(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||
Cash flow from continuing operating activities | 88.11%275.38M | -47.93%146.4M | 296.52%281.16M | -59.28%70.91M | -9.67%174.12M | 192.77M |
Net income from continuing operations | 107.82%135.66M | 151.13%65.28M | -174.30%-127.66M | -282.95%-46.54M | -37.21%25.44M | --40.51M |
Operating gains losses | 80.71%8.22M | -26.08%4.55M | 175.38%6.15M | -264.99%-8.16M | 173.74%4.95M | ---6.71M |
Depreciation and amortization | 12.39%193.17M | 11.47%171.88M | -7.23%154.2M | -6.13%166.21M | 10.26%177.07M | --160.59M |
Deferred tax | -6.62%33.43M | 16.61%35.8M | 104.91%30.7M | -65.79%14.98M | 48.98%43.79M | --29.4M |
Other non cash items | 52.10%97.48M | -71.98%64.09M | 1,736.47%228.75M | -255.12%-13.98M | -63.93%9.01M | --24.99M |
Change In working capital | 6.17%-141.89M | -1,409.13%-151.22M | 122.07%11.55M | -45.09%-52.33M | -117.38%-36.06M | ---16.59M |
-Change in receivables | -226.58%-51.02M | -27.08%-15.62M | -134.46%-12.29M | 525.87%35.68M | -34.40%-8.38M | ---6.23M |
-Change in inventory | 29.43%-72.77M | -274.22%-103.11M | 30.22%-27.55M | -631.22%-39.49M | 83.92%-5.4M | ---33.59M |
-Change in payables and accrued expense | -73.18%11.67M | 38.46%43.51M | 181.66%31.43M | -249.80%-38.49M | -162.31%-11M | --17.66M |
-Change in other working capital | 60.83%-29.77M | -480.48%-75.99M | 299.11%19.97M | 11.11%-10.03M | -302.35%-11.29M | --5.58M |
Cash from discontinued investing activities | ||||||
Operating cash flow | 88.11%275.38M | -47.93%146.4M | 296.52%281.16M | -59.28%70.91M | -9.67%174.12M | --192.77M |
Investing cash flow | ||||||
Cash flow from continuing investing activities | 138.00%21.79M | 30.08%-57.34M | -188.58%-82M | 10.26%92.57M | 125.10%83.96M | -334.55M |
Net PPE purchase and sale | -16.13%-57.03M | 35.30%-49.11M | -186.39%-75.91M | 42.52%-26.51M | -203.89%-46.11M | ---15.17M |
Net intangibles purchase and sale | 13.82%-20.84M | -65.34%-24.19M | -26.93%-14.63M | 13.95%-11.52M | -23.49%-13.39M | ---10.85M |
Net business purchase and sale | -22,706.84%-133.42M | 87.11%-585K | -102.09%-4.54M | 75.95%-2.25M | 97.24%-9.34M | ---337.67M |
Net investment purchase and sale | 1,557.98%233.36M | -11.83%14.08M | -81.62%15.96M | -45.75%86.87M | 323.40%160.11M | --37.82M |
Net other investing changes | -111.24%-278K | 185.46%2.47M | -106.30%-2.9M | 758.06%45.98M | 19.41%-6.99M | ---8.67M |
Cash from discontinued investing activities | ||||||
Investing cash flow | 138.00%21.79M | 30.08%-57.34M | -188.58%-82M | 10.26%92.57M | 125.10%83.96M | ---334.55M |
Financing cash flow | ||||||
Cash flow from continuing financing activities | 15.66%-250.49M | -363.30%-297M | -30.69%-64.11M | 81.66%-49.05M | -302.84%-267.49M | 131.87M |
Net issuance payments of debt | 20.27%-227.46M | -101.55%-285.27M | -205.20%-141.54M | 81.63%-46.38M | -275.24%-252.47M | --144.07M |
Net common stock issuance | -74.47%3.65M | -92.59%14.31M | 20,532.06%193.08M | -905.32%-945K | -103.84%-94K | --2.45M |
Cash dividends paid | -14.55%-25.03M | -21,323.53%-21.85M | ---102K | --0 | --0 | ---14.65M |
Proceeds from stock option exercised by employees | --4.41M | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | -44.92%-6.07M | 96.38%-4.19M | -6,575.22%-115.55M | 88.40%-1.73M | ---14.92M | ---- |
Cash from discontinued financing activities | ||||||
Financing cash flow | 15.66%-250.49M | -363.30%-297M | -30.69%-64.11M | 81.66%-49.05M | -302.84%-267.49M | --131.87M |
Net cash flow | ||||||
Beginning cash position | -44.69%254.32M | 44.91%459.79M | 50.64%317.29M | -3.53%210.63M | -4.49%218.33M | --228.61M |
Current changes in cash | 122.45%46.67M | -253.97%-207.93M | 18.02%135.05M | 1,316.91%114.43M | 5.14%-9.4M | ---9.91M |
Effect of exchange rate changes | -291.40%-4.72M | -66.94%2.46M | 196.04%7.45M | -557.07%-7.76M | 569.06%1.7M | ---362K |
End cash Position | 16.50%296.28M | -44.69%254.32M | 44.91%459.79M | 50.64%317.29M | -3.53%210.63M | --218.33M |
Free cash flow | 170.19%197.51M | -60.87%73.1M | 488.40%186.83M | -72.30%31.75M | -13.61%114.62M | --132.67M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- | -- | -- |
No Data
No Data