(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 | (Q2)Jun 30, 2017 | (Q1)Mar 31, 2017 | (FY)Dec 31, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 23.01%-2.3B | -167.11%-2.99B | 20.36%-1.12B | -711.29%-1.41B | 645.50%230.2M | 87.88%-42.2M | -78.60%-348.1M | -181.20%-170.56M | 21.60%-50.84M | 22.95%-194.9M |
Deferred tax | 0.64%142.1M | 2.17%141.2M | 873.24%138.2M | -52.51%14.2M | 453.70%29.9M | 157.14%5.4M | 119.44%2.1M | 968.53%6.32M | -105.58%-1.22M | -412.23%-10.8M |
Other non cash items | 5.91%498.3M | 1,279.20%470.5M | -109.38%-39.9M | 1,607.63%425.2M | 9.21%24.9M | -46.23%22.8M | 81.97%42.4M | 95.33%43.84M | 115.41%10.46M | -3.34%23.3M |
Change In working capital | -45.44%99.9M | 56.50%183.1M | -48.62%117M | 26.99%227.7M | 212.37%179.3M | 1,143.64%57.4M | -138.73%-5.5M | 193.52%8.22M | -77.90%483K | 411.71%14.2M |
-Change in inventory | -24.91%-213.6M | 52.38%-171M | -259.10%-359.1M | -84.16%-100M | -1,911.11%-54.3M | 94.79%-2.7M | -227.85%-51.8M | 36.21%-4.73M | 110.26%1.43M | 6.92%-15.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 97.17%-19.5M | 23.59%-688.8M | -70.08%-901.4M | -45.29%-530M | -121.63%-364.8M | 21.84%-164.6M | -119.38%-210.6M | -69.89%-48.17M | 21.25%-30.83M | 34.63%-96M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 12.14%-147.7M | 37.06%-168.1M | -57.77%-267.1M | -150.44%-169.3M | -133.91%-67.6M | -90.13%-28.9M | -72.73%-15.2M | -129.98%-3.38M | -57.14%-1.62M | -78.43%-8.8M |
Net intangibles purchase and sale | -57.28%-112.3M | -32.71%-71.4M | -41.58%-53.8M | -59.66%-38M | -22.68%-23.8M | -203.13%-19.4M | 24.71%-6.4M | 33.33%-900K | 2.70%-1.8M | -138.90%-8.5M |
Net business purchase and sale | 76.39%-13.6M | 91.77%-57.6M | -74.68%-699.6M | -213.04%-400.5M | 65.64%354.3M | 316.06%213.9M | -175.69%-99M | -26,797.69%-81.5M | --0 | 154.66%130.8M |
Net investment purchase and sale | -70.49%63.8M | 123.98%216.2M | -201.84%-901.6M | -183.60%-298.7M | 273.28%357.3M | -10,410.00%-206.2M | 166.67%2M | -2,870.00%-554K | 102.97%54K | 68.66%-3M |
Net other investing changes | ---100K | ---- | ---100K | ---- | --100K | ---- | 50.00%-100K | -200.00%-101K | 200.00%1K | ---200K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -148.90%-169M | 96.51%-67.9M | -114.98%-1.95B | -244.30%-905.2M | 1,790.84%627.3M | 68.43%-37.1M | -205.10%-117.5M | -2,608.97%-85.74M | 37.47%-3.46M | 143.42%111.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -100.20%-1.6M | -26.20%806.7M | -65.73%1.09B | 11,656.52%3.19B | -2,200.00%-27.6M | 99.67%-1.2M | -649.03%-368.4M | -50,420.44%-91.08M | 161.37%24.88M | -11.22%67.1M |
Net common stock issuance | --0 | -99.71%3.6M | 112.43%1.25B | 2,036.96%589.8M | 130.00%27.6M | -98.94%12M | 282,000.00%1.13B | 32,550,000.00%325.5M | 0.00%1K | -99.91%400K |
Cash dividends paid | ---3.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | -287,700.00%-287.8M | ---100K | ---- | ---- | --100K | ---- | ---- | ---- | ---1K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -164.95%-466.1M | -68.79%717.6M | -38.92%2.3B | 3,764,500.00%3.76B | -100.94%-100K | -98.58%10.6M | 1,182.19%748.8M | 10,120.45%225.36M | 327.00%22.84M | -89.05%58.4M |
Net cash flow | ||||||||||
Beginning cash position | -1.25%2.42B | -17.77%2.45B | 325.68%2.98B | 59.03%699.4M | -31.38%439.8M | 177.57%640.9M | 44.13%230.9M | 81.85%218.82M | 44.15%230.85M | 387.98%160.2M |
Current changes in cash | -1,574.17%-654.6M | 92.87%-39.1M | -123.53%-548.1M | 787.65%2.33B | 237.31%262.4M | -145.42%-191.1M | 466.98%420.7M | 370.80%91.45M | 70.89%-11.45M | -42.47%74.2M |
Effect of exchange rate changes | -1,306.98%-103.8M | -54.97%8.6M | 137.09%19.1M | -1,739.29%-51.5M | 72.28%-2.8M | 3.81%-10.1M | -191.67%-10.5M | -1,674.56%-4.52M | -19.30%-581K | -117.65%-3.6M |
End cash Position | -31.37%1.66B | -1.25%2.42B | -17.77%2.45B | 325.68%2.98B | 59.03%699.4M | -31.38%439.8M | 177.57%640.9M | 251.90%305.8M | 81.85%218.82M | 44.18%230.9M |
Free cash flow | 70.24%-280.2M | 22.98%-941.6M | -65.56%-1.22B | -60.56%-738.4M | -115.01%-459.9M | 8.47%-213.9M | -104.10%-233.7M | -69.17%-53.15M | 18.57%-34.35M | 26.52%-114.5M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data