(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 | -20.10%721.1M | 30.02%137.3M | -28.62%177.6M | -35.70%189.1M | -14.53%217.1M | 95.60%902.5M | 67.62%105.6M | 54.53%248.8M | 114.36%294.1M | 153.49%254M |
Deferred tax | -15.25%281.7M | 67.61%70.9M | -30.18%61.3M | -35.22%69.7M | -15.73%79.8M | 75.97%332.4M | 63.32%42.3M | 28.55%87.8M | 93.53%107.6M | 142.20%94.7M |
Other non cash items | -12.98%103.2M | 1,300.00%19.6M | -51.77%27.2M | -27.44%27.5M | -63.83%1.7M | 1,113.68%118.6M | 103.29%1.4M | 276.00%56.4M | 168.79%37.9M | 176.47%4.7M |
Change In working capital | 252.84%543.5M | -6.56%250.5M | 313.98%174.7M | 124.67%72.9M | 112.26%45.4M | 19.07%-355.6M | 1,057.50%268.1M | 188.47%42.2M | -9.81%-295.5M | -130.35%-370.4M |
-Change in receivables | 242.11%436M | -15.15%211.7M | -23.86%88.7M | 177.86%170.6M | 92.29%-35M | 38.79%-306.8M | 445.57%249.5M | 1,188.79%116.5M | -77.27%-219.1M | -53.95%-453.7M |
-Change in inventory | 529.44%404.1M | -52.55%77.2M | 185.15%130.6M | 165.05%99.4M | 164.69%96.9M | 80.65%-94.1M | 183.87%162.7M | 151.69%45.8M | -29.16%-152.8M | -75.41%-149.8M |
-Change in other current assets | -323.20%-111.6M | -7,300.00%-50.4M | -89.45%8.9M | -1,276.47%-40M | 21.82%-30.1M | 478.79%50M | -81.08%700K | 124.47%84.4M | 106.27%3.4M | -12,733.33%-38.5M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 73.92%1.66B | 24.48%501.3M | 3.45%435M | 233.64%327.3M | 1,030.79%400.3M | 146.19%956.7M | 284.26%402.7M | 106.33%420.5M | 3,987.50%98.1M | -54.38%35.4M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net intangibles purchase and sale | -17.92%-289.5M | -20.87%-139M | -19.62%-56.7M | -17.93%-46.7M | -8.28%-47.1M | -28.87%-245.5M | -30.53%-115M | -42.34%-47.4M | -1,170.27%-39.6M | -18.85%-43.5M |
Net business purchase and sale | -71.79%-269.2M | -35.47%-171.1M | -113.47%-63.4M | ---23.4M | -1,514.29%-11.3M | 62.73%-156.7M | -17,942.86%-126.3M | 91.85%-29.7M | --0 | 98.75%-700K |
Net investment purchase and sale | -50.00%400K | 0.00%200K | -80.00%100K | --100K | --0 | -68.00%800K | 300.00%200K | -58.33%500K | --0 | -92.31%100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -39.09%-558.3M | -28.54%-309.9M | -56.66%-120M | -76.77%-70M | -32.43%-58.4M | 34.03%-401.4M | -171.20%-241.1M | 80.67%-76.6M | -22.98%-39.6M | 51.59%-44.1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -348.70%-594.9M | 90.45%-44.6M | -114.82%-87.2M | -91.65%7.1M | -1,529.18%-470.2M | --239.2M | ---467M | 169.37%588.3M | -40.60%85M | 453.76%32.9M |
Net common stock issuance | ---496.2M | ---57M | ---266.1M | ---143.7M | ---29.4M | --0 | --0 | --0 | --0 | --0 |
Cash dividends paid | -36.03%-304.7M | --0 | ---- | -36.03%-304.7M | ---- | -7.38%-224M | --0 | ---- | -7.38%-224M | ---- |
Net other financing activities | 89.53%-10.3M | --0 | -500.00%-12M | 101.85%1.7M | ---- | -119.51%-98.4M | -100.84%-4.4M | 87.88%-2M | ---92M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -588.13%-1.55B | 72.02%-143.4M | -173.27%-402.9M | -79.01%-473.3M | -41,192.31%-534.2M | -229.70%-225.8M | -472.26%-512.6M | 228.10%549.9M | -185.53%-264.4M | 103.37%1.3M |
Net cash flow | ||||||||||
Beginning cash position | 48.38%1.05B | -62.32%541.9M | 20.89%622.6M | 19.54%844.7M | 48.38%1.05B | -2.93%705M | 164.36%1.44B | -8.49%515M | 2.32%706.6M | -2.93%705M |
Current changes in cash | -236.02%-448.2M | 113.68%48M | -109.83%-87.9M | -4.91%-216M | -2,498.65%-192.3M | 819.43%329.5M | -328.52%-351M | 3,689.56%893.8M | -68.22%-205.9M | 85.80%-7.4M |
Effect of exchange rate changes | -272.31%-22.4M | 67.17%-13M | -75.43%7.2M | -153.85%-7.7M | -198.89%-8.9M | -46.94%13M | -635.14%-39.6M | 380.33%29.3M | 364.81%14.3M | -45.12%9M |
End cash Position | -44.85%576.9M | -44.85%576.9M | -62.32%541.9M | 20.89%622.6M | 19.54%844.7M | 48.38%1.05B | 48.38%1.05B | 164.36%1.44B | -8.49%515M | 2.32%706.6M |
Free cash flow | 94.75%1.34B | 20.12%341.5M | 1.77%374.5M | 428.11%276.2M | 2,421.85%350.6M | 264.24%689.5M | 1,746.10%284.3M | 118.92%368M | 254.73%52.3M | -138.13%-15.1M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data