(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 | 172.05%2.39B | 39.90%880M | 167.56%629M | -286.57%-931M | -59.98%499M | -4.52%1.25B | -22.35%1.31B | -12.12%1.68B | 72.28%1.91B | 165.86%1.11B |
Other non cashItems | 34.64%412M | 142.86%306M | -14.29%126M | -42.13%147M | 323.33%254M | 233.33%60M | -95.00%18M | 29.03%360M | 173.53%279M | 137.21%102M |
Change in working capital | 26.25%-4.15B | -143.12%-5.62B | -14.75%13.03B | 440.52%15.29B | 360.65%2.83B | 60.26%-1.09B | -242.26%-2.73B | 270.88%1.92B | 34.40%-1.12B | -145.64%-1.71B |
-Change in loans | -38.02%-7.52B | -1,643.91%-5.45B | -12.19%353M | 177.61%402M | 65.51%-518M | 31.20%-1.5B | -2,628.75%-2.18B | -196.30%-80M | -101.11%-27M | -34.54%2.44B |
-Change in other current assets | 71.43%36M | -40.00%21M | -92.97%35M | 205.52%498M | 41.74%163M | 400.00%115M | -99.47%23M | 3,923.01%4.32B | -288.33%-113M | 185.71%60M |
-Change in other current liabilities | 10.13%-213M | -185.87%-237M | 230.19%276M | -9.84%-212M | -85.58%-193M | -23.81%-104M | -42.37%-84M | 45.87%-59M | 63.55%-109M | -13.26%-299M |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | 81.16%-838M | -131.89%-4.45B | -15.01%13.94B | 304.99%16.41B | 3,453.51%4.05B | 108.09%114M | -143.67%-1.41B | 3,572.04%3.23B | 92.25%-93M | -130.90%-1.2B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net investment purchase and sale | 56.88%-486M | -146.74%-1.13B | 201.73%2.41B | -855.65%-2.37B | 71.95%-248M | -142.50%-884M | 128.82%2.08B | 156.78%909M | -75.67%354M | 140.13%1.46B |
Net PPE purchase and sale | -22.73%-27M | -4.76%-22M | -110.00%-21M | 74.36%-10M | 31.58%-39M | -235.29%-57M | 68.52%-17M | 26.03%-54M | -92.11%-73M | -123.53%-38M |
Net intangibles purchase and sale | -18.39%-206M | 14.71%-174M | 13.56%-204M | 8.88%-236M | -16.14%-259M | 14.56%-223M | -50.87%-261M | -10.90%-173M | -160.00%-156M | 3.23%-60M |
Net business purchase and sale | -1,355.56%-131M | 86.76%-9M | ---68M | --0 | -650.00%-60M | -60.00%-8M | -600.00%-5M | --1M | --0 | 370.40%338M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 36.19%-850M | -162.89%-1.33B | 180.96%2.12B | -351.81%-2.62B | 50.17%-579M | -164.34%-1.16B | 149.79%1.81B | 385.23%723M | -91.27%149M | 144.58%1.71B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -14.16%2.05B | 218.27%2.39B | 159.86%750M | -176.40%-1.25B | -0.67%1.64B | --1.65B | ---- | ---1.6B | --0 | --0 |
Net commonstock issuance | -136.26%-215M | ---91M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net preferred stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.7B | --0 |
Cash dividends paid | -36.07%-166M | ---122M | ---- | 90.02%-46M | -41.41%-461M | -30.40%-326M | ---250M | ---- | ---446M | ---- |
Net other financing activities | 0.00%-65M | 0.00%-65M | -104.01%-65M | 67.77%1.62B | 2,708.11%965M | 0.00%-37M | 0.00%-37M | -102.97%-37M | --1.24B | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -29.24%1.33B | 262.48%1.87B | 411.88%517M | -94.89%101M | 57.36%1.98B | 495.28%1.26B | 82.60%-318M | -72.13%-1.83B | -563.75%-1.06B | 0.00%-160M |
Net cash flow | ||||||||||
Beginning cash position | -9.74%39.32B | 64.00%43.56B | 105.52%26.56B | 78.35%12.92B | 2.66%7.25B | -1.48%7.06B | 26.30%7.16B | -11.15%5.67B | 11.41%6.38B | -3.31%5.73B |
Current changes in cash | 90.73%-362M | -123.55%-3.91B | 19.35%16.58B | 154.88%13.89B | 2,507.66%5.45B | 167.95%209M | -96.33%78M | 311.13%2.12B | -390.75%-1.01B | 432.69%346M |
Effect of exchange rate changes | 125.89%87M | -180.19%-336M | 264.31%419M | -212.33%-255M | 1,180.95%227M | 88.59%-21M | 70.89%-184M | -314.97%-632M | -4.55%294M | 434.78%308M |
End cash position | -0.70%39.04B | -9.74%39.32B | 64.00%43.56B | 105.52%26.56B | 78.35%12.92B | 2.66%7.25B | -1.48%7.06B | 26.30%7.16B | -11.15%5.67B | 11.41%6.38B |
Free cash flow | 76.83%-1.08B | -133.94%-4.65B | -15.11%13.71B | 333.76%16.15B | 2,239.66%3.72B | 89.75%-174M | -156.55%-1.7B | 987.87%3B | 74.14%-338M | -134.49%-1.31B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data