(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 | 35.70%1.44B | 23.07%1.06B | 105.95%861.7M | -67.40%418.4M | 0.74%1.28B | 10.05%1.27B | 19.32%1.16B | 16.89%970.2M | 39.40%830M | 10.61%595.4M |
Change In working capital | 30.89%769.9M | 1,009.81%588.2M | 177.37%53M | -162.67%-68.5M | 478.31%109.3M | -94.28%18.9M | 103.38%330.5M | 6.21%162.5M | -26.76%153M | -42.67%208.9M |
-Change in receivables | 152.45%207.6M | -7,816.00%-395.8M | 98.53%-5M | 14.42%-340.2M | -602.30%-397.5M | 46.95%-56.6M | -1,741.54%-106.7M | 108.75%6.5M | -187.31%-74.3M | 293.41%85.1M |
-Change in inventory | 12.33%-135.1M | 24.09%-154.1M | -47.85%-203M | -408.52%-137.3M | 6.90%-27M | 57.35%-29M | 54.97%-68M | -34.46%-151M | -653.20%-112.3M | 125.57%20.3M |
-Change in other current assets | 4,391.53%253.2M | 95.67%-5.9M | -151.48%-136.3M | -984.00%-54.2M | 97.35%-5M | -109.56%-188.6M | -334.38%-90M | -49.41%38.4M | 255.85%75.9M | -152.93%-48.7M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.08%2.61B | 77.05%2.46B | 25.90%1.39B | -37.99%1.11B | 8.54%1.78B | -8.32%1.64B | 38.17%1.79B | 3.80%1.3B | 20.42%1.25B | 11.86%1.04B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | -9.62%-1.05B | -42.48%-954.2M | -9.27%-669.7M | 10.03%-612.9M | -14.93%-681.2M | 8.53%-592.7M | -59.25%-648M | -31.73%-406.9M | 1.66%-308.9M | -18.53%-314.1M |
Net PPE purchase and sale | 2.00%-1.08B | -121.61%-1.1B | -17.05%-495.6M | 11.05%-423.4M | 13.12%-476M | 23.30%-547.9M | -16.98%-714.3M | -0.84%-610.6M | -30.98%-605.5M | 9.72%-462.3M |
Net intangibles purchase and sale | 18.64%-14.4M | -1,261.54%-17.7M | 59.38%-1.3M | 5.88%-3.2M | -466.67%-3.4M | -50.00%-600K | 0.00%-400K | 78.95%-400K | -46.15%-1.9M | 71.74%-1.3M |
Net investment purchase and sale | 106.84%325.9M | -16,443.75%-4.76B | 90.08%-28.8M | 75.08%-290.4M | -567.91%-1.17B | 17.57%-174.5M | -135.98%-211.7M | 9,872.88%588.4M | 124.28%5.9M | -68.75%-24.3M |
Net other investing changes | -50.92%286.7M | 777.61%584.1M | -162.80%-86.2M | -161.31%-32.8M | 232.43%53.5M | 23.48%-40.4M | -73.68%-52.8M | 67.06%-30.4M | -35.74%-92.3M | -153.73%-68M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 75.62%-1.52B | -387.73%-6.25B | 5.95%-1.28B | 40.04%-1.36B | -67.58%-2.27B | 16.66%-1.36B | -253.82%-1.63B | 54.13%-459.9M | -15.25%-1B | -5.72%-870M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -126.09%-573.9M | 8.23%2.2B | 53.09%2.03B | 23.20%1.33B | 107.61%1.08B | 501.51%519.1M | 921.90%86.3M | 95.99%-10.5M | -240.66%-261.9M | 149.60%186.2M |
Net common stock issuance | -99.77%2.8M | 4,812.02%1.22B | -516.13%-25.8M | 123.22%6.2M | 17.34%-26.7M | -104.43%-32.3M | 24.04%-15.8M | -171.48%-20.8M | 438.89%29.1M | -50.91%5.4M |
Cash dividends paid | ---- | ---- | ---134.8M | ---- | -12.79%-170.2M | -23.08%-150.9M | -38.06%-122.6M | -593.75%-88.8M | -77.78%-12.8M | ---7.2M |
Net other financing activities | 6,833.33%60.6M | 66.67%-900K | 32.50%-2.7M | -4,100.00%-4M | --100K | ---- | ---- | 77.49%-8.6M | -34.51%-38.2M | ---28.4M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -128.49%-889M | 95.26%3.12B | 41.98%1.6B | 60.96%1.13B | 153.15%699.2M | 339.13%276.2M | 43.63%-115.5M | 41.17%-204.9M | -427.97%-348.3M | 181.70%106.2M |
Net cash flow | ||||||||||
Beginning cash position | -14.97%4.17B | 58.97%4.91B | 33.05%3.09B | 10.17%2.32B | 34.70%2.11B | 0.05%1.56B | 67.53%1.56B | -8.30%932.5M | 44.90%1.02B | 11.75%701.8M |
Current changes in cash | 132.46%225.9M | -140.61%-695.9M | 98.62%1.71B | 312.03%862.8M | -62.79%209.4M | 1,050.72%562.7M | -92.29%48.9M | 703.71%634.5M | -138.41%-105.1M | 169.56%273.6M |
Effect of exchange rate changes | -221.09%-123.3M | -136.16%-38.4M | 210.28%106.2M | -2,193.48%-96.3M | 122.44%4.6M | 57.38%-20.5M | -902.08%-48.1M | -123.19%-4.8M | -50.12%20.7M | 249.82%41.5M |
End cash Position | 2.46%4.27B | -14.97%4.17B | 58.97%4.91B | 33.05%3.09B | 10.17%2.32B | 34.70%2.11B | 0.05%1.56B | 67.53%1.56B | -8.30%932.5M | 44.90%1.02B |
Free cash flow | 15.48%431.2M | 94.07%373.4M | 579.86%192.4M | -93.20%28.3M | 10.57%416.4M | -7.01%376.6M | 60.84%405M | -20.72%251.8M | 28.43%317.6M | 76.90%247.3M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data