(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | --88M | --61M | --57M | 185.65%179M | 91.53%-209M | 95.14%-32M | 18.33%-98M | -117.17%-2.47B | -1,021.67%-1.35B | -161.07%-342M |
Deferred tax | ---- | ---- | ---- | -15.20%145M | 189.83%171M | 41.67%34M | 10.00%33M | -58.74%59M | ---- | ---- |
Other non cash items | ---- | ---- | ---- | 106.25%132M | -52.94%64M | -45.45%36M | 300.00%14M | -37.04%136M | ---- | ---- |
Change In working capital | --124M | --29M | --70M | 79.55%-128M | -130.78%-626M | -157.23%-388M | -56.10%-192M | 2,925.00%2.03B | 1,255.04%1.75B | -124.66%-18M |
-Change in receivables | ---- | ---- | ---- | -3,828.57%-261M | 119.44%7M | -160.57%-169M | 177.65%236M | -108.74%-36M | ---- | ---- |
-Change in inventory | ---- | ---- | ---- | -246.15%-45M | -143.33%-13M | -425.00%-13M | -700.00%-6M | 100.00%30M | ---- | ---- |
-Change in other current assets | --124M | ---- | ---- | 153.67%482M | -202.05%-898M | -283.05%-432M | -169.12%-183M | 248.40%880M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | --276M | --234M | --221M | 222.85%586M | -630.00%-477M | -386.47%-381M | -3.36%-123M | -26.83%90M | 32.54%277M | -502.00%-201M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | ---- | ---102M | ---92M | ---- | ---- | ---- | ---- | ---- | ---- | -27.66%-60M |
Net PPE purchase and sale | ---- | ---- | ---- | 18.34%-414M | -132.57%-507M | 27.78%-39M | 33.85%-43M | 24.57%-218M | ---- | ---- |
Net intangibles purchase and sale | ---- | ---- | ---- | 0.00%-10M | 33.33%-10M | 50.00%-1M | ---2M | 11.76%-15M | ---- | ---- |
Net business purchase and sale | ---- | ---3M | --0 | -87.32%63M | 49,600.00%497M | --0 | --0 | 125.00%1M | 200.00%1M | --0 |
Net investment purchase and sale | ---33M | --7M | ---- | 257.69%186M | 125.12%52M | 105.02%12M | -63.74%33M | -35.29%-207M | ---- | ---- |
Net other investing changes | ---- | ---- | --6M | ---- | 48.08%-27M | ---- | ---- | ---52M | ---58M | -60.00%4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---33M | ---98M | ---86M | -3,600.00%-175M | 101.02%5M | 82.41%-54M | -146.15%-12M | -5.83%-490M | -31.44%-301M | -40.00%-56M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---3M | --168M | --49M | 82.26%-163M | -284.54%-919M | 100.47%1M | -70.04%166M | 1,944.44%498M | ---- | ---- |
Net common stock issuance | ---34M | ---33M | ---33M | --0 | --0 | --0 | --0 | 6.25%-15M | 6.25%-30M | ---15M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 62.32%-26M | ---- | ---- |
Net other financing activities | ---33M | --15M | --84M | ---- | --1.92B | --0 | --458M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | ---128M | --63M | --37M | -132.38%-282M | 163.14%871M | 90.22%-27M | 17.36%595M | 239.08%331M | 238.01%374M | 56.52%-20M |
Net cash flow | ||||||||||
Beginning cash position | --148M | --209M | --261M | 25.74%2.05B | -3.26%1.63B | -0.24%2.1B | -3.26%1.63B | -25.75%1.69B | 19.59%1.67B | 2.72%1.4B |
Current changes in cash | --115M | --199M | --172M | -67.67%129M | 678.26%399M | -2.67%-462M | 11.11%460M | 88.06%-69M | 220.27%350M | -669.44%-277M |
Effect of exchange rate changes | ---- | ---- | ---- | -314.29%-45M | 50.00%21M | 1,466.67%41M | 80.00%9M | 300.00%14M | 233.33%12M | -66.67%1M |
End cash Position | --124M | --148M | --209M | 4.09%2.14B | 25.74%2.05B | 1.63%1.68B | -0.24%2.1B | -3.26%1.63B | -3.26%1.63B | 19.59%1.67B |
Free cash flow | --276M | --132M | --129M | 110.40%104M | -541.03%-1B | -648.05%-422M | 9.68%-168M | 21.61%-156M | 75.19%226M | -8,800.00%-261M |
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