(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 | 7.61%1.67B | 33.74%1.55B | 21.36%1.16B | 12.09%955M | 17.68%852M | -11.71%724M | -10.97%820M | -18.06%921M | 93.79%1.12B | 31.22%580M |
Deferred tax | -11.83%626M | 34.98%710M | 31.50%526M | -20.32%400M | 12.30%502M | 47.52%447M | 222.34%303M | 146.31%94M | -196.67%-203M | 15.38%210M |
Other non cash items | -125.37%-17M | -42.74%67M | 42.68%117M | 256.52%82M | 1,050.00%23M | -96.00%2M | -46.24%50M | 158.33%93M | 71.43%36M | -69.12%21M |
Change In working capital | -65.80%-320M | -136.48%-193M | 1,302.27%529M | -246.67%-44M | -53.85%30M | 203.17%65M | -270.27%-63M | 123.13%37M | -21.21%-160M | -9.09%-132M |
-Change in receivables | ---- | ---- | ---- | ---- | ---- | ---- | -290.63%-125M | 0.00%-32M | 38.46%-32M | 8.77%-52M |
-Change in other current assets | 50.65%-152M | -273.03%-308M | 125.32%178M | 41.07%79M | 40.00%56M | 471.43%40M | 111.86%7M | -22.92%-59M | 54.72%-48M | -2.91%-106M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 0.32%2.53B | -2.48%2.52B | 55.39%2.58B | -7.41%1.66B | 28.51%1.79B | 4.96%1.4B | 0.83%1.33B | 31.37%1.32B | 23.19%1B | 108.97%815M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 10.25%-254M | -8.02%-283M | -28.43%-262M | 6.85%-204M | 4.37%-219M | -1.33%-229M | -28.41%-226M | 1.68%-176M | -26.06%-179M | -1.43%-142M |
Net business purchase and sale | -68.14%-343M | 44.72%-204M | 76.53%-369M | -171.97%-1.57B | -25.38%-578M | -93.70%-461M | -934.78%-238M | 99.32%-23M | -113,166.67%-3.39B | 127.27%3M |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---30M | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | 224.42%214M | -265.96%-172M | -175.81%-47M | 251.22%62M | -7.89%-41M | 45.71%-38M | -34.62%-70M | -246.67%-52M | -7.14%-15M | -1,300.00%-14M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 41.88%-383M | 2.80%-659M | 60.44%-678M | -97.47%-1.71B | -19.23%-868M | -36.33%-728M | -112.75%-534M | 93.00%-251M | -2,243.79%-3.59B | -0.66%-153M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -7,235.71%-1.03B | 99.17%-14M | -155.39%-1.68B | 16,961.11%3.04B | 73.13%-18M | 25.56%-67M | 81.96%-90M | -123.94%-499M | 2,468.18%2.08B | 74.19%-88M |
Net common stock issuance | -28.84%-411M | -181.79%-319M | 264.56%390M | -299.16%-237M | -48.26%119M | -28.13%230M | --320M | --0 | 148.47%569M | 1,105.26%229M |
Cash dividends paid | -36.67%-559M | -24.32%-409M | -45.58%-329M | 19.86%-226M | 0.70%-282M | -8.40%-284M | -14.41%-262M | -15.66%-229M | -13.79%-198M | -10.83%-174M |
Net other financing activities | 163.08%171M | 140.74%65M | 101.66%27M | -2,717.74%-1.62B | 114.29%62M | 7.46%-434M | -72.43%-469M | -413.21%-272M | 64.90%-53M | -7,450.00%-151M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -105.07%-2.31B | 35.62%-1.12B | -410.68%-1.75B | 220.09%562M | 23.40%-468M | -4.09%-611M | 47.35%-587M | -147.17%-1.12B | 1,179.45%2.36B | 59.22%-219M |
Net cash flow | ||||||||||
Beginning cash position | 21.67%3.8B | 10.29%3.12B | 15.43%2.83B | 22.26%2.45B | 0.80%2B | 6.31%1.99B | -4.00%1.87B | -8.97%1.95B | 31.37%2.14B | -19.20%1.63B |
Current changes in cash | -122.21%-163M | 367.52%734M | -69.16%157M | 11.14%509M | 703.51%458M | -72.73%57M | 544.68%209M | 78.44%-47M | -149.21%-218M | 248.16%443M |
Effect of exchange rate changes | -98.28%-115M | -143.28%-58M | 202.29%134M | -991.67%-131M | 70.73%-12M | 54.95%-41M | -193.55%-91M | -219.23%-31M | -61.76%26M | 177.27%68M |
End cash Position | -7.33%3.52B | 21.67%3.8B | 10.29%3.12B | 15.43%2.83B | 22.26%2.45B | 0.80%2B | 6.31%1.99B | -4.00%1.87B | -8.97%1.95B | 31.37%2.14B |
Free cash flow | 1.75%2.27B | -3.80%2.23B | 59.11%2.32B | -7.44%1.46B | 35.52%1.57B | 6.52%1.16B | -2.94%1.09B | 39.21%1.12B | 21.20%806M | 169.23%665M |
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