(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 | -6.64%292.22M | 51.04%313M | 72.51%207.24M | 11.22%120.13M | 7.94%108.01M | 29.50%100.06M | 5.90%77.26M | 17.97%72.96M | 210.65%61.85M | 469.37%19.91M |
Deferred tax | -9.76%110.85M | 60.39%122.85M | 72.32%76.59M | 7.50%44.45M | 5.65%41.35M | 19.59%39.13M | 50.10%32.72M | 36.11%21.8M | 228.55%16.02M | -64.09%4.88M |
Other non cash items | -5.09%16.92M | 52.76%17.83M | -36.06%11.67M | -24.16%18.25M | 3.27%24.06M | 83.81%23.3M | 7.47%12.68M | 27.60%11.8M | -82.98%9.25M | -15.16%54.32M |
Change In working capital | 128.66%36.77M | -25.82%-128.32M | -454.77%-101.99M | 827.80%28.75M | 89.71%-3.95M | -753.86%-38.38M | 56.09%-4.5M | -0.13%-10.24M | 45.69%-10.22M | 5.67%-18.83M |
-Change in receivables | 103.83%1.25M | 62.58%-32.49M | -5,941.79%-86.81M | 137.38%1.49M | -91.39%626K | 154.58%7.27M | 20.04%-13.32M | -712.96%-16.65M | 136.12%2.72M | 43.79%-7.52M |
-Change in inventory | 211.31%68.34M | 44.41%-61.39M | -1,976.50%-110.43M | 1,376.57%5.89M | 99.16%-461K | -225.95%-55M | -35.34%-16.87M | -45.49%-12.47M | -0.65%-8.57M | 55.58%-8.51M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 40.54%420.01M | 52.27%298.84M | -15.41%196.26M | 33.23%232.01M | 52.41%174.15M | 0.27%114.26M | 13.74%113.95M | 16.02%100.19M | 134.15%86.35M | 364.99%36.88M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -95.27%-21.24M | -77.93%-10.88M | 33.80%-6.11M | -46.11%-9.23M | -45.02%-6.32M | -41.17%-4.36M | 41.94%-3.09M | -49.73%-5.32M | -0.79%-3.55M | 18.22%-3.52M |
Net intangibles purchase and sale | 33.89%-4.65M | 38.39%-7.03M | -84.51%-11.41M | 44.38%-6.18M | -36.14%-11.12M | 16.06%-8.17M | -878.57%-9.73M | 84.14%-994K | -904.33%-6.27M | -318.95%-624K |
Net business purchase and sale | -54.93%-367.56M | -31.77%-237.25M | 51.93%-180.05M | -318.77%-374.56M | 36.70%-89.44M | 16.33%-141.3M | -876.97%-168.88M | 92.71%-17.29M | -2,001.52%-237.07M | 84.25%-11.28M |
Net investment purchase and sale | -461.58%-1.14M | -114.14%-203K | 3,291.11%1.44M | 91.79%-45K | -168.63%-548K | -165.18%-204K | 112.03%313K | -1,168.78%-2.6M | -19.88%-205K | -269.31%-171K |
Net other investing changes | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -54.52%-394.59M | -30.20%-255.36M | 49.71%-196.13M | -263.05%-390.02M | 30.25%-107.43M | 15.08%-154.03M | -592.34%-181.38M | 89.40%-26.2M | -1,484.05%-247.1M | 79.35%-15.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 189.28%386.02M | 54.03%133.44M | 207.13%86.63M | -484.12%-80.86M | -79.61%21.05M | -18.60%103.23M | 360.20%126.82M | -148.80%-48.74M | 139.12%99.88M | -419.67%-255.28M |
Net common stock issuance | 79.84%-3.76M | -420.06%-18.67M | -100.92%-3.59M | 39,162.49%391.45M | -33.97%997K | 175.35%1.51M | 3.24%-2M | -102.56%-2.07M | -68.78%81.03M | --259.54M |
Cash dividends paid | -46.44%-135.06M | -58.67%-92.23M | -22.81%-58.13M | -12.50%-47.33M | -29.03%-42.07M | -13.06%-32.61M | -24.86%-28.84M | -130.97%-23.1M | ---10M | ---- |
Net other financing activities | 0.00%1K | 200.00%1K | -200.00%-1K | --1K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,084,970.00%216.97M | -100.42%-20K | -98.08%4.73M | 705.75%246.44M | -158.75%-40.68M | -27.86%69.24M | 226.65%95.98M | -144.98%-75.78M | 6,830.72%168.47M | -103.48%-2.5M |
Net cash flow | ||||||||||
Beginning cash position | 24.81%222.01M | 5.25%177.88M | 61.95%169.01M | 22.54%104.36M | 38.74%85.16M | 8.64%61.38M | -0.08%56.5M | -5.71%56.55M | 57.43%59.97M | 12.52%38.1M |
Current changes in cash | 457.67%242.4M | 794.36%43.47M | -94.50%4.86M | 239.68%88.43M | -11.67%26.03M | 3.25%29.48M | 1,690.36%28.55M | -123.24%-1.8M | -58.86%7.73M | 339.82%18.78M |
Effect of exchange rate changes | -10,696.67%-69.94M | -83.55%660K | 116.87%4.01M | -247.74%-23.78M | -20.07%-6.84M | 75.93%-5.7M | -1,454.67%-23.67M | 115.67%1.75M | -459.30%-11.15M | 10,443.33%3.1M |
End cash Position | 77.68%394.46M | 24.81%222.01M | 5.25%177.88M | 61.95%169.01M | 22.54%104.36M | 38.74%85.16M | 8.64%61.38M | -0.08%56.5M | -5.71%56.55M | 57.43%59.97M |
Free cash flow | 37.81%382.54M | 56.34%277.58M | -17.02%177.55M | 36.79%213.97M | 54.07%156.42M | 0.38%101.53M | 7.90%101.14M | 23.09%93.73M | 135.78%76.15M | 1,458.69%32.3M |
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