(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 | -59.45%174.3M | -24.86%429.8M | 161.43%572M | -350.39%-931.2M | -63.86%371.9M | -31.30%1.03B | 1.42%1.5B | 179.56%1.48B | -34.62%528.3M | 489.77%808.1M |
Deferred tax | 42.37%100.8M | 122.62%70.8M | -338.99%-313M | -394.63%-71.3M | -77.84%24.2M | -50.18%109.2M | -2.84%219.2M | 10.26%225.6M | --204.6M | ---- |
Other non cash items | 107.08%272.1M | -18.23%131.4M | -0.31%160.7M | -6.60%161.2M | -13.53%172.6M | -5.31%199.6M | -16.81%210.8M | -9.56%253.4M | -2.37%280.2M | -35.82%287M |
Change In working capital | 148.05%16M | -194.60%-33.3M | 126.61%35.2M | -437.80%-132.3M | -24.24%-24.6M | -27.74%-19.8M | 3.73%-15.5M | 15.26%-16.1M | -600.00%-19M | 471.09%3.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 2.57%933.8M | 5.15%910.4M | 8.91%865.8M | -23.73%795M | 2.18%1.04B | -1.36%1.02B | 8.17%1.03B | 3.26%956.2M | 42.68%926M | -18.42%649M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -8.65%-192.2M | -5.11%-176.9M | 18.97%-168.3M | 20.36%-207.7M | 21.66%-260.8M | -9.08%-332.9M | 12.17%-305.2M | -13.79%-347.5M | -68.17%-305.4M | 9.75%-181.6M |
Net business purchase and sale | -94.15%15M | -62.33%256.2M | 7,413.98%680.2M | -108.17%-9.3M | -18.35%113.9M | 197.28%139.5M | -166.57%-143.4M | 139.26%215.4M | -223.03%-548.6M | 447.22%445.9M |
Net other investing changes | 26.21%-7.6M | ---10.3M | ---- | ---- | -6,500.00%-6.4M | --100K | ---- | -50.00%100K | -84.62%200K | 130.91%1.3M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -112.70%-47.9M | -43.97%377.1M | 1,181.99%673M | -124.76%-62.2M | 80.33%251.2M | 139.89%139.3M | -442.35%-349.2M | 124.75%102M | -120.66%-412.1M | 12,138.38%2B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 90.54%-87.2M | -7.40%-921.8M | -532.61%-858.3M | -32.88%198.4M | 168.06%295.6M | -196.79%-434.3M | 56,187.50%448.7M | -100.22%-800K | 121.81%363.9M | -2,933.49%-1.67B |
Net common stock issuance | 0.00%100K | 100.04%100K | -184.20%-284.2M | 63.78%-100M | -84.81%-276.1M | 57.58%-149.4M | -3,189.47%-352.2M | 216.67%11.4M | -68.70%3.6M | 101.37%11.5M |
Cash dividends paid | ---258.5M | ---- | ---- | -1.39%-628.1M | -5.11%-619.5M | -4.88%-589.4M | -6.04%-562M | -34.79%-530M | -29.56%-393.2M | -3.61%-303.5M |
Net other financing activities | 46.16%-261.6M | ---485.9M | ---- | 69.23%-1.6M | 90.58%-5.2M | -472.97%-55.2M | -51.95%14.8M | 177.00%30.8M | -27.80%-40M | 60.00%-31.3M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 50.35%-807.8M | -19.42%-1.63B | -85.45%-1.36B | 19.76%-734.6M | 39.22%-915.5M | -111.84%-1.51B | 4.13%-711M | -62.95%-741.6M | 82.82%-455.1M | -207.56%-2.65B |
Net cash flow | ||||||||||
Beginning cash position | -54.92%281.5M | 37.95%624.5M | -1.16%452.7M | 473.22%458M | -81.61%79.9M | -7.14%434.5M | 214.87%467.9M | 71.20%148.6M | -9.87%86.8M | -35.93%96.3M |
Current changes in cash | 123.01%78.1M | -292.29%-339.4M | 9,905.56%176.5M | -100.48%-1.8M | 209.06%378.1M | -1,238.61%-346.7M | -108.18%-25.9M | 438.44%316.6M | 1,209.43%58.8M | 89.32%-5.3M |
Effect of exchange rate changes | 69.44%-1.1M | 23.40%-3.6M | -38.24%-4.7M | ---3.4M | --0 | -6.67%-8M | -367.86%-7.5M | -6.67%2.8M | 169.77%3M | 1.13%-4.3M |
End cash Position | 27.35%358.5M | -54.92%281.5M | 37.95%624.5M | -1.16%452.7M | 473.22%458M | -81.61%79.9M | -7.14%434.5M | 214.87%467.9M | 71.20%148.6M | -9.91%86.8M |
Free cash flow | 1.10%741.6M | 5.16%733.5M | 18.76%697.5M | -24.86%587.3M | 13.72%781.6M | -5.73%687.3M | 19.78%729.1M | -1.92%608.7M | 32.78%620.6M | -21.35%467.4M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data