(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 | 28.04%4.31B | 37.71%3.37B | 76.53%2.45B | -9.37%1.39B | 8.73%1.53B | 15.06%1.41B | 11.02%1.22B | 13.13%1.1B | 13.25%972.6M | 8.67%858.8M |
Deferred tax | 12.50%-14M | -6.67%-16M | -400.00%-15M | 117.24%5M | -17.41%-29M | 2.37%-24.7M | -104.34%-25.3M | 3.29%583.2M | 22.34%564.6M | 9.85%461.5M |
Other non cash items | --1M | ---- | ---- | ---- | 0.00%-300K | 0.00%-300K | -200.00%-300K | 50.00%-100K | ---200K | ---- |
Change In working capital | -1,189.04%-795M | -78.90%73M | 198.58%346M | -1,568.62%-351M | -68.88%23.9M | 201.18%76.8M | 13.33%25.5M | 1,025.00%22.5M | 101.90%2M | -42.41%-105.1M |
-Change in receivables | -125.93%-122M | -80.00%-54M | -178.95%-30M | 373.38%38M | -13.01%-13.9M | -175.93%-12.3M | --16.2M | ---- | ---- | ---- |
-Change in inventory | -104.32%-662M | -179.31%-324M | 26.58%-116M | 1.00%-158M | -140.72%-159.6M | -148.31%-66.3M | ---26.7M | ---- | ---- | ---- |
-Change in other current assets | -102.44%-11M | 7.13%451M | 303.38%421M | -196.96%-207M | 34.11%213.5M | 864.85%159.2M | -26.67%16.5M | 1,025.00%22.5M | 101.90%2M | -42.41%-105.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 3.44%4.33B | 22.88%4.18B | 107.37%3.41B | -21.33%1.64B | 7.59%2.09B | 20.83%1.94B | 8.94%1.61B | 24.31%1.47B | 22.64%1.19B | 7.79%966.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | --0 | -66.67%1M | --3M | --0 | -99.57%300K | 132.53%69.1M | -7.76%-212.4M | 2.86%-197.1M | 16.67%-202.9M | -31.98%-243.5M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | -5.12%-49.3M | -19.95%-46.9M | -14.33%-39.1M | -31.54%-34.2M |
Net business purchase and sale | -28,700.00%-288M | ---1M | --0 | --9M | --0 | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -34.37%-911M | 6.35%-678M | -52.74%-724M | 10.97%-474M | -60.55%-532.4M | -142.22%-331.6M | -3,322.50%-136.9M | -217.65%-4M | 107.46%3.4M | 12.81%-45.6M |
Net other investing changes | 187.50%92M | 540.00%32M | -58.33%5M | -48.94%12M | 634.09%23.5M | -127.67%-4.4M | 488.89%15.9M | 112.74%2.7M | -361.73%-21.2M | 268.18%8.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -71.85%-995M | 13.45%-579M | -54.86%-669M | 8.30%-432M | -96.87%-471.1M | 30.98%-239.3M | -57.88%-346.7M | 8.99%-219.6M | 23.35%-241.3M | -20.80%-314.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---1M | --0 | ---8M | --0 | 81.25%-300K | -45.45%-1.6M | 50.00%-1.1M | -125.88%-2.2M | 666.67%8.5M | 84.69%-1.5M |
Net common stock issuance | -5.69%-130M | 22.15%-123M | -29.51%-158M | -129.76%-122M | 11.06%-53.1M | 68.23%-59.7M | -72.70%-187.9M | -2,120.41%-108.8M | -40.00%-4.9M | -240.00%-3.5M |
Cash dividends paid | -62.68%-1.39B | -73.88%-852M | 0.00%-490M | -0.70%-490M | 49.22%-486.6M | -138.44%-958.3M | -11.61%-401.9M | 57.14%-360.1M | -184.91%-840.2M | -7.90%-294.9M |
Net other financing activities | ---- | 0.00%-1M | -200.00%-1M | --1M | ---- | ---100K | ---- | 0.00%-100K | ---100K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -45.03%-1.79B | -42.35%-1.24B | -7.28%-869M | -9.05%-810M | 38.12%-742.8M | -103.15%-1.2B | -25.40%-590.9M | 43.68%-471.2M | -178.99%-836.7M | -6.84%-299.9M |
Net cash flow | ||||||||||
Beginning cash position | 37.76%9.22B | 41.93%6.7B | 7.89%4.72B | 26.17%4.37B | 19.01%3.47B | 25.52%2.91B | 47.65%2.32B | 10.52%1.57B | 39.10%1.42B | 48.96%1.02B |
Current changes in cash | -35.01%1.54B | 26.83%2.37B | 366.75%1.87B | -54.20%400M | 74.54%873.4M | -25.09%500.4M | -14.70%668M | 627.11%783.1M | -69.41%107.7M | -0.98%352.1M |
Effect of exchange rate changes | -186.79%-138M | 44.55%159M | 300.00%110M | -266.16%-55M | -37.31%33.1M | 169.20%52.8M | -121.16%-76.3M | -186.25%-34.5M | -15.61%40M | 339.39%47.4M |
End cash Position | 15.20%10.63B | 37.76%9.22B | 41.93%6.7B | 7.90%4.72B | 26.16%4.37B | 19.01%3.47B | 25.52%2.91B | 47.65%2.32B | 10.52%1.57B | 39.10%1.42B |
Free cash flow | 3.44%4.33B | 22.88%4.18B | 107.37%3.41B | -21.33%1.64B | 7.59%2.09B | 44.75%1.94B | 10.60%1.34B | 29.84%1.21B | 35.67%933.3M | 0.32%687.9M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data