(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 | (Q4)Dec 31, 2017 | (Q3)Sep 30, 2017 | (Q2)Jun 30, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 11.30%847M | 113.76%761M | 43.55%356M | -82.04%248M | 16.84%1.38B | 16.11%1.18B | 14.77%1.02B | 449.21%346M | 5.08%310M | 22.92%177M |
Other non cash items | 400.00%3M | 85.71%-1M | -240.00%-7M | --5M | ---- | 166.67%4M | -300.00%-6M | -1,520.00%-162M | 8.62%63M | ---- |
Change In working capital | 98.36%121M | -12.86%61M | 900.00%70M | -89.55%7M | 339.29%67M | -110.57%-28M | 3,885.71%265M | 1,446.15%402M | -194.74%-112M | 396.43%139M |
-Change in receivables | --126M | ---- | ---- | ---- | ---- | ---- | -4,890.00%-499M | ---- | ---- | ---- |
-Change in inventory | --45M | ---- | ---- | ---- | ---- | ---- | 580.00%24M | ---- | ---- | ---- |
-Change in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---6M | ---- | ---- | ---- |
-Change in other current liabilities | ---50M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 27.14%951M | -54.31%748M | 33.52%1.64B | -3.31%1.23B | 6.82%1.27B | -29.76%1.19B | 156.84%1.69B | 313.84%927M | 0.00%276M | 823.53%628M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | ---- | ---- | ---- | ---- | ---- | -34.48%-351M | -11.06%-261M | -20.00%-96M | -34.78%-62M | 10.00%-45M |
Net PPE purchase and sale | -2.65%-387M | 13.13%-377M | -17.30%-434M | 8.64%-370M | -4,150.00%-405M | 400.00%10M | 0.00%2M | -50.00%1M | 1,000.00%11M | -266.67%-11M |
Net business purchase and sale | 142.53%450M | -22.60%-1.06B | -529.93%-863M | 93.43%-137M | -1,964.36%-2.09B | 97.10%-101M | -164.04%-3.49B | -374.24%-939M | -6,192.50%-2.52B | 98.48%-8M |
Net investment purchase and sale | -22.19%491M | 153.43%631M | -0.43%-1.18B | -235.33%-1.18B | -49.18%869M | 119.51%1.71B | 198.36%779M | 107.86%129M | 188.58%256M | 1,447.22%485M |
Net other investing changes | 73.56%-23M | 94.17%-87M | -4,712.90%-1.49B | ---31M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 216.26%808M | 81.48%-695M | -128.09%-3.75B | -2.17%-1.65B | -225.19%-1.61B | 143.76%1.29B | -27.06%-2.94B | 53.35%-892M | -525.20%-2.31B | 172.61%432M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -25.54%-875M | 45.55%-697M | -25.24%-1.28B | -146.92%-1.02B | 1,814.96%2.18B | -12.39%-127M | -106.32%-113M | -549.58%-535M | 5,675.00%693M | -87.19%209M |
Net common stock issuance | 93.95%-15M | 63.26%-248M | 66.32%-675M | 19.78%-2B | -1,414.74%-2.5B | 472.55%190M | 96.69%-51M | 2,200.00%46M | 4,500.00%88M | 104.09%17M |
Cash dividends paid | 1.92%-256M | 60.03%-261M | 5.36%-653M | -8.49%-690M | -11.97%-636M | -13.83%-568M | 80.72%-499M | --0 | --0 | ---- |
Net other financing activities | -386.67%-73M | -100.21%-15M | 120.56%7.26B | 16,565.00%3.29B | -81.82%-20M | 84.51%-11M | 11.25%-71M | 72.73%19M | -165.00%-53M | -128.57%-32M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -2.23%-1.47B | -132.43%-1.44B | 756.89%4.43B | 48.75%-675M | -115.90%-1.32B | 26.24%-610M | 66.87%-827M | -541.44%-490M | 1,945.95%683M | -290.12%-316M |
Net cash flow | ||||||||||
Beginning cash position | -42.67%1.91B | 240.98%3.33B | -54.18%976M | -43.84%2.13B | 94.41%3.79B | -52.09%1.95B | -50.49%4.07B | -57.18%2.41B | -34.66%3.77B | -52.20%3.05B |
Current changes in cash | 120.87%289M | -159.72%-1.39B | 311.97%2.32B | 34.06%-1.09B | -189.05%-1.66B | 189.74%1.86B | 49.99%-2.08B | 71.15%-455M | -936.92%-1.35B | 222.37%744M |
Effect of exchange rate changes | -1,150.00%-25M | -106.06%-2M | 155.00%33M | -1,400.00%-60M | 80.95%-4M | 53.33%-21M | -2,150.00%-45M | -137.50%-6M | -500.00%-6M | ---24M |
End cash Position | 13.10%2.16B | -42.67%1.91B | 240.98%3.33B | -54.18%976M | -43.84%2.13B | 94.41%3.79B | -52.09%1.95B | -52.09%1.95B | -57.18%2.41B | -34.66%3.77B |
Free cash flow | 50.41%546M | -69.72%363M | 40.56%1.2B | -0.23%853M | 2.27%855M | -41.50%836M | 237.83%1.43B | 477.08%831M | -3.03%224M | 3,270.59%573M |
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
No Data