(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 | -32.13%1.34B | 25.67%1.97B | 16.21%1.57B | 87.90%1.35B | 27.26%719M | 6.00%565M | -62.68%533M | -16.83%1.43B | -14.58%1.72B | 19.01%2.01B |
Deferred tax | 23.61%-343M | -5.40%-449M | 10.69%-426M | 4.41%-477M | 0.60%-499M | 14.63%-502M | -118.59%-588M | 59.43%-269M | 17.13%-663M | 23.00%-800M |
Other non cash items | -7.36%466M | 86.30%503M | -4.93%270M | -15.22%284M | 46.93%335M | -28.08%228M | -15.92%317M | 8.65%377M | -13.03%347M | -6.78%399M |
Change In working capital | 176.54%672M | 392.77%243M | -618.75%-83M | -71.43%16M | 203.70%56M | -128.57%-54M | -46.15%189M | 338.75%351M | 300.00%80M | 105.93%20M |
-Change in receivables | 16.74%-179M | -128.72%-215M | -1,466.67%-94M | 95.08%-6M | 31.07%-122M | -331.71%-177M | 81.36%-41M | 16.67%-220M | -425.93%-264M | 194.19%81M |
-Change in inventory | 99.12%-6M | -76.56%-678M | -586.08%-384M | 125.24%79M | -226.21%-313M | 1,027.27%248M | 106.29%22M | 33.71%-350M | -70.32%-528M | -129.63%-310M |
-Change in other current assets | 277.55%185M | -26.87%49M | 206.35%67M | -113.73%-63M | 1,600.00%459M | -88.61%27M | 248.13%237M | -407.69%-160M | -35.80%52M | 122.44%81M |
-Change in other current liabilities | -76.74%10M | 437.50%43M | 33.33%8M | -81.25%6M | 0.00%32M | 210.34%32M | -1,350.00%-29M | 96.36%-2M | 29.49%-55M | -128.26%-78M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 10.22%4.65B | 15.24%4.22B | 7.84%3.66B | 4.56%3.4B | 54.03%3.25B | -25.85%2.11B | -13.98%2.84B | 17.28%3.31B | 8.01%2.82B | 55.76%2.61B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 8.39%-1.38B | -15.27%-1.5B | 2.18%-1.3B | -2.94%-1.33B | 6.97%-1.29B | 37.09%-1.39B | 14.86%-2.21B | -18.48%-2.6B | -3.49%-2.19B | -3.72%-2.12B |
Net business purchase and sale | 229.39%1.06B | -1,773.47%-820M | 117.25%49M | -212.70%-284M | 234.04%252M | 25.10%-188M | -34.22%-251M | -281.63%-187M | 95.57%-49M | -324.34%-1.11B |
Net investment purchase and sale | 71.79%-11M | 76.65%-39M | -5,466.67%-167M | -103.80%-3M | 2,733.33%79M | -160.00%-3M | -28.57%5M | 129.17%7M | 83.45%-24M | -2.84%-145M |
Net other investing changes | -281.94%-413M | 160.92%227M | 139.19%87M | -344.00%-222M | -61.29%-50M | 82.58%-31M | -125.32%-178M | -161.24%-79M | 560.71%129M | -103.35%-28M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 65.37%-739M | -59.97%-2.13B | 27.54%-1.33B | -81.74%-1.84B | 37.20%-1.01B | 38.79%-1.61B | 7.74%-2.64B | -33.71%-2.86B | 37.12%-2.14B | -297.31%-3.4B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -108.21%-191M | 261.42%2.33B | -652.11%-1.44B | 155.65%261M | -150.70%-469M | 298.50%925M | -347.87%-466M | 130.37%188M | -45.99%-619M | 76.35%-424M |
Net common stock issuance | 3.45%-727M | -7.26%-753M | ---702M | --0 | ---- | 205.00%42M | -233.33%-40M | -92.19%30M | 2,233.33%384M | ---18M |
Cash dividends paid | -6.58%-405M | 0.78%-380M | -571.93%-383M | 46.23%-57M | 30.26%-106M | -0.66%-152M | -24.79%-151M | 68.97%-121M | -161.74%-390M | -37.96%-149M |
Net other financing activities | 154.07%73M | -2.27%-135M | -6,500.00%-132M | 96.49%-2M | -258.33%-57M | -97.57%36M | 303.27%1.48B | 40.08%367M | 4.80%262M | --250M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -734.05%-2.72B | 89.35%-326M | -171.76%-3.06B | 43.33%-1.13B | -475.61%-1.99B | 46.13%529M | --362M | --0 | 6.06%-821M | 64.89%-874M |
Net cash flow | ||||||||||
Beginning cash position | 47.20%5.45B | -16.58%3.7B | -0.60%4.44B | 3.86%4.47B | 19.68%4.3B | 8.71%3.59B | 21.33%3.31B | -12.50%2.72B | -34.56%3.11B | -27.63%4.76B |
Current changes in cash | -32.23%1.19B | 339.97%1.76B | -271.26%-733M | 73.28%428M | -75.88%247M | 79.65%1.02B | 26.95%570M | 423.02%449M | 91.64%-139M | 0.42%-1.66B |
Effect of exchange rate changes | -3,109.09%-353M | -450.00%-11M | 99.56%-2M | -461.73%-455M | 74.29%-81M | -11.31%-315M | -316.03%-283M | 152.61%131M | -1,410.53%-249M | 112.93%19M |
End cash Position | 15.39%6.29B | 47.20%5.45B | -16.58%3.7B | -0.60%4.44B | 3.86%4.47B | 19.68%4.3B | 8.71%3.59B | 21.33%3.31B | -12.50%2.72B | -34.56%3.11B |
Free cash flow | 19.81%2.8B | 12.57%2.34B | 9.03%2.08B | 25.10%1.9B | 177.74%1.52B | 15.61%548M | -14.75%474M | 26.36%556M | 122.22%440M | 140.91%198M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data