(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 | -412.21%-918.2M | 10.48%294.1M | 52.46%266.2M | -58.03%174.6M | 124.26%416M | 4.57%185.5M | -13.04%177.4M | 43.46%204M | -0.70%142.2M | -8.50%143.2M |
Other non cash items | -54.96%16.8M | -2.61%37.3M | 89.60%38.3M | 267.27%20.2M | 587.50%5.5M | -27.27%800K | 83.33%1.1M | -57.14%600K | -36.36%1.4M | -40.54%2.2M |
Change In working capital | -118.62%-18.6M | 60.87%99.9M | 654.46%62.1M | 75.81%-11.2M | -394.90%-46.3M | -53.55%15.7M | 1.20%33.8M | 180.67%33.4M | -47.81%11.9M | 41.61%22.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -25.99%791.8M | 8.93%1.07B | 92.10%982.2M | 19.80%511.3M | 36.14%426.8M | 9.62%313.5M | 27.96%286M | 12.54%223.5M | 6.43%198.6M | 12.75%186.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -5.40%-331.6M | -44.11%-314.6M | -55.82%-218.3M | -27.02%-140.1M | -4.75%-110.3M | 1.50%-105.3M | -25.62%-106.9M | -27.20%-85.1M | 2.90%-66.9M | -68.05%-68.9M |
Net business purchase and sale | 74.55%-167.5M | -99.00%-658.1M | 70.29%-330.7M | -4,557.74%-1.11B | -165.66%-23.9M | 137.91%36.4M | -59.09%15.3M | --37.4M | --0 | ---- |
Net investment purchase and sale | -73.94%286.4M | 1,474.36%1.1B | 4,205.88%69.8M | -111.41%-1.7M | 103.54%14.9M | -77.96%-421.4M | -121.52%-236.8M | -5,526.32%-106.9M | -58.33%-1.9M | -300.00%-1.2M |
Net other investing changes | 99.80%-200K | -67.86%-98.2M | -153.77%-58.5M | --108.8M | ---- | 50.00%300K | --200K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -820.00%-212.4M | 105.49%29.5M | 53.09%-537.7M | -860.77%-1.15B | 75.65%-119.3M | -49.30%-490M | -112.29%-328.2M | -124.71%-154.6M | 1.85%-68.8M | -69.73%-70.1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -50.29%-927.3M | -86.69%-617M | -123.00%-330.5M | 30.06%1.44B | 7,368.42%1.1B | -196.82%-15.2M | 7,750.00%15.7M | 122.22%200K | 98.73%-900K | -179.13%-70.9M |
Net common stock issuance | -56.20%6M | -41.45%13.7M | -70.93%23.4M | -13.35%80.5M | 352.45%92.9M | -443.93%-36.8M | 143.18%10.7M | 283.33%4.4M | -233.33%-2.4M | -37.93%1.8M |
Cash dividends paid | ---- | ---- | ---- | ---- | -73.53%-11.8M | ---6.8M | ---- | ---- | ---- | ---45.1M |
Net other financing activities | 643.92%630.1M | 632.70%84.7M | -591.30%-15.9M | 99.78%-2.3M | -40,957.69%-1.07B | -2,700.00%-2.6M | -96.88%100K | 3,300.00%3.2M | -100.05%-100K | 186.33%205.8M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 33.90%-415.8M | -41.19%-629M | -130.40%-445.5M | 1,955.68%1.47B | 219.23%71.3M | -334.51%-59.8M | 254.17%25.5M | 256.52%7.2M | -105.13%-4.6M | 134.08%89.6M |
Net cash flow | ||||||||||
Beginning cash position | 46.78%1.55B | -14.90%1.06B | 189.06%1.24B | 351.95%429.8M | -71.54%95.1M | -6.39%334.2M | 28.46%357M | 35.17%277.9M | 8,124.00%205.6M | -98.23%2.5M |
Current changes in cash | -65.22%163.6M | 47,140.00%470.4M | -100.12%-1M | 119.32%830.8M | 260.30%378.8M | -1,314.97%-236.3M | -121.94%-16.7M | -39.22%76.1M | -39.25%125.2M | 248.59%206.1M |
Effect of exchange rate changes | 65.15%10.9M | -67.00%6.6M | 209.29%20M | -971.43%-18.3M | 187.50%2.1M | 60.66%-2.4M | -303.33%-6.1M | 152.63%3M | -90.00%-5.7M | -1,100.00%-3M |
End cash Position | 11.25%1.73B | 46.78%1.55B | -14.90%1.06B | 161.01%1.24B | 400.53%476M | -71.54%95.1M | -6.39%334.2M | 9.78%357M | 58.17%325.2M | 8,124.00%205.6M |
Free cash flow | -38.40%458.9M | -1.53%745M | 103.83%756.6M | 18.63%371.2M | 50.43%312.9M | 16.20%208M | 29.52%179M | 5.02%138.2M | 11.81%131.6M | 13.39%117.7M |
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