(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 | 19.98%105.1M | -87.01%87.6M | 326.83%674.6M | -1,467.90%-297.4M | -114.62%-18.97M | -47.90%129.78M | 28.40%249.11M | 42.34%194.01M | -3.14%136.31M | -71.21%140.72M |
Deferred tax | 123.42%130.7M | 173.31%58.5M | -443.97%-79.8M | -34.35%23.2M | -34.12%35.34M | 206.44%53.64M | 177.72%17.51M | 11.64%6.3M | 93.16%5.65M | 17.01%2.92M |
Other non cash items | 4.21%37.1M | -31.14%35.6M | 7.04%51.7M | 370.50%48.3M | 58.93%-17.86M | 62.10%-43.47M | -425.44%-114.7M | -303.90%-21.83M | 464.96%10.71M | -32.15%1.9M |
Change In working capital | -119.82%-6.6M | 309.43%33.3M | -111.63%-15.9M | 875.66%136.7M | -88.60%14.01M | 1,245.20%122.91M | 113.67%9.14M | -127.10%-66.86M | -268.62%-29.44M | -46.12%17.46M |
-Change in receivables | -392.73%-48.3M | 148.67%16.5M | -192.12%-33.9M | 1,163.89%36.8M | -151.57%-3.46M | 114.37%6.71M | -49.21%-46.69M | 2.75%-31.29M | -714.10%-32.18M | -39.67%5.24M |
-Change in inventory | -116.67%-1.3M | -200.00%-600K | 88.89%-200K | ---1.8M | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current assets | 113.22%2.3M | -196.67%-17.4M | -77.22%18M | 234.49%79M | -65.59%23.62M | 1,004.54%68.64M | 134.43%6.21M | -106.33%-18.05M | -1,270.95%-8.75M | 177.33%747K |
-Change in other current liabilities | -191.67%-3.3M | -65.71%3.6M | 425.00%10.5M | -79.06%2M | 128.17%9.55M | -73.70%4.19M | 195.98%15.92M | -377.62%-16.58M | -35.82%5.97M | -45.06%9.31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -10.71%366.9M | 82.62%410.9M | -38.27%225M | 13.57%364.5M | -17.10%320.94M | 26.24%387.13M | 21.99%306.65M | 25.20%251.37M | -9.06%200.77M | 14.30%220.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | 7.50%-56.7M | -6.79%-61.3M | -2.87%-57.4M | 14.85%-55.8M | -12.41%-65.53M | -15.02%-58.3M | -40.10%-50.68M | -15.37%-36.18M | -43.80%-31.36M | -9.64%-21.81M |
Net PPE purchase and sale | -3.57%-55.1M | -8.79%-53.2M | -18.69%-48.9M | 31.80%-41.2M | -11.48%-60.41M | -56.50%-54.19M | -32.78%-34.63M | 3.16%-26.08M | -8.63%-26.93M | -137.79%-24.79M |
Net intangibles purchase and sale | -253.47%-35.7M | -40.28%-10.1M | 63.08%-7.2M | 19.82%-19.5M | -371.23%-24.32M | -68.66%-5.16M | 76.50%-3.06M | -200.60%-13.02M | 30.72%-4.33M | 6.78%-6.25M |
Net business purchase and sale | 93.70%-12.8M | -7,919.23%-203.3M | -93.25%2.6M | 2,220.04%38.5M | 99.37%-1.82M | -339.24%-286.42M | 55.69%-65.21M | 28.22%-147.17M | -165.66%-205.03M | -121.24%-77.18M |
Net investment purchase and sale | ---135.4M | --0 | ---- | ---21.7M | --0 | --409.3M | --0 | ---- | ---209.8M | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 78.50%-2.55M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 11.36%-317.6M | -180.80%-358.3M | -24.98%-127.6M | 33.18%-102.1M | -410.28%-152.8M | 135.13%49.25M | 36.20%-140.17M | 54.15%-219.71M | -270.93%-479.16M | -137.66%-129.18M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 120.10%99.7M | -230.73%-496.1M | -161.07%-150M | 280.73%245.6M | 125.03%64.51M | ---257.67M | --0 | ---- | -31.31%200M | 520.61%291.15M |
Net common stock issuance | ---- | ---- | ---- | 84.34%-10.2M | -13,906.88%-65.13M | -223.34%-465K | 100.76%377K | -115.63%-49.69M | 864.71%317.85M | -7,241.75%-41.57M |
Cash dividends paid | ---- | ---- | ---- | ---- | 50.97%-55.55M | -8.25%-113.29M | 57.41%-104.66M | -200.39%-245.73M | 57.45%-81.81M | -183.27%-192.26M |
Net other financing activities | 96.61%-200K | -742.86%-5.9M | 98.56%-700K | -131.50%-48.5M | ---20.95M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 107.04%39.9M | -159.57%-566.9M | -282.30%-218.4M | 202.11%119.8M | 70.19%-117.32M | -265.49%-393.56M | 64.11%-107.68M | -169.23%-300.02M | 656.01%433.36M | 141.99%57.32M |
Net cash flow | ||||||||||
Beginning cash position | -54.69%426.9M | -11.22%942.1M | 57.40%1.06B | 8.36%674.2M | 6.55%622.2M | 7.18%583.96M | -36.49%544.84M | 23.91%857.9M | 31.28%692.35M | 336.30%527.39M |
Current changes in cash | 117.34%89.2M | -325.04%-514.3M | -131.66%-121M | 652.13%382.2M | 18.68%50.82M | -27.19%42.82M | 121.91%58.81M | -273.17%-268.36M | 4.07%154.97M | -62.74%148.91M |
Effect of exchange rate changes | 155.56%500K | -147.37%-900K | -60.42%1.9M | 309.21%4.8M | 125.62%1.17M | 76.75%-4.58M | 55.94%-19.69M | -522.54%-44.7M | -34.08%10.58M | 133.09%16.05M |
End cash Position | 21.01%516.6M | -54.69%426.9M | -11.22%942.1M | 57.40%1.06B | 8.36%674.19M | 6.55%622.2M | 7.18%583.96M | -36.49%544.84M | 23.91%857.9M | 31.28%692.35M |
Free cash flow | -24.03%216.9M | 157.67%285.5M | -55.23%110.8M | 45.84%247.5M | -36.84%169.71M | 23.13%268.69M | 24.02%218.22M | 27.73%175.95M | -17.78%137.75M | 7.49%167.54M |
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