(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 | 1.66%117.83M | 23.83%115.91M | 13.07%93.61M | -36.65%82.78M | 48.77%130.67M | -8.36%87.83M | 11.79%95.85M | -5.09%85.74M | 27.22%90.33M | 24.88%71M |
Deferred tax | 23.67%27.28M | -54.46%22.06M | 12.27%48.44M | -27.37%43.15M | 58.19%59.41M | 5.79%37.56M | -18.52%35.5M | 13.39%43.57M | -14.51%38.43M | -13.90%44.95M |
Other non cash items | 27.85%-28.75M | -186.65%-39.84M | 35.75%45.99M | -3.15%33.88M | -10.38%34.98M | 231.81%39.03M | -63.38%11.76M | 119.51%32.12M | 16.09%14.63M | -58.11%12.61M |
Change In working capital | -186.60%-20.27M | 279.14%23.41M | 12.50%-13.07M | -119.00%-14.94M | 282.98%78.6M | 115.04%20.52M | -934.24%-136.46M | -77.74%16.36M | 127.29%73.49M | -95.78%-269.33M |
-Change in receivables | -329.07%-241.82M | 26.03%-56.36M | 45.82%-76.19M | -38.64%-140.63M | -73.09%-101.44M | -188.64%-58.6M | 200.42%66.12M | -6.91%-65.84M | -879.89%-61.59M | 90.84%-6.29M |
-Change in inventory | 119.87%1.66M | 115.36%755K | -3,594.74%-4.91M | -105.43%-133K | 616.67%2.45M | -94.52%342K | 7,077.01%6.24M | 102.55%87K | 56.05%-3.41M | -115.31%-7.76M |
-Change in other current assets | -159.50%-11.93M | 238.59%20.06M | -146.59%-14.47M | 411.14%31.06M | 643.82%6.08M | 105.40%817K | -230.20%-15.14M | 7.67%-4.59M | 86.74%-4.97M | ---37.47M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -9.20%206M | 10.03%226.87M | 6.29%206.19M | -15.94%193.99M | 37.38%230.77M | 293.21%167.98M | -78.43%42.72M | -16.40%198.06M | 405.36%236.92M | -281.30%-77.59M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -11.73%-85.51M | 23.10%-76.53M | 55.89%-99.52M | -90.66%-225.63M | -255.85%-118.34M | 64.33%-33.26M | 29.37%-93.22M | 23.86%-131.98M | -16.88%-173.34M | 38.45%-148.31M |
Net intangibles purchase and sale | -103.17%-6.02M | -262.18%-2.96M | 228.57%1.83M | -230.49%-1.42M | 37.50%1.09M | 107.12%792K | -456.56%-11.12M | -113.23%-2M | 21.06%-937K | 33.13%-1.19M |
Net business purchase and sale | 740.05%76.46M | 191.43%9.1M | -164.49%-9.96M | -13.46%15.44M | 185.96%17.84M | -186.43%-20.75M | -28.34%24.01M | -54.24%33.51M | -73.42%73.22M | 8,716.83%275.48M |
Net investment purchase and sale | -1,415.89%-9.86M | 141.18%749K | 71.14%-1.82M | -175.97%-6.3M | 340.63%8.3M | 101.76%1.88M | 1.51%-106.84M | -136.24%-108.48M | 45.20%-45.92M | 41.82%-83.8M |
Net other investing changes | -294.96%-255.04M | ---64.57M | ---- | ---- | ---- | ---- | ---- | ---1.85M | ---- | 0.15%3.35M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -108.53%-268.06M | -28.60%-128.55M | 52.31%-99.96M | -163.69%-209.6M | -1,516.63%-79.49M | 104.73%5.61M | 18.79%-118.73M | -71.10%-146.19M | -170.47%-85.44M | 137.94%121.24M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 3,751.53%109.69M | 82.76%-3M | -110.75%-17.43M | 7,933.16%162.07M | 93.41%-2.07M | -111.02%-31.41M | 1,193.02%285.02M | -41.91%22.04M | -58.02%37.94M | -11.03%90.38M |
Net common stock issuance | 3,216.67%374K | -192.31%-12K | 168.42%13K | -117.27%-19K | 134.59%110K | -117.83%-318K | 1,029.11%1.78M | 305.19%158K | -149.04%-77K | -62.17%157K |
Cash dividends paid | -19.59%-37.08M | 10.55%-31.01M | -2.47%-34.67M | 21.59%-33.83M | -23.89%-43.15M | -30.18%-34.83M | -11.36%-26.76M | -7.13%-24.03M | -0.82%-22.43M | 21.93%-22.24M |
Net other financing activities | 188.32%43.43M | -1,806.16%-49.18M | ---2.58M | ---- | -214.94%-9.36M | -159.37%-2.97M | -80.93%5.01M | 693.56%26.25M | --3.31M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 164.70%73.7M | -3.79%-113.91M | -233.63%-109.75M | 168.69%82.13M | -2.34%-119.56M | -174.50%-116.83M | 319.30%156.82M | 2.56%-71.51M | -152.14%-73.39M | -209.17%-29.11M |
Net cash flow | ||||||||||
Beginning cash position | -4.01%372.53M | -0.90%388.11M | 20.46%391.63M | 10.81%325.12M | 23.98%293.4M | -25.43%236.64M | -5.83%317.35M | 30.16%336.99M | 5.95%258.9M | -53.73%244.35M |
Current changes in cash | -256.26%-55.51M | -342.24%-15.58M | -105.30%-3.52M | 109.70%66.51M | -44.12%31.72M | -29.77%56.76M | 511.48%80.81M | -125.15%-19.64M | 436.77%78.09M | 105.13%14.55M |
Effect of exchange rate changes | ---- | ---- | --0 | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
End cash Position | -14.90%317.02M | -4.01%372.53M | -0.90%388.11M | 20.46%391.63M | 10.81%325.12M | -26.31%293.4M | 25.46%398.16M | -5.83%317.35M | 30.16%336.99M | 5.95%258.9M |
Free cash flow | -22.45%111.51M | 46.02%143.79M | 375.88%98.47M | -132.76%-35.7M | -17.31%108.95M | 297.76%131.76M | -209.76%-66.63M | -2.77%60.7M | 126.87%62.43M | -11.65%-232.35M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data