(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | -52.17%364M | -0.13%761M | 107.63%762M | -37.26%367M | -77.78%32M | 38.68%147M | -11.76%585M | --144M | --106M | 53.47%663M |
Deferred tax | -32.68%173M | 16.82%257M | -31.25%220M | 24.51%320M | -28.85%37M | 50.00%51M | 394.23%257M | --52M | --34M | -34.18%52M |
Other non cash items | -88.24%4M | -66.99%34M | -18.90%103M | -11.19%127M | -37.70%38M | -13.16%33M | -31.58%143M | --61M | --38M | -7.11%209M |
Change In working capital | -175.87%-283M | 10.03%373M | 429.69%339M | -57.33%64M | 2.86%-34M | -2,266.67%-65M | -50.66%150M | ---35M | --3M | 641.46%304M |
-Change in receivables | 181.69%116M | -238.10%-142M | -149.41%-42M | 214.81%85M | 630.77%95M | -114.63%-12M | 50.00%27M | --13M | --82M | -10.00%18M |
-Change in inventory | 116.81%79M | -238.13%-470M | -124.19%-139M | -463.64%-62M | -541.67%-77M | -100.00%-22M | -118.33%-11M | ---12M | ---11M | 1,400.00%60M |
-Change in other current assets | ---- | ---- | ---- | ---- | -1,250.00%-27M | 1,300.00%14M | 35.29%-11M | ---2M | --1M | -170.83%-17M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -48.75%823M | -1.05%1.61B | 43.76%1.62B | -22.62%1.13B | -3.19%273M | -8.08%239M | 11.12%1.46B | --282M | --260M | 42.56%1.31B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -17.90%-270M | 1.29%-229M | -1.75%-232M | 2.15%-228M | 11.11%-48M | -23.81%-52M | 8.27%-233M | ---54M | ---42M | -58.75%-254M |
Net intangibles purchase and sale | -222.22%-29M | 43.75%-9M | 30.43%-16M | 42.50%-23M | 75.00%-3M | 20.00%-4M | -42.86%-40M | ---12M | ---5M | -7.69%-28M |
Net business purchase and sale | 95.28%-6M | -98.44%-127M | -1,180.00%-64M | 78.26%-5M | ---- | ---- | 94.96%-23M | ---- | ---- | 56.65%-456M |
Net other investing changes | -200.00%-3M | 250.00%3M | -200.00%-2M | 0.00%2M | ---- | --4M | -75.00%2M | ---- | ---- | 121.05%8M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 22.87%-226M | 0.00%-293M | -27.39%-293M | 48.31%-230M | 13.85%-56M | -60.87%-37M | 35.51%-445M | ---65M | ---23M | 40.00%-690M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 825.81%900M | 84.50%-124M | 55.03%-800M | -154.14%-1.78B | -439.00%-1.08B | 16.27%-175M | -53.51%-700M | ---200M | ---209M | -173.67%-456M |
Net common stock issuance | --0 | -10,100.00%-500M | -99.36%5M | 39,350.00%785M | --795M | -200.00%-1M | -118.18%-2M | --0 | --1M | 175.00%11M |
Cash dividends paid | 1.16%-341M | -96.02%-345M | -97.75%-176M | -30.88%-89M | ---- | ---- | 24.44%-68M | ---- | ---- | 84.07%-90M |
Net other financing activities | -111.76%-2M | 200.00%17M | -185.00%-17M | 385.71%20M | -137.50%-3M | -42.86%4M | -108.64%-7M | --8M | --7M | 118.92%81M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 148.14%491M | 7.86%-1.02B | 9.41%-1.11B | -22.94%-1.22B | -37.08%-329M | 5.86%-305M | -43.64%-994M | ---240M | ---324M | -546.73%-692M |
Net cash flow | ||||||||||
Beginning cash position | 46.07%967M | 59.90%662M | -48.95%414M | 6.43%811M | -8.20%638M | 6.43%811M | -8.85%762M | --695M | --762M | -30.56%836M |
Current changes in cash | 271.33%1.09B | 31.39%293M | 169.04%223M | -1,715.00%-323M | -386.96%-112M | -18.39%-103M | 128.99%20M | ---23M | ---87M | 79.46%-69M |
Effect of exchange rate changes | -163.64%-7M | -56.00%11M | 133.78%25M | -355.17%-74M | 160.00%6M | -450.00%-70M | 680.00%29M | ---10M | --20M | 84.38%-5M |
End cash Position | 111.79%2.05B | 46.07%967M | 59.90%662M | -48.95%414M | -19.64%532M | -8.20%638M | 6.43%811M | --662M | --695M | -8.85%762M |
Free cash flow | -61.56%522M | -0.73%1.36B | 55.99%1.37B | -25.55%877M | 1.39%219M | -13.68%183M | 14.26%1.18B | --216M | --212M | 50.51%1.03B |
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