56%-389M | -66.67%-480M | -103.66%-501M |
Net business purchase and sale | -75.00%-7M | -66.67%-5M | --0 | --0 | ---2M | -105.63%-4M | -250.00%-3M | 75.00%-1M | --0 | --0 |
Net investment purchase and sale | -835.59%-552M | -460.22%-652M | 161.79%152M | -10,900.00%-108M | 1,020.00%56M | -555.56%-59M | 493.48%181M | -412.50%-246M | -98.81%1M | 400.00%5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -63.72%-3.24B | -262.33%-1.34B | -4.72%-666M | -34.52%-643M | -19.76%-594M | -59.73%-1.98B | 25.15%-369M | -71.89%-636M | -276.38%-478M | -99.20%-496M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 121.49%687M | 226.43%1.55B | 1,455.00%622M | 101.39%27M | -1,832.05%-1.51B | -1,243.28%-3.2B | -135.45%-1.22B | -94.44%40M | -371.29%-1.94B | -188.89%-78M |
Net common stock issuance | -97.81%34M | --35M | --0 | ---- | ---- | 51.46%1.55B | --0 | --0 | ---- | ---- |
Cash dividends paid | ---90M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | 66.67%-83M | 114.29%2M | -450.00%-33M | ---47M | ---5M | ---249M | ---14M | ---6M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 89.66%-285M | 195.15%1.37B | 317.51%385M | 62.69%-313M | -484.80%-1.73B | -3,479.22%-2.76B | -97.81%-1.44B | -135.40%-177M | -311.87%-839M | -21.81%-296M |
Net cash flow | ||||||||||
Beginning cash position | -0.47%6.62B | -21.56%6.48B | -24.57%6.16B | -19.39%5.82B | -0.47%6.62B | 3.61%6.65B | 18.18%8.26B | 35.44%8.17B | 42.75%7.22B | 3.61%6.65B |
Current changes in cash | -654.72%-400M | 83.01%-273M | 300.00%308M | -63.04%340M | -239.14%-775M | -124.31%-53M | -371.26%-1.61B | -91.89%77M | -6.50%920M | 140.54%557M |
Effect of exchange rate changes | -290.91%-42M | 16.13%-26M | -30.77%9M | -82.86%6M | -720.00%-31M | 57.14%22M | -720.00%-31M | 62.50%13M | 683.33%35M | -28.57%5M |
End cash Position | -6.67%6.18B | -6.67%6.18B | -21.56%6.48B | -24.57%6.16B | -19.39%5.82B | -0.47%6.62B | -0.47%6.62B | 18.18%8.26B | 35.44%8.17B | 42.75%7.22B |
Free cash flow | -122.61%-426M | -190.63%-1.58B | -198.66%-295M | -53.24%679M | 13.88%771M | 382.04%1.88B | -343.95%-544M | -20.27%299M | 1,670.73%1.45B | 150.22%677M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data