(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 | 13.22%-436.41M | 6.93%-502.88M | -167.77%-540.31M | -270.97%-201.78M | -50.33%-54.39M | -284.78%-36.18M | -52.26%19.58M | 14.37%41.02M | -53.45%35.86M | -18.28%77.05M |
Other non cash items | 17.98%864.08M | 20.36%732.4M | 67.58%608.53M | 83.18%363.12M | 31.88%198.23M | 36.54%150.31M | 135.91%110.09M | 64.38%46.67M | 203.97%28.39M | 314.70%9.34M |
Change In working capital | 209.24%18.36M | -24,610.29%-16.8M | 99.35%-68K | -10,431.31%-10.43M | -104.87%-99K | -81.32%2.03M | -39.29%10.89M | 1,763.93%17.93M | -96.90%962K | 23,244.03%31.01M |
-Change in receivables | -90.79%3.15M | 113.49%34.17M | -296.29%-253.34M | -4.23%-63.93M | -3,969.65%-61.33M | 105.55%1.59M | -195.54%-28.55M | 256.36%29.88M | 312.90%8.39M | 131.92%2.03M |
-Change in inventory | -40.74%-1.82M | -112.69%-1.29M | -6,644.44%-607K | -100.52%-9K | 174.05%1.72M | -410.46%-2.32M | -67.31%746K | 184.08%2.28M | -647.66%-2.71M | -560.00%-363K |
-Change in other current assets | 134.27%17.03M | -119.57%-49.68M | 374.45%253.88M | -10.10%53.51M | 2,052.62%59.52M | -92.85%2.77M | 371.81%38.69M | -202.23%-14.24M | -116.05%-4.71M | 366.98%29.35M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 13.05%2.07B | 60.29%1.83B | 44.40%1.14B | 88.36%790.28M | 5.87%419.56M | 5.73%396.28M | 48.79%374.81M | 5.88%251.91M | 80.05%237.92M | 20.01%132.14M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 14.59%-2.19B | -68.82%-2.57B | -100.28%-1.52B | 15.05%-759.65M | -55.27%-894.22M | -24.51%-575.91M | -102.37%-462.55M | -62.69%-228.56M | 20.95%-140.49M | -17.52%-177.74M |
Net business purchase and sale | 100.44%14.93M | 72.57%-3.39B | -141.76%-12.36B | -67.07%-5.11B | -7,919.04%-3.06B | 91.91%-38.15M | 10.21%-471.7M | 21.43%-525.36M | -740.14%-668.67M | -13,822.41%-79.59M |
Net investment purchase and sale | 56.43%-44.2M | -327.62%-101.44M | 0.65%-23.72M | -638.11%-23.88M | 70.50%-3.24M | ---10.97M | ---- | -1,427.73%-16.09M | -103.68%-1.05M | 96.50%-517K |
Net other investing changes | 471.08%630.75M | --110.45M | ---- | ---- | ---- | ---- | ---12.05M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 73.24%-1.59B | 57.21%-5.95B | -135.84%-13.9B | -48.98%-5.9B | -533.09%-3.96B | 33.95%-625.03M | -22.89%-946.3M | 4.96%-770.01M | -214.23%-810.22M | -55.91%-257.85M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -67.94%687.32M | -62.77%2.14B | 46.20%5.76B | 102.90%3.94B | 273.21%1.94B | -37.01%520.14M | 20.48%825.69M | 26.70%685.32M | 103.97%540.88M | 379.97%265.17M |
Net common stock issuance | 25.68%-240M | -104.77%-322.92M | 69.88%6.77B | 8.12%3.98B | 6,312.00%3.68B | 3,519.72%57.45M | 153.81%1.59M | ---2.95M | --0 | ---- |
Cash dividends paid | ---- | ---- | ---- | ---- | -9.95%-26.62M | -21.06%-24.21M | 5.14%-20M | -161.09%-21.08M | 83.26%-8.08M | ---48.25M |
Net other financing activities | ---- | ---- | ---- | ---- | -84.71%109K | 94.28%713K | 1,210.71%367K | --28K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -116.80%-205.59M | -89.87%1.22B | 62.44%12.08B | 37.08%7.43B | 1,271.20%5.42B | -40.86%395.5M | 1.44%668.8M | 23.84%659.32M | 145.89%532.41M | 291.91%216.52M |
Net cash flow | ||||||||||
Beginning cash position | -73.56%1.04B | -15.59%3.93B | 97.83%4.65B | 415.84%2.35B | 54.44%455.87M | 53.06%295.17M | 278.14%192.85M | -43.89%51M | 124,408.22%90.89M | -24.74%73K |
Current changes in cash | 109.32%269.9M | -322.23%-2.9B | -129.46%-686.08M | 23.52%2.33B | 1,030.84%1.89B | 71.34%166.75M | -31.09%97.32M | 454.01%141.22M | -143.92%-39.89M | 378,508.33%90.82M |
Effect of exchange rate changes | -285.72%-15.64M | 121.38%8.42M | -37.27%-39.37M | -385.00%-28.68M | 266.39%10.06M | -220.82%-6.05M | 693.34%5.01M | --631K | --0 | ---- |
End cash Position | 24.49%1.29B | -73.56%1.04B | -15.59%3.93B | 97.83%4.65B | 415.84%2.35B | 54.44%455.87M | 53.06%295.17M | 278.14%192.85M | -43.89%51M | 124,408.22%90.89M |
Free cash flow | 82.96%-126M | -94.44%-739.37M | -1,341.38%-380.26M | 106.45%30.63M | -164.24%-474.67M | -104.74%-179.63M | -475.87%-87.74M | -76.04%23.34M | 313.67%97.43M | -10.85%-45.6M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data