(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 | -29.75%158.14M | -33.30%225.11M | 142.76%337.49M | 595.84%139.02M | 171.41%19.98M | -161.12%-27.98M | 15.40%45.78M | 93.75%39.67M | 69.55%20.47M | 176.52%12.08M |
Other non cash items | 6.39%70.72M | 79.57%66.47M | 9.43%37.02M | -38.07%33.83M | 105.83%54.62M | 188.34%26.54M | 31.81%9.2M | 170.83%6.98M | -70.66%2.58M | -35.91%8.79M |
Change In working capital | 168.51%155.82M | -228.54%-227.44M | -300.86%-69.23M | 246.51%34.47M | -77.37%-23.52M | 10.39%-13.26M | -98.96%-14.8M | 5.81%-7.44M | -145.66%-7.9M | -181.81%-3.22M |
-Change in receivables | -46.40%-13.86M | -129.66%-9.47M | -42.91%31.92M | 255.95%55.91M | -23.66%-35.85M | -149.39%-28.99M | -8.96%-11.63M | -25.27%-10.67M | -10.22%-8.52M | -398.52%-7.73M |
-Change in inventory | 239.50%162.62M | 32.09%-116.58M | -791.51%-171.66M | -35.12%-19.26M | -162.82%-14.25M | 327.44%22.68M | 27.55%-9.97M | -192.89%-13.77M | 36.05%-4.7M | -309.79%-7.35M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 256.62%428.93M | -64.89%120.28M | 17.30%342.58M | 87.77%292.06M | 395.79%155.54M | -54.53%31.37M | 5.68%69M | 23.58%65.29M | 12.18%52.83M | 39.79%47.1M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 21.30%-35.41M | -9.50%-44.99M | -93.96%-41.09M | 11.16%-21.18M | -0.46%-23.85M | -59.15%-23.74M | -20.20%-14.92M | 11.84%-12.41M | -93.34%-14.08M | 37.89%-7.28M |
Net intangibles purchase and sale | 10.08%-25.47M | -0.97%-28.33M | -45.11%-28.06M | 3.15%-19.34M | -64.85%-19.96M | -12.59%-12.11M | 14.51%-10.76M | -7.70%-12.58M | -58.11%-11.68M | 15.03%-7.39M |
Net business purchase and sale | -29.83%-34.19M | 93.96%-26.33M | -2,182.78%-435.74M | -187.43%-19.09M | -13.32%21.83M | 340.14%25.19M | -21.78%-10.49M | 44.89%-8.61M | -462.56%-15.63M | 142.75%4.31M |
Net investment purchase and sale | -84.74%809K | 578.13%5.3M | 173.02%782K | 76.75%-1.07M | 10.75%-4.61M | -83.57%-5.16M | -186.52%-2.81M | 163.03%3.25M | -150.66%-5.16M | -225.58%-2.06M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 0.10%-94.26M | 81.28%-94.35M | -730.78%-504.1M | -128.49%-60.68M | -68.24%-26.56M | 59.50%-15.79M | -28.40%-38.97M | 34.73%-30.35M | -275.54%-46.5M | 56.98%-12.38M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -154.78%-119.11M | 4.51%217.42M | 230.75%208.04M | -292.04%-159.12M | -136.66%-40.59M | 441.20%110.71M | -2,854.50%-32.45M | -91.58%1.18M | 134.25%14M | -412.11%-40.86M |
Net common stock issuance | 99.30%-417K | 30.54%-59.81M | -440.87%-86.11M | -78.26%-15.92M | -62.00%-8.93M | -612.36%-5.51M | 123.13%1.08M | -453.15%-4.65M | -757.03%-841K | -37.25%128K |
Cash dividends paid | 17.87%-133.77M | -109.77%-162.88M | -81.34%-77.65M | -878.45%-42.82M | -19.92%-4.38M | 78.76%-3.65M | -36.63%-17.18M | -42.78%-12.57M | -710.12%-8.81M | 88.11%-1.09M |
Net other financing activities | ---- | ---- | 428.57%74K | -72.00%14K | 2,400.00%50K | -95.12%2K | 2,150.00%41K | ---2K | ---- | -81.33%87K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -672.12%-293.29M | -309.62%-37.99M | 107.61%18.12M | -242.96%-238.17M | -168.38%-69.45M | 309.35%101.55M | -202.26%-48.51M | -469.11%-16.05M | 110.42%4.35M | -1,003.33%-41.73M |
Net cash flow | ||||||||||
Beginning cash position | -12.72%78.66M | -60.06%90.12M | -6.86%225.63M | 33.66%242.24M | 179.87%181.23M | -24.79%64.76M | 27.83%86.1M | 23.21%67.35M | -8.66%54.67M | 16.06%59.85M |
Current changes in cash | 443.12%41.38M | 91.59%-12.06M | -2,014.38%-143.4M | -111.39%-6.78M | -49.17%59.54M | 733.92%117.14M | -197.82%-18.48M | 76.92%18.89M | 252.09%10.68M | -173.69%-7.02M |
Effect of exchange rate changes | -1,296.66%-7.16M | -92.42%598K | 180.23%7.88M | -770.78%-9.83M | 320.30%1.47M | 76.78%-665K | -1,888.89%-2.86M | -107.16%-144K | 9.59%2.01M | 247.63%1.84M |
End cash Position | 43.51%112.88M | -12.72%78.66M | -60.06%90.12M | -6.86%225.63M | 33.66%242.24M | 179.87%181.23M | -24.79%64.76M | 27.83%86.1M | 23.21%67.35M | -8.66%54.67M |
Free cash flow | 770.50%364.8M | -84.55%41.91M | 8.14%271.16M | 131.09%250.75M | 1,573.45%108.51M | -117.99%-7.36M | 2.98%40.94M | 49.47%39.75M | -3.57%26.59M | 121.05%27.58M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data