(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 | -56.28%682M | 119.10%1.56B | -7.53%712M | -30.19%770M | -0.18%1.1B | 25.00%1.11B | 4.86%884M | 5.90%843M | 28.59%796M | 24.05%619M |
Other non cash items | 131.82%51M | -85.33%22M | 12.78%150M | 46.15%133M | -22.88%91M | 8.26%118M | 21.11%109M | -21.74%90M | -10.16%115M | -16.34%128M |
Change In working capital | 154.65%229M | -114.87%-419M | -256.00%-195M | 941.67%125M | 109.68%12M | 10.14%-124M | -355.56%-138M | 1,000.00%54M | 93.81%-6M | -86.54%-97M |
-Change in receivables | 111.86%56M | -52.26%-472M | -3,975.00%-310M | -91.21%8M | 208.33%91M | 3.45%-84M | -8,600.00%-87M | 98.04%-1M | -2,450.00%-51M | 85.71%-2M |
-Change in inventory | 253.15%389M | -9.48%-254M | -441.18%-232M | 6,900.00%68M | 99.11%-1M | -489.47%-112M | -179.17%-19M | 318.18%24M | 84.51%-11M | -914.29%-71M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -6.15%1.36B | 25.91%1.45B | -12.75%1.15B | -5.04%1.32B | -1.35%1.39B | 15.99%1.41B | -1.30%1.21B | 9.83%1.23B | 20.45%1.12B | 1.98%929M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | 2.04%-48M | -8.89%-49M | -4.65%-45M | 10.42%-43M | 9.43%-48M | -8.16%-53M | -8.89%-49M | -9.76%-45M | -10.81%-41M | 9.76%-37M |
Net PPE purchase and sale | -60.68%-805M | -8.91%-501M | 25.57%-460M | 17.05%-618M | -7.04%-745M | -16.58%-696M | -32.37%-597M | 18.59%-451M | -4.73%-554M | -43.36%-529M |
Net intangibles purchase and sale | -33.33%-16M | 25.00%-12M | 11.11%-16M | -50.00%-18M | -20.00%-12M | 37.50%-10M | -23.08%-16M | -44.44%-13M | -12.50%-9M | 33.33%-8M |
Net business purchase and sale | -105.76%-37M | 1,103.13%642M | ---64M | --0 | 103.20%13M | -997.30%-406M | 77.16%-37M | -376.47%-162M | 53.42%-34M | -1,316.67%-73M |
Net investment purchase and sale | -60.00%2M | --5M | --0 | --1M | --0 | ---- | 0.00%1M | --1M | --0 | ---- |
Net other investing changes | 752.54%385M | 32.18%-59M | ---87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,606.25%-482M | 104.78%32M | 0.74%-670M | 14.99%-675M | 31.37%-794M | -66.71%-1.16B | -4.36%-694M | -5.06%-665M | 1.56%-633M | -55.69%-643M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 72.58%-17M | -212.73%-62M | 150.00%55M | 132.35%22M | -108.79%-68M | 267.17%774M | -353.01%-463M | 209.58%183M | -695.24%-167M | 75.86%-21M |
Net common stock issuance | -14.29%-8M | 0.00%-7M | -16.67%-7M | 50.00%-6M | 20.00%-12M | 37.50%-15M | -20.00%-24M | 35.48%-20M | -40.91%-31M | 26.67%-22M |
Cash dividends paid | -7.48%-345M | -7.72%-321M | -25.74%-298M | 40.15%-237M | 50.06%-396M | -190.48%-793M | 0.36%-273M | -31.10%-274M | -8.29%-209M | -39.86%-193M |
Net other financing activities | 0.00%-92M | -228.57%-92M | -144.44%-28M | 1,150.00%63M | 81.82%-6M | 36.54%-33M | -842.86%-52M | -90.28%7M | 111.76%72M | 21.43%34M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5.42%-541M | -53.76%-572M | -38.81%-372M | 56.07%-268M | -233.33%-610M | 80.90%-183M | -337.44%-958M | 51.76%-219M | -33.53%-454M | 17.27%-340M |
Net cash flow | ||||||||||
Beginning cash position | 203.52%1.38B | 30.75%455M | 5,071.43%348M | -187.50%-7M | 112.12%8M | -117.51%-66M | 947.22%377M | 300.00%36M | -85.94%9M | 272.97%64M |
Current changes in cash | -63.00%336M | 740.74%908M | -71.20%108M | 2,443.75%375M | -123.88%-16M | 115.26%67M | -227.25%-439M | 978.13%345M | 159.26%32M | -162.07%-54M |
Effect of exchange rate changes | -794.44%-125M | 1,900.00%18M | 95.00%-1M | -2,100.00%-20M | -85.71%1M | 275.00%7M | 0.00%-4M | 20.00%-4M | -400.00%-5M | -107.14%-1M |
End cash Position | 15.28%1.59B | 203.52%1.38B | 30.75%455M | 5,071.43%348M | -187.50%-7M | 112.12%8M | -117.51%-66M | 947.22%377M | 300.00%36M | -85.94%9M |
Free cash flow | -47.10%465M | 44.57%879M | -3.03%608M | 9.81%627M | -10.08%571M | 18.25%635M | -23.94%537M | 48.95%706M | 47.20%474M | -28.92%322M |
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