(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 | 15.21%112.1M | 26.36%97.3M | 1,380.77%77M | -93.31%5.2M | 0.26%77.7M | 42.73%77.5M | 174.24%54.3M | -22.96%19.8M | 119.66%25.7M | 788.24%11.7M |
Other non cash items | 36.51%25.8M | 62.93%18.9M | -47.98%11.6M | 9.85%22.3M | 57.36%20.3M | 25.24%12.9M | -4.63%10.3M | -10.74%10.8M | 2.54%12.1M | 10.28%11.8M |
Change In working capital | 105.06%3.2M | -971.19%-63.2M | -118.79%-5.9M | 420.41%31.4M | 54.42%-9.8M | -48.28%-21.5M | -157.77%-14.5M | 556.36%25.1M | -423.53%-5.5M | -87.77%1.7M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 69.95%179.3M | -9.67%105.5M | -11.98%116.8M | 7.80%132.7M | 34.83%123.1M | 42.21%91.3M | -20.25%64.2M | 72.01%80.5M | -28.00%46.8M | -16.34%65M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -81.19%-176.3M | -11.58%-97.3M | -49.32%-87.2M | 10.57%-58.4M | -18.30%-65.3M | -58.17%-55.2M | -14.80%-34.9M | 11.11%-30.4M | -6.88%-34.2M | -15.11%-32M |
Net intangibles purchase and sale | -77.42%-11M | -12.73%-6.2M | -5.77%-5.5M | -13.04%-5.2M | -35.29%-4.6M | -6.25%-3.4M | -6.67%-3.2M | 21.05%-3M | -40.74%-3.8M | -107.69%-2.7M |
Net business purchase and sale | 180.77%2.1M | 72.34%-2.6M | 30.88%-9.4M | 29.90%-13.6M | 37.01%-19.4M | ---30.8M | --0 | 87.72%-700K | 33.72%-5.7M | -230.77%-8.6M |
Net investment purchase and sale | --0 | ---300K | --0 | --0 | --0 | ---1M | --0 | --0 | ---- | -1,000.00%-1.1M |
Net other investing changes | -85.15%1.5M | 23.17%10.1M | 192.86%8.2M | 16.67%2.8M | 1,300.00%2.4M | -103.13%-200K | -42.34%6.4M | 81.97%11.1M | 96.77%6.1M | 153.45%3.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -90.76%-183.7M | -2.56%-96.3M | -26.21%-93.9M | 14.38%-74.4M | 4.08%-86.9M | -185.80%-90.6M | -37.83%-31.7M | 38.83%-23M | 8.96%-37.6M | -9.84%-41.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -189.29%-49.2M | 208.46%55.1M | -273.97%-50.8M | 76.97%29.2M | -58.02%16.5M | 243.43%39.3M | 15.17%-27.4M | -669.05%-32.3M | -128.38%-4.2M | 163.52%14.8M |
Net common stock issuance | 1,816.07%96.1M | -450.00%-5.6M | 145.71%1.6M | -350.00%-3.5M | 122.22%1.4M | -290.91%-6.3M | 400.00%3.3M | 38.89%-1.1M | -63.64%-1.8M | 67.65%-1.1M |
Cash dividends paid | -58.26%-36.4M | -50.33%-23M | -15,200.00%-15.3M | 99.55%-100K | -39.87%-22.1M | -28.46%-15.8M | -17.14%-12.3M | 0.00%-10.5M | -5.00%-10.5M | -170.27%-10M |
Net other financing activities | 0.00%-100K | 0.00%-100K | ---100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -471.74%-17.1M | 105.41%4.6M | -1,908.51%-85M | 118.95%4.7M | -372.53%-24.8M | 120.50%9.1M | 14.78%-44.4M | -100.38%-52.1M | -364.29%-26M | 86.37%-5.6M |
Net cash flow | ||||||||||
Beginning cash position | 19.60%59.2M | -55.28%49.5M | 144.91%110.7M | 29.89%45.2M | 34.36%34.8M | -11.30%25.9M | 30.36%29.2M | -40.43%22.4M | 86.14%37.6M | -5.61%20.2M |
Current changes in cash | -255.80%-21.5M | 122.22%13.8M | -198.57%-62.1M | 452.63%63M | 16.33%11.4M | 182.35%9.8M | -320.37%-11.9M | 132.14%5.4M | -192.82%-16.8M | 1,910.00%18.1M |
Effect of exchange rate changes | 92.68%-300K | -612.50%-4.1M | -68.00%800K | 350.00%2.5M | -11.11%-1M | -110.47%-900K | 514.29%8.6M | -12.50%1.4M | 328.57%1.6M | -250.00%-700K |
End cash Position | -36.82%37.4M | 19.60%59.2M | -55.28%49.5M | 144.91%110.7M | 29.89%45.2M | 34.36%34.8M | -11.30%25.9M | 30.36%29.2M | -40.43%22.4M | 86.14%37.6M |
Free cash flow | -500.00%-8M | -91.70%2M | -65.12%24.1M | 29.89%69.1M | 62.69%53.2M | 25.29%32.7M | -44.59%26.1M | 435.23%47.1M | -70.96%8.8M | -37.65%30.3M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data