(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 | 28.14%756M | 15.79%198M | 27.85%202M | 24.86%216M | 59.09%140M | 27.43%590M | 23.02%171M | 14.49%158M | 35.16%173M | 51.72%88M |
Deferred tax | 15.46%239M | -16.18%57M | 20.37%65M | 26.42%67M | 56.25%50M | 23.21%207M | 41.67%68M | 8.00%54M | 26.19%53M | 14.29%32M |
Other non cash items | 26.58%200M | 152.17%58M | -8.62%53M | 53.13%49M | -11.11%40M | 2.60%158M | -34.29%23M | 28.89%58M | 10.34%32M | 0.00%45M |
Change In working capital | -67.10%176M | -65.06%152M | 180.00%266M | -99.11%2M | -11.42%-244M | 42.29%535M | 55.91%435M | -36.67%95M | 578.79%224M | -154.65%-219M |
-Change in receivables | -45.45%-16M | -300.00%-16M | 50.00%-5M | -400.00%-10M | 200.00%15M | -175.00%-11M | -233.33%-4M | -100.00%-10M | 71.43%-2M | 0.00%5M |
-Change in inventory | 54.87%-190M | -38.46%-198M | 209.89%100M | 105.37%8M | -163.16%-100M | -184.46%-421M | 2.72%-143M | -268.52%-91M | -7,550.00%-149M | 33.33%-38M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -3.34%2.03B | -25.03%644M | 49.51%761M | -24.68%470M | 45.63%150M | 19.31%2.1B | 28.02%859M | -5.21%509M | 78.80%624M | -48.24%103M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -29.76%-1.08B | -29.63%-315M | -29.22%-283M | -23.89%-223M | -36.17%-256M | -43.60%-830M | -42.11%-243M | -25.86%-219M | -50.00%-180M | -66.37%-188M |
Net intangibles purchase and sale | ---108M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | -785.71%-48M | -120.00%-2M | -2,100.00%-44M | 0.00%-1M | ---1M | 216.67%7M | 1,100.00%10M | ---2M | ---1M | --0 |
Net investment purchase and sale | --0 | 555.56%59M | -555.56%-59M | 164.71%11M | ---11M | ---17M | --9M | ---9M | ---17M | --0 |
Net other investing changes | ---- | ---- | ---- | --0 | ---1M | 200.00%1M | ---1M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -43.52%-1.18B | -61.29%-350M | -47.69%-319M | -24.76%-257M | -38.71%-258M | -33.71%-825M | -5.85%-217M | -24.14%-216M | -63.49%-206M | -66.07%-186M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 280.77%198M | 18.42%45M | 300.00%64M | 183.33%85M | 112.50%4M | 230.00%52M | 240.74%38M | 233.33%16M | 225.00%30M | -239.13%-32M |
Cash dividends paid | 28.96%-363M | --0 | 5.56%-17M | ---- | ---- | -158.08%-511M | --0 | ---18M | ---- | ---- |
Net other financing activities | --2M | --1M | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 20.84%-752M | -6.54%-114M | 12.12%-87M | 29.62%-423M | 10.49%-128M | -40.53%-950M | 23.02%-107M | 16.10%-99M | -78.34%-601M | -74.39%-143M |
Net cash flow | ||||||||||
Beginning cash position | 19.21%1.78B | 36.53%1.68B | 28.02%1.36B | 22.01%1.55B | 19.21%1.78B | 43.52%1.49B | 5.57%1.23B | 13.61%1.06B | 23.74%1.27B | 43.52%1.49B |
Current changes in cash | -72.19%89M | -66.36%180M | 82.99%355M | -14.75%-210M | -4.42%-236M | -30.89%320M | 63.61%535M | -20.82%194M | -60.53%-183M | -4,620.00%-226M |
Effect of exchange rate changes | 306.06%68M | 442.86%76M | -38.10%-29M | 150.00%15M | 50.00%6M | -230.00%-33M | 1,300.00%14M | -75.00%-21M | -257.89%-30M | 122.22%4M |
End cash Position | 8.82%1.94B | 8.82%1.94B | 36.53%1.68B | 28.02%1.36B | 22.01%1.55B | 19.21%1.78B | 19.21%1.78B | 5.57%1.23B | 13.61%1.06B | 23.74%1.27B |
Free cash flow | -30.71%837M | -61.24%219M | 77.93%532M | -54.78%194M | -27.06%-108M | 6.06%1.21B | 21.77%565M | -17.17%299M | 88.16%429M | -198.84%-85M |
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