(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 | 3.01%61.6M | 1,320.41%59.8M | 74.21%-4.9M | -131.56%-19M | 4.15%60.2M | -30.61%57.8M | 41.67%83.3M | 9.50%58.8M | -4.11%53.7M | 108.96%56M |
Deferred tax | -37.04%1.7M | 237.50%2.7M | -20.00%800K | -23.08%1M | -7.14%1.3M | -68.18%1.4M | 175.00%4.4M | 300.00%1.6M | -42.86%400K | 75.00%700K |
Other non cash items | 21.43%5.1M | 7.69%4.2M | -48.68%3.9M | 123.53%7.6M | 325.00%3.4M | -38.46%800K | -40.91%1.3M | -29.03%2.2M | 112.76%3.1M | -485.71%-24.3M |
Change In working capital | 41.67%1.7M | -89.74%1.2M | 10.38%11.7M | 430.00%10.6M | 152.63%2M | -100.00%-3.8M | -140.43%-1.9M | 393.75%4.7M | 27.27%-1.6M | 21.43%-2.2M |
-Change in receivables | 111.76%2M | -780.00%-17M | 56.25%2.5M | 134.04%1.6M | -2.17%-4.7M | -76.92%-4.6M | -285.71%-2.6M | 122.22%1.4M | -31.25%-6.3M | -220.00%-4.8M |
-Change in inventory | 185.71%1.2M | 26.32%-1.4M | -258.33%-1.9M | 500.00%1.2M | 133.33%200K | -50.00%-600K | 0.00%-400K | -500.00%-400K | -85.71%100K | --700K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1.82%128.6M | 118.51%126.3M | 25.38%57.8M | -45.64%46.1M | 37.89%84.8M | -14.35%61.5M | -12.55%71.8M | 20.38%82.1M | 71.79%68.2M | 11.52%39.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 47.16%-38.2M | -40.66%-72.3M | -103.97%-51.4M | 51.63%-25.2M | 67.17%-52.1M | -672.92%-158.7M | 150.00%27.7M | -61.52%-55.4M | -351.32%-34.3M | 5.00%-7.6M |
Net intangibles purchase and sale | -50.00%-600K | 60.00%-400K | ---1M | ---- | -100.00%-200K | ---100K | --0 | 50.00%-300K | -100.00%-600K | 0.00%-300K |
Net other investing changes | ---1.4M | ---- | -100.91%-300K | --33M | ---- | ---- | ---- | ---- | ---- | 513.79%17.8M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 44.70%-40.2M | -37.95%-72.7M | -775.64%-52.7M | 114.91%7.8M | 67.07%-52.3M | -673.29%-158.8M | 149.82%27.7M | -59.77%-55.6M | -448.00%-34.8M | 138.10%10M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -132.43%-14.4M | 157.29%44.4M | -1,994.59%-77.5M | ---3.7M | --0 | 640.07%155M | -339.17%-28.7M | 214.29%12M | 67.29%-10.5M | -19.33%-32.1M |
Net common stock issuance | 53.65%-24.1M | -158.71%-52M | -1,240.00%-20.1M | 88.28%-1.5M | -2,233.33%-12.8M | 100.00%600K | -86.96%300K | -32.35%2.3M | 183.33%3.4M | 9.09%1.2M |
Cash dividends paid | -0.83%-24.4M | ---24.2M | ---- | ---- | -5.11%-24.7M | -5.86%-23.5M | -5.71%-22.2M | -5.53%-21M | -5.85%-19.9M | -2.17%-18.8M |
Net other financing activities | 15.38%1.5M | 0.00%1.3M | --1.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -53.22%-80.9M | 55.03%-52.8M | -715.28%-117.4M | 69.03%-14.4M | -135.39%-46.5M | 356.14%131.4M | -557.69%-51.3M | 72.14%-7.8M | 42.74%-28M | -11.90%-48.9M |
Net cash flow | ||||||||||
Beginning cash position | 1.30%39M | -74.40%38.5M | 35.62%150.4M | -11.07%110.9M | 38.10%124.7M | 113.98%90.3M | 68.80%42.2M | 28.87%25M | 4.86%19.4M | -17.04%18.5M |
Current changes in cash | 837.50%7.5M | 100.71%800K | -384.30%-112.3M | 382.14%39.5M | -141.06%-14M | -29.25%34.1M | 157.75%48.2M | 246.30%18.7M | 575.00%5.4M | 120.51%800K |
Effect of exchange rate changes | 200.00%300K | -175.00%-300K | --400K | --0 | -33.33%200K | 400.00%300K | 93.33%-100K | -850.00%-1.5M | 100.00%200K | 0.00%100K |
End cash Position | 20.00%46.8M | 1.30%39M | -74.40%38.5M | 35.62%150.4M | -11.07%110.9M | 38.10%124.7M | 113.98%90.3M | 68.80%42.2M | 28.87%25M | 4.86%19.4M |
Free cash flow | 52.77%77.3M | 1,846.15%50.6M | -83.75%2.6M | -47.88%16M | 126.77%30.7M | -309.31%-114.7M | 118.33%54.8M | -24.40%25.1M | 4.73%33.2M | 17.84%31.7M |
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