(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 | 81.67%545M | 28.57%135M | -5.34%124M | 733.33%152M | 52.27%134M | -12.28%300M | -12.50%105M | 72.37%131M | -127.91%-24M | 49.15%88M |
Deferred tax | 76.11%199M | 35.00%54M | 0.00%47M | 1,160.00%53M | 45.16%45M | 22.83%113M | 81.82%40M | 74.07%47M | -121.74%-5M | 55.00%31M |
Other non cash items | -12.28%100M | 48.94%70M | -209.09%-24M | 59.09%35M | -17.39%19M | 208.11%114M | 261.54%47M | 4.76%22M | 257.14%22M | 35.29%23M |
Change In working capital | -19.10%-449M | -122.22%-80M | 88.48%-25M | -1,256.25%-217M | -18.69%-127M | -1,116.13%-377M | -9.09%-36M | -3,716.67%-217M | 52.94%-16M | -456.67%-107M |
-Change in receivables | 23.61%-110M | ---- | ---- | ---- | ---- | -19.01%-144M | ---- | ---- | ---- | ---- |
-Change in inventory | 68.00%-192M | ---- | ---- | ---- | ---- | -183.02%-600M | ---- | ---- | ---- | ---- |
-Change in other current assets | -168.57%-72M | ---- | ---- | ---- | ---- | -48.02%105M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -101.69%-3M | ---- | ---- | ---- | ---- | 513.95%178M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 137.80%302M | -8.72%136M | 820.00%108M | 95.00%-2M | 81.82%60M | -75.00%127M | 8.76%149M | -109.87%-15M | -153.33%-40M | -76.92%33M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | -49.12%-170M | -20.00%-48M | -58.06%-49M | ---- | ---- | -25.27%-114M | -48.15%-40M | -29.17%-31M | ---- | ---- |
Net intangibles purchase and sale | 60.00%16M | ---- | ---- | ---- | ---- | -54.55%10M | ---- | ---- | ---- | ---- |
Net business purchase and sale | 20.00%-24M | ---6M | -200.00%-18M | --0 | --0 | -140.00%-30M | --0 | ---6M | ---23M | ---2M |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | --2M | --0 | --0 | --2M | --0 |
Net other investing changes | ---- | ---- | -50.00%2M | -160.00%-39M | -23.81%-26M | ---1M | -266.67%-10M | -66.67%4M | -162.50%-15M | -1,150.00%-21M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -34.85%-178M | -17.95%-46M | -96.97%-65M | -13.89%-41M | -17.39%-27M | -2,300.00%-132M | -225.81%-39M | -175.00%-33M | -3,700.00%-36M | -53.33%-23M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -46.11%208M | 129.37%328M | -139.39%-39M | -93.18%9M | -850.00%-90M | 199.74%386M | 186.67%143M | 330.23%99M | 525.81%132M | 108.05%12M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | ---25M | --0 | ---25M | --0 | --0 |
Cash dividends paid | -25.25%-248M | -26.53%-124M | ---- | -24.00%-124M | ---- | -19.28%-198M | -18.07%-98M | ---- | -20.48%-100M | ---- |
Net other financing activities | 200.00%1M | ---- | ---- | 0.00%1M | ---- | ---1M | ---- | ---1M | 0.00%1M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -159.84%-76M | 454.29%194M | -173.85%-48M | -612.50%-123M | -3,400.00%-99M | 121.49%127M | 113.67%35M | 222.64%65M | 119.51%24M | 101.89%3M |
Net cash flow | ||||||||||
Beginning cash position | 27.06%601M | -23.13%359M | -19.07%365M | 5.99%531M | 27.06%601M | -11.92%473M | -15.09%467M | -3.84%451M | -2.91%501M | -11.92%473M |
Current changes in cash | -60.66%48M | 95.86%284M | -129.41%-5M | -219.23%-166M | -607.69%-66M | 258.44%122M | 264.77%145M | -80.46%17M | -10.64%-52M | 141.94%13M |
Effect of exchange rate changes | -300.00%-10M | 66.67%-4M | -300.00%-2M | --0 | -128.57%-4M | -64.29%5M | -340.00%-12M | --1M | --2M | 40.00%14M |
End cash Position | 6.16%638M | 6.16%638M | -23.13%359M | -19.07%365M | 5.99%531M | 27.06%601M | 27.06%601M | -15.09%467M | -3.84%451M | -2.91%501M |
Free cash flow | 915.38%132M | -19.27%88M | 228.26%59M | 95.00%-2M | 81.82%60M | -96.88%13M | -0.91%109M | -135.94%-46M | -176.92%-40M | -73.81%33M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data