(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 | -20.99%2.4B | -14.03%3.04B | 4,117.05%3.54B | -103.71%-88M | 12.78%2.37B | -2.23%2.11B | 23.81%2.15B | -18.78%1.74B | 25.35%2.14B | 7.62%1.71B |
Deferred tax | -89.30%121M | 41.55%1.13B | 226.12%799M | -73.08%245M | 22.81%910M | -1.85%741M | 12.18%755M | -3.44%673M | -4.78%697M | 40.77%732M |
Other non cash items | 39.73%735M | 160.32%526M | -240.19%-872M | 3.84%622M | 9.51%599M | -3.87%547M | -11.78%569M | 2,050.00%645M | -94.64%30M | 21.21%560M |
Change In working capital | 74.09%-178M | -2,444.44%-687M | -104.84%-27M | 593.81%558M | -116.57%-113M | 1,317.86%682M | -900.00%-56M | -96.60%7M | 248.20%206M | -1,885.71%-139M |
-Change in receivables | 93.71%-42M | 4.16%-668M | -162.01%-697M | 558.78%1.12B | -271.21%-245M | 72.61%-66M | -5.70%-241M | -286.44%-228M | 81.85%-59M | -6,600.00%-325M |
-Change in inventory | 99.50%-4M | -157.47%-793M | -1,611.11%-308M | 93.00%-18M | -99.22%-257M | 30.27%-129M | -825.00%-185M | -174.07%-20M | 125.96%27M | -147.62%-104M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -1.47%4.43B | 7.53%4.5B | 33.32%4.18B | -27.69%3.14B | -1.16%4.34B | 13.03%4.39B | 4.41%3.88B | 6.56%3.72B | 14.09%3.49B | 4.94%3.06B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -35.80%-2.28B | -35.62%-1.68B | 8.36%-1.24B | 22.27%-1.35B | 2.19%-1.74B | -17.76%-1.78B | 8.04%-1.51B | -5.53%-1.64B | -15.19%-1.56B | -10.93%-1.35B |
Net intangibles purchase and sale | -10.45%-243M | 19.41%-220M | -96.40%-273M | 25.27%-139M | -11.38%-186M | -21.90%-167M | -25.69%-137M | -18.48%-109M | -61.40%-92M | 25.97%-57M |
Net business purchase and sale | -354.77%-905M | 67.38%-199M | -429.73%-610M | 106.69%185M | -1,197.65%-2.76B | 80.88%-213M | -1,696.77%-1.11B | 76.78%-62M | -41.27%-267M | -134.05%-189M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -56.43%-3.58B | -0.40%-2.29B | -58.34%-2.28B | 70.49%-1.44B | -106.92%-4.87B | 20.57%-2.36B | -47.73%-2.97B | 2.76%-2.01B | -23.37%-2.06B | -98.93%-1.67B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 265.66%2.14B | 27.97%-1.29B | -177.10%-1.79B | 1,583.33%2.32B | -7.38%138M | 136.51%149M | -90.58%63M | 395.56%669M | 108.52%135M | -95.44%-1.59B |
Net common stock issuance | -2,090.70%-942M | -458.33%-43M | 9.09%12M | -97.43%11M | 2,240.00%428M | ---20M | --0 | 91.78%-31M | -4,088.89%-377M | 57.14%-9M |
Cash dividends paid | -21.47%-1.34B | -38.07%-1.1B | 1.85%-796M | 33.69%-811M | -12.20%-1.22B | -7.81%-1.09B | 1.94%-1.01B | -13.42%-1.03B | -25.73%-909M | -1.83%-723M |
Net other financing activities | 26.85%-286M | -3,810.00%-391M | -150.00%-10M | 96.00%-4M | -1,566.67%-100M | 66.67%-6M | 93.55%-18M | -1,168.18%-279M | 83.82%-22M | 35.24%-136M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 73.90%-816M | -8.46%-3.13B | -332.88%-2.88B | 221.85%1.24B | -5.07%-1.02B | -0.10%-967M | -43.75%-966M | 42.71%-672M | 52.18%-1.17B | -40.01%-2.45B |
Net cash flow | ||||||||||
Beginning cash position | -36.70%1.62B | -27.37%2.56B | 412.23%3.52B | -69.44%687M | 90.99%2.25B | -13.84%1.18B | 384.40%1.37B | 286.30%282M | -93.44%73M | 31.44%1.11B |
Current changes in cash | 104.14%38M | 6.33%-917M | -133.34%-979M | 289.18%2.94B | -245.59%-1.55B | 2,275.51%1.07B | -104.72%-49M | 312.30%1.04B | 123.60%252M | -432.71%-1.07B |
Effect of exchange rate changes | -1,000.00%-231M | -231.25%-21M | 115.38%16M | -1,055.56%-104M | -280.00%-9M | 103.57%5M | -411.11%-140M | 204.65%45M | -248.28%-43M | 152.73%29M |
End cash Position | -11.93%1.43B | -36.70%1.62B | -27.37%2.56B | 412.23%3.52B | -69.44%687M | 90.99%2.25B | -13.84%1.18B | 384.40%1.37B | 286.30%282M | -93.44%73M |
Free cash flow | -29.46%1.75B | -3.83%2.49B | 72.73%2.58B | -33.09%1.5B | -4.16%2.24B | 13.86%2.33B | 10.64%2.05B | 5.29%1.85B | 16.72%1.76B | 2.66%1.51B |
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