(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 | -35.36%36.67M | 27.88%56.73M | 218.16%44.36M | -150.86%-37.54M | -23.74%73.81M | -9.50%96.79M | 0.53%106.95M | 29.97%106.39M | 0.37%81.86M | 9.41%81.56M |
Deferred tax | 27.67%15.32M | -1.95%12M | -12.13%12.24M | -55.63%13.93M | -0.38%31.39M | 9.22%31.51M | -40.38%28.85M | 50.32%48.39M | -24.98%32.19M | 19.22%42.91M |
Other non cash items | 257.65%17.99M | 8.50%5.03M | -2.09%4.64M | -14.33%4.73M | -4.18%5.53M | 1.42%5.77M | -1.66%5.69M | 12.64%5.78M | 6.12%5.13M | 71.28%4.84M |
Change In working capital | 71.75%-4.7M | -10.22%-16.64M | -129.22%-15.1M | 444.18%51.66M | 38.39%-15.01M | -190.09%-24.36M | 293.79%27.04M | -152.72%-13.95M | 265.26%26.47M | 12.12%-16.02M |
-Change in inventory | 44.84%-37.61M | -141.16%-68.18M | -397.45%-28.27M | -9.47%9.5M | 282.76%10.5M | -8,673.13%-5.74M | -97.32%67K | 113.86%2.5M | -111.13%-18.07M | 32.30%-8.56M |
-Change in other current assets | -28.33%34.74M | 209.81%48.47M | -58.95%15.65M | 271.64%38.12M | -55.16%-22.21M | -150.56%-14.31M | 260.20%28.31M | -137.59%-17.67M | 1,099.98%47.01M | -34.89%-4.7M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 2.37%136.92M | 11.38%133.74M | -35.69%120.08M | -16.58%186.72M | 15.19%223.82M | 1.14%194.3M | -3.43%192.11M | 27.34%198.94M | 10.74%156.22M | 18.53%141.07M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | ---- | ---- | ---- | ---- | ---- | 5.36%-134.1M | -6.85%-141.69M | -17.56%-132.61M | -21.89%-112.8M | -4.01%-92.55M |
Net PPE purchase and sale | 11.82%-96.71M | -66.34%-109.67M | 9.22%-65.93M | 37.83%-72.63M | -4,239.55%-116.82M | 82.30%2.82M | -88.09%1.55M | 869.05%13M | -30.27%1.34M | 45.79%1.92M |
Net business purchase and sale | --0 | --0 | -7,851.89%-61.4M | -54.77%792K | 104.25%1.75M | -8.45%-41.16M | 58.81%-37.95M | -195,934.04%-92.14M | 99.96%-47K | ---127.74M |
Net investment purchase and sale | ---3M | --0 | -17,640.00%-877K | 266.67%5K | ---3K | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | 104.17%1K | ---24K | ---- | ---- | ---- | -69.87%-3.29M | -193,900.00%-1.94M | -99.99%1K | --8.84M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 9.92%-99.77M | 13.80%-110.76M | -85.07%-128.5M | 39.76%-69.43M | 33.27%-115.26M | 5.16%-172.71M | 15.07%-182.11M | -92.70%-214.43M | 46.94%-111.28M | -138.01%-209.73M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 311.93%165.21M | -1,134.80%-77.95M | 93.37%-6.31M | -947.83%-95.16M | 132.24%11.22M | -145.73%-34.81M | 26.96%76.12M | 726.92%59.95M | -109.59%-9.56M | 791.52%99.77M |
Net common stock issuance | ---200.45M | --0 | --1K | --0 | ---- | 64.95%3.17M | 5,900.00%1.92M | --32K | ---- | --1.84M |
Cash dividends paid | 48.14%-8M | -107.31%-15.42M | ---7.44M | ---- | 8.15%-23.42M | -6.81%-25.5M | -15.73%-23.87M | -5.97%-20.63M | -9.24%-19.47M | -21.44%-17.82M |
Net other financing activities | --2K | ---- | ---1K | ---- | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 37.78%-61.22M | -435.22%-98.4M | 81.68%-18.39M | -414.57%-100.35M | 69.90%-19.5M | -233.63%-64.79M | 44.42%48.49M | 198.27%33.57M | -143.27%-34.16M | 347.28%78.95M |
Net cash flow | ||||||||||
Beginning cash position | -36.06%137.3M | -9.07%214.74M | 3.34%236.16M | 67.55%228.53M | -24.70%136.4M | 44.06%181.14M | 7.86%125.74M | 15.70%116.57M | 17.46%100.75M | -6.02%85.78M |
Current changes in cash | 68.08%-24.08M | -181.34%-75.42M | -258.28%-26.81M | -80.98%16.94M | 306.19%89.07M | -173.86%-43.2M | 223.53%58.48M | 67.77%18.08M | 4.75%10.78M | 1,103.51%10.29M |
Effect of exchange rate changes | 367.28%3.64M | -126.32%-1.36M | 230.92%5.18M | -269.16%-3.96M | 303.48%2.34M | 61.39%-1.15M | 63.48%-2.98M | -271.88%-8.15M | -15.29%4.74M | 2,376.55%5.6M |
End cash Position | -14.53%117.35M | -36.06%137.3M | -9.07%214.74M | 3.34%236.16M | 67.55%228.53M | -24.70%136.4M | 44.06%181.13M | 7.86%125.74M | 15.70%116.57M | 17.46%100.75M |
Free cash flow | 63.99%38.03M | -56.61%23.19M | -52.83%53.44M | 7.62%113.29M | 74.87%105.27M | 19.40%60.2M | -23.99%50.42M | 52.77%66.33M | -10.52%43.42M | 61.54%48.52M |
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