(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 | (Q4)Dec 31, 2015 | (Q3)Sep 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 112.37%34.5M | -301.55%-279M | 1,144.62%138.42M | 81.97%-13.25M | 44.15%-73.49M | -209.49%-131.58M | 29.33%120.18M | 28.05%92.92M | -81.39%5.08M | -24.35%22.45M |
Deferred tax | -42.91%76.29M | 391.60%133.63M | -60.70%27.18M | 76.10%69.16M | 130.91%39.27M | -78.18%17.01M | -7.83%77.95M | 113.54%84.58M | 250.07%46.93M | -91.13%2.18M |
Other non cash items | -71.23%70.2M | 147.26%244.01M | -696.64%-516.26M | 2.07%86.53M | 52.47%84.77M | -50.75%55.6M | 22.40%112.89M | 168.13%92.23M | 221.46%41.89M | 127.78%50.14M |
Change In working capital | -106.75%-68.57M | 536.92%1.02B | 155.24%159.38M | 48.97%-288.51M | -70.90%-565.41M | -148.98%-330.85M | -270.88%-132.88M | 131.33%77.76M | 124.00%495.35M | 7,406.81%41.87M |
-Change in receivables | 91.91%-22.38M | -348.70%-276.66M | 33.61%111.24M | 135.45%83.26M | -180.04%-234.87M | 145.35%293.42M | -403.05%-647.04M | 159.38%213.51M | -35.95%164.38M | 127.59%64.17M |
-Change in inventory | -14.57%-365.57M | -473.04%-319.06M | 89.04%-55.68M | -778.42%-508.24M | 84.57%-57.86M | 32.75%-375M | -36.82%-557.59M | -250.40%-407.53M | -89.86%29.64M | -61.20%-114.52M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -508.85%-94.66M | 135.08%83.04M | -166.63%-93.72M |
-Change in other current assets | -112.84%-184.28M | 837.21%1.43B | 469.97%153.09M | 91.86%-41.38M | -966.54%-508.53M | -110.30%-47.68M | 125.03%463.07M | 233.09%205.78M | 813.64%119.97M | 280.17%103.95M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -97.82%26.5M | 519.18%1.21B | 125.85%196.03M | 127.80%86.8M | -124,988.40%-312.22M | -99.90%250K | -38.91%256.13M | 204.79%419.24M | 48.26%628.03M | -9.46%109.66M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -63.89%-236.76M | -16.25%-144.46M | -197.55%-124.27M | -6,014.93%-41.77M | 99.37%-683K | 44.87%-108.24M | -11.06%-196.35M | 28.48%-176.79M | 32.14%-42.7M | 46.66%-42.81M |
Net intangibles purchase and sale | 45.00%-5.48M | 45.38%-9.96M | -34.24%-18.24M | -776.65%-13.59M | -72.41%-1.55M | 62.88%-899K | 96.14%-2.42M | -71.85%-62.82M | -36.15%-36.85M | -2,696.45%-25.2M |
Net business purchase and sale | --0 | -105.44%-11.2M | 5,384.78%205.95M | -100.77%-3.9M | 4,415.04%505.59M | 102.97%11.2M | -356.59%-376.42M | --146.7M | ---- | ---- |
Net investment purchase and sale | 83.22%-19.97M | -118.21%-118.97M | 70.85%-54.52M | 36.25%-187.05M | -373.07%-293.41M | -32.64%-62.02M | -22.68%-46.76M | 60.54%-38.12M | 79.10%-17.77M | -54.28%-3.86M |
Net other investing changes | -82.39%2.8M | -92.06%15.87M | 449.52%199.96M | ---57.21M | ---- | ---- | ---- | --54K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -18.02%-242.77M | -192.84%-205.71M | 176.50%221.57M | -227.25%-289.64M | 262.82%227.62M | 76.49%-139.8M | -357.31%-594.68M | 65.76%-130.04M | 128.33%49.56M | 14.10%-71.86M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 101.00%8.25M | -176.77%-826.65M | 2,879.84%1.08B | -29.26%-38.74M | -221.64%-29.97M | -95.50%24.64M | 77.81%547.09M | 235.79%307.68M | 502.48%89.35M | 269.83%77.24M |
Net common stock issuance | ---24.57M | ---- | ---- | --592.98M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -16.84%-61.86M | -78.24%-52.94M | -387.51%-29.7M | 88.81%-6.09M | 8.57%-54.47M | -36.48%-59.58M | -90.46%-43.66M | -5,357.38%-22.92M | ---2.94M | --0 |
Net other financing activities | 13.49%-79.95M | -195.40%-92.42M | 136.27%96.88M | -77.11%-267.1M | -661.92%-150.82M | -54.06%26.84M | 117.10%58.43M | -350.84%-341.64M | -773.95%-403.2M | -14.19%-105.75M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 77.41%-243.77M | -200.98%-1.08B | 420.00%1.07B | 170.83%205.54M | -3,480.97%-290.17M | -101.44%-8.1M | 1,087.81%561.86M | -190.07%-56.88M | -572.96%-316.79M | 79.32%-28.52M |
Net cash flow | ||||||||||
Beginning cash position | -1.25%2.36B | 153.62%2.39B | 1.40%941.04M | -27.67%928.07M | -17.29%1.28B | 19.79%1.55B | 29.10%1.3B | 0.26%1B | 21.31%914.39M | 3.13%934.71M |
Current changes in cash | -546.62%-460.03M | -104.79%-71.14M | 55,032.79%1.49B | 100.72%2.7M | -150.58%-374.77M | -167.33%-149.56M | -5.78%222.13M | 349.50%235.75M | 3.67%359.56M | 88.26%-18.1M |
Effect of exchange rate changes | -46.75%21.97M | 201.25%41.25M | -496.40%-40.75M | -47.75%10.28M | 116.57%19.67M | -447.69%-118.7M | -32.22%34.14M | -48.10%50.37M | 115.79%15.38M | -234.14%-2.22M |
End cash Position | -18.59%1.92B | -1.25%2.36B | 153.62%2.39B | 1.40%941.04M | -27.67%928.07M | -17.29%1.28B | 19.79%1.55B | 29.10%1.3B | 29.10%1.3B | 21.31%914.39M |
Free cash flow | -125.20%-251.63M | 8,044.54%998.68M | 201.57%12.26M | 97.21%-12.07M | -153.01%-432.74M | -4,255.49%-171.04M | -102.78%-3.93M | 183.33%141.03M | 59.11%526.12M | -3.68%36.28M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data