(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 | |
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||||||
Cash flow from continuing operating activities | |||||||||
Net income from continuing operations | 55.42%241.26M | 8.34%155.24M | 122.90%143.28M | -54.46%64.28M | -27.99%141.15M | -14.96%196.01M | 1.56%230.51M | -13.69%226.96M | --262.95M |
Deferred tax | ---- | ---- | ---- | ---- | 24.76%-33.59M | -64.57%-44.65M | 43.68%-27.13M | 8.26%-48.17M | ---52.51M |
Other non cash items | 2,864.41%3.5M | -99.35%118K | 4,428.89%18.03M | --398K | ---- | ---3.07M | ---- | ---- | ---- |
Change In working capital | -367.10%-66.49M | 219.78%24.89M | -117.72%-20.78M | 980.82%117.27M | 92.56%-13.31M | -221.28%-178.9M | 263.77%147.51M | 206.56%40.55M | ---38.06M |
-Change in receivables | -204.77%-316.78M | 37.05%-103.94M | -237.69%-165.12M | -31.40%119.92M | 158.12%174.82M | -419.50%-300.8M | 924.97%94.15M | 91.31%-11.41M | ---131.3M |
-Change in inventory | 113.38%5.63M | -208.47%-42.06M | 63.51%38.77M | 166.65%23.71M | 38.08%-35.58M | -960.38%-57.47M | -90.77%6.68M | 971.26%72.36M | ---8.31M |
-Change in other current assets | -12.76%124.06M | 485.30%142.21M | 374.13%24.3M | ---8.86M | ---- | ---- | ---- | ---- | ---- |
-Change in other current liabilities | 320.44%120.6M | -64.70%28.68M | 365.18%81.27M | 80.78%-30.65M | -196.09%-159.43M | 232.03%165.92M | 433.51%49.97M | -114.89%-14.98M | --100.63M |
Cash from discontinued investing activities | |||||||||
Operating cash flow | 3.96%453.66M | 4.00%436.37M | 11.46%419.57M | -3.19%376.42M | 74.84%388.81M | -61.00%222.38M | 30.18%570.23M | 14.92%438.02M | --381.16M |
Investing cash flow | |||||||||
Cash flow from continuing investing activities | |||||||||
Net PPE purchase and sale | 27.69%-342.37M | -88.12%-473.49M | -38.44%-251.69M | ---181.8M | ---- | ---- | ---- | ---- | ---- |
Net intangibles purchase and sale | -34.94%-2.85M | -10.85%-2.12M | 32.65%-1.91M | 99.33%-2.83M | 0.82%-424.24M | -0.25%-427.74M | -145.97%-426.68M | 26.84%-173.47M | ---237.12M |
Net business purchase and sale | 111.34%1.96M | 4.96%-17.27M | -151.74%-18.17M | 439.37%35.12M | -129.06%-10.35M | 119.65%35.62M | -199.64%-181.24M | 23.74%-60.49M | ---79.32M |
Net investment purchase and sale | 156.98%343K | -54.76%-602K | -166.04%-389K | --589K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | |||||||||
Investing cash flow | 26.42%-359.68M | -83.50%-488.85M | -81.06%-266.41M | 60.27%-147.14M | 5.56%-370.32M | 35.50%-392.12M | -170.35%-607.92M | 27.95%-224.87M | ---312.11M |
Financing cash flow | |||||||||
Cash flow from continuing financing activities | |||||||||
Net issuance payments of debt | -320.57%-186.41M | 137.14%84.51M | -190.27%-227.53M | -132.93%-78.39M | 172.67%238.02M | 273.74%87.29M | -24.82%23.36M | 115.69%31.07M | ---197.94M |
Cash dividends paid | 7.03%-37.97M | -100.00%-40.84M | ---20.42M | ---- | 0.00%-55M | 0.00%-55M | 8.33%-55M | -18.34%-60M | ---50.7M |
Net other financing activities | ---- | ---- | ---- | ---- | -41.97%5.09M | 886.28%8.77M | 218.85%889K | 94.46%-748K | ---13.51M |
Cash from discontinued financing activities | |||||||||
Financing cash flow | -621.84%-225.25M | 117.41%43.17M | -216.32%-247.95M | -146.49%-78.39M | 577.39%168.62M | 146.81%24.89M | 15.88%-53.18M | 78.50%-63.22M | ---293.99M |
Net cash flow | |||||||||
Beginning cash position | -1.21%522.26M | -15.00%528.63M | 30.90%621.94M | 65.32%475.14M | -33.89%287.4M | -17.63%434.72M | 39.45%527.78M | -34.71%378.46M | --579.69M |
Current changes in cash | -1,308.56%-131.28M | 90.17%-9.32M | -162.82%-94.79M | -19.36%150.9M | 229.18%187.11M | -59.40%-144.85M | -160.61%-90.87M | 166.66%149.94M | ---224.94M |
Effect of exchange rate changes | -164.39%-1.9M | 98.59%2.95M | 136.60%1.49M | -746.02%-4.06M | -25.42%628K | 138.48%842K | -251.20%-2.19M | -107.67%-623K | ---300K |
End cash Position | -25.50%389.08M | -1.21%522.26M | -15.00%528.63M | 30.90%621.94M | 65.32%475.14M | -33.89%287.4M | -17.63%434.72M | 39.45%527.78M | --378.46M |
Free cash flow | 215.05%54.71M | -134.58%-47.55M | -21.34%137.53M | 481.30%174.85M | 79.05%-45.86M | -270.24%-218.92M | -50.45%128.59M | 119.88%259.52M | --118.03M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data