(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 | -30.83%267M | 23.32%386M | 31.51%313M | -23.72%238M | 22.83%312M | 5.39%254M | 33.89%241M | 1.69%180M | -53.54%177M | 1.33%381M |
Deferred tax | 7.69%28M | 62.50%26M | 900.00%16M | 75.00%-2M | 55.56%-8M | -157.14%-18M | -240.00%-7M | 171.43%5M | ---7M | ---- |
Other non cash items | -36.84%24M | -26.92%38M | -18.75%52M | 30.61%64M | 4.26%49M | 261.54%47M | -51.85%13M | 8.00%27M | 31.58%25M | 26.67%19M |
Change In working capital | 1.67%365M | 372.37%359M | -71.75%76M | 1,134.62%269M | -120.80%-26M | 28.87%125M | -12.61%97M | 23.33%111M | -27.42%90M | 3.33%124M |
-Change in other current assets | 1.67%365M | 372.37%359M | -71.75%76M | 1,134.62%269M | -120.80%-26M | 28.87%125M | -12.61%97M | 26.14%111M | -29.03%88M | 3.33%124M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 3.85%1.05B | 67.72%1.01B | -15.88%604M | 54.41%718M | -11.60%465M | 6.48%526M | 19.61%494M | 22.55%413M | -4.53%337M | -5.36%353M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.75%-58M | ---57M | ---- |
Net PPE purchase and sale | -25.83%-190M | -32.46%-151M | -9.62%-114M | -6.12%-104M | -8.89%-98M | -15.38%-90M | ---78M | ---- | ---- | -6.38%-50M |
Net business purchase and sale | -1,245.45%-1.04B | -6.94%-77M | 43.31%-72M | 83.22%-127M | -208.98%-757M | -145.00%-245M | 48.98%-100M | 18.33%-196M | -233.33%-240M | 47.83%-72M |
Net investment purchase and sale | -16.67%-14M | 36.84%-12M | 69.84%-19M | -600.00%-63M | 10.00%-9M | ---10M | ---- | ---- | ---- | ---- |
Net other investing changes | -58.62%12M | 16.00%29M | --25M | ---- | -200.00%-5M | 150.00%5M | 0.00%2M | 111.11%2M | -460.00%-18M | 350.00%5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -481.99%-1.23B | -17.22%-211M | 38.78%-180M | 66.17%-294M | -155.59%-869M | -93.18%-340M | 30.16%-176M | 20.00%-252M | -169.23%-315M | 37.43%-117M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 176.66%450M | -824.69%-587M | 143.78%81M | -212.80%-185M | -78.39%164M | 702.38%759M | -150.20%-126M | 15.67%251M | 374.68%217M | -168.70%-79M |
Net common stock issuance | -733.33%-25M | 92.86%-3M | -110.00%-42M | 57.45%-20M | -62.07%-47M | -222.22%-29M | -228.57%-9M | -12.50%7M | -80.49%8M | 189.13%41M |
Cash dividends paid | -16.81%-278M | -147.92%-238M | -18.52%-96M | 6.90%-81M | 36.03%-87M | -5.43%-136M | 17.31%-129M | 21.61%-156M | -3.11%-199M | 0.52%-193M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 117.75%147M | -1,352.63%-828M | 80.07%-57M | -1,053.33%-286M | -94.95%30M | 325.00%594M | -358.82%-264M | 292.31%102M | 111.26%26M | -86.29%-231M |
Net cash flow | ||||||||||
Beginning cash position | -2.58%1.36B | 37.11%1.39B | 6.72%1.02B | -27.66%952M | 128.87%1.32B | -3.69%575M | 47.04%597M | 2.27%406M | 1.02%397M | 0.00%393M |
Current changes in cash | -11.54%-29M | -107.08%-26M | 165.94%367M | 136.90%138M | -147.95%-374M | 1,344.44%780M | -79.47%54M | 447.92%263M | 860.00%48M | -91.94%5M |
Effect of exchange rate changes | 90.00%-1M | -200.00%-10M | 113.51%10M | -840.00%-74M | 125.64%10M | 48.68%-39M | -5.56%-76M | -84.62%-72M | -3,800.00%-39M | 98.39%-1M |
End cash Position | -2.21%1.33B | -2.58%1.36B | 37.11%1.39B | 6.72%1.02B | -27.66%952M | 128.87%1.32B | -3.69%575M | 47.04%597M | 2.27%406M | 1.02%397M |
Free cash flow | 0.00%862M | 75.92%862M | -20.20%490M | 67.30%614M | -15.83%367M | 4.81%436M | 17.18%416M | 26.79%355M | -7.59%280M | -7.06%303M |
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