(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 | 53.11%326.08M | -34.09%212.97M | 17.54%323.11M | 1.02%274.89M | 51.07%272.12M | -11.75%180.13M | 30.93%204.11M | -23.42%155.89M | 26.51%203.56M | 10.25%160.91M |
Deferred tax | -346.19%-37.59M | 143.44%15.27M | -214.82%-35.15M | 335.57%30.62M | -29.63%-13M | -195.24%-10.03M | -42.49%10.53M | 164.96%18.31M | -272.29%-28.18M | 44.77%-7.57M |
Other non cashItems | 70.63%-17.97M | -856.67%-61.2M | 67.41%-6.4M | 70.15%-19.63M | -74.43%-65.76M | -12.81%-37.7M | -70.90%-33.42M | 41.88%-19.55M | -311.69%-33.64M | -23.42%15.89M |
Change in working capital | 72.10%-233.84M | -202.64%-838.12M | 406.29%816.59M | 52.67%-266.61M | -221.53%-563.27M | 538.50%463.49M | -113.72%-105.7M | 177.07%770.37M | 16.98%-999.61M | -206.76%-1.2B |
-Change in loans | 151.78%1.67B | -83.17%-3.22B | -30.87%-1.76B | 9.35%-1.34B | -11.49%-1.48B | -300.47%-1.33B | -838.40%-331.53M | 130.99%44.9M | 14.56%-144.88M | -147.64%-169.56M |
-Change in other current assets | 37.73%-43.29M | 79.44%-69.52M | -895.81%-338.21M | -2,534.83%-33.96M | -102.36%-1.29M | 235.89%54.66M | -4,225.05%-40.22M | 82.19%-930K | -106.84%-5.22M | 588.77%76.33M |
-Change in other current liabilities | -50.74%28.8M | 1,604.58%58.47M | -106.33%-3.89M | 984.93%61.43M | 111.55%5.66M | -173.19%-49M | 265.20%66.95M | -1,158.42%-40.53M | 104.77%3.83M | -266.81%-80.24M |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | 116.03%94.93M | -150.51%-592.13M | 1,460.30%1.17B | 122.86%75.14M | -152.94%-328.63M | 413.79%620.75M | -87.09%120.82M | 213.35%935.99M | 17.16%-825.79M | -355.22%-996.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net investment purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -131.85%-307.98M | -20.61%966.85M | 291.46%1.22B |
Net PPE purchase and sale | -9.16%-1.5M | 89.39%-1.38M | -986.10%-12.97M | 62.39%-1.19M | -59.15%-3.18M | -18.75%-2M | 39.42%-1.68M | -19.53%-2.77M | -87.10%-2.32M | 10.66%-1.24M |
Net intangibles purchase and sale | -41.16%-26.06M | -824.95%-18.46M | 85.82%-2M | 1.46%-14.08M | -29.43%-14.29M | -56.70%-11.04M | 10.17%-7.05M | -238.69%-7.84M | -3.44%-2.32M | -12.01%-2.24M |
Net business purchase and sale | 113.42%89K | -100.61%-663K | 36,945.92%108.33M | 98.98%-294K | ---28.71M | --0 | --0 | --0 | 95.08%-2.2M | ---44.71M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -34.01%-27.47M | -121.96%-20.5M | 699.67%93.36M | 66.28%-15.57M | -254.20%-46.17M | -49.39%-13.04M | 97.26%-8.73M | -133.19%-318.59M | -17.93%960.01M | 280.11%1.17B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net commonstock issuance | 49.78%-12.25M | 6.15%-24.39M | -108.87%-25.98M | -138.62%-12.44M | 350.88%32.22M | -76.36%-12.84M | -448.71%-7.28M | 11.66%2.09M | -75.41%1.87M | -59.49%7.61M |
Cash dividends paid | -0.67%-210.48M | 26.74%-209.08M | -12,578.63%-285.4M | 98.45%-2.25M | 0.39%-144.9M | -16.68%-145.47M | 10.46%-124.67M | -22.75%-139.24M | -3.47%-113.43M | -1.22%-109.62M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 4.60%-222.72M | 25.02%-233.46M | -2,019.53%-311.38M | 86.96%-14.69M | 28.82%-112.69M | -19.98%-158.32M | 3.79%-131.96M | -22.94%-137.15M | -9.36%-111.56M | -13.95%-102.02M |
Net cash flow | ||||||||||
Beginning cash position | -52.22%774.24M | 143.31%1.62B | 7.23%665.94M | -38.68%621.06M | 79.75%1.01B | -3.41%563.5M | 465.76%583.36M | 28.17%103.11M | 736.89%80.45M | -7.44%9.61M |
Current changes in cash | 81.65%-155.27M | -188.65%-846.1M | 2,026.54%954.39M | 109.21%44.88M | -208.48%-487.49M | 2,362.47%449.39M | -104.14%-19.86M | 2,019.28%480.25M | -68.01%22.66M | 9,263.91%70.84M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
End cash position | -20.05%618.97M | -52.22%774.24M | 143.31%1.62B | 26.75%665.94M | -48.13%525.4M | 79.75%1.01B | -3.40%563.5M | 465.76%583.36M | 28.17%103.11M | 736.89%80.45M |
Free cash flow | 111.01%67.37M | -152.87%-611.97M | 1,833.42%1.16B | 117.30%59.87M | -156.95%-346.1M | 442.15%607.71M | -87.89%112.09M | 211.43%925.34M | 16.98%-830.44M | -349.86%-1B |
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