(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 | -1.94%188.46M | 26.10%192.18M | 22.71%152.41M | 9.09%124.21M | 13.96%113.86M | 28.31%99.91M | 15.29%77.87M | 19.02%67.54M | 18.45%56.75M | 39.07%47.91M |
Deferred tax | 33.10%95.39M | -6.38%71.66M | 102.26%76.55M | -15.57%37.85M | 17.26%44.83M | 20.35%38.23M | 6.96%31.77M | -5.73%29.7M | 2.79%31.5M | 14.99%30.65M |
Other non cash items | 104.78%1.4M | -582.12%-29.36M | 160.73%6.09M | 3.14%-10.03M | 14.92%-10.35M | -107.54%-12.17M | -69.23%-5.86M | -33.03%-3.46M | 58.01%-2.6M | -187.65%-6.2M |
Change In working capital | -33.12%-40.45M | -360.56%-30.38M | -108.24%-6.6M | 42.03%80.02M | 363.34%56.34M | 158.86%12.16M | -442.70%-20.66M | 131.66%6.03M | -619.65%-19.04M | 69.37%-2.65M |
-Change in receivables | -59.77%-76.2M | -25.78%-47.69M | -143.32%-37.92M | 1,315.36%87.54M | 109.87%6.19M | -250.24%-62.65M | 38.07%-17.89M | -72.07%-28.88M | -17.39%-16.79M | 48.03%-14.3M |
-Change in inventory | 507.83%33.77M | 68.98%-8.28M | -499.19%-26.69M | -357.07%-4.46M | -89.55%1.73M | 147.40%16.59M | -3,493.43%-35M | 94.31%-974K | 9.33%-17.13M | -191.44%-18.89M |
-Change in other current assets | -307.79%-52.35M | 6.84%25.2M | 761.29%23.58M | -95.07%2.74M | 11.75%55.53M | 100.25%49.7M | 10.90%24.82M | 8.91%22.38M | 34.23%20.55M | -5.30%15.31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 35.34%249.79M | -11.08%184.57M | -9.37%207.58M | 12.94%229.03M | 69.23%202.79M | 63.70%119.84M | -7.92%73.2M | 79.31%79.5M | -10.58%44.33M | 12.34%49.58M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 29.94%-29.27M | -12.52%-41.77M | -126.82%-37.12M | 1.41%-16.37M | 44.76%-16.6M | -104.02%-30.05M | 23.86%-14.73M | -32.82%-19.34M | -51.24%-14.56M | 3.50%-9.63M |
Net business purchase and sale | 94.24%-10.94M | -103.98%-190.02M | -62.96%-93.16M | -370.23%-57.17M | 81.36%-12.16M | -309.72%-65.22M | 64.08%-15.92M | -363.46%-44.31M | 43.71%-9.56M | 18.53%-16.98M |
Net investment purchase and sale | 81.07%-485K | 91.41%-2.56M | -887.48%-29.81M | 11.18%-3.02M | -411.83%-3.4M | 150.35%1.09M | 49.09%-2.17M | -253.83%-4.25M | 77.40%-1.2M | -374.97%-5.32M |
Net other investing changes | ---- | 200.00%1K | -200.00%-1K | 100.00%1K | ---23.85M | ---- | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 82.64%-40.69M | -46.38%-234.35M | -109.13%-160.09M | -36.68%-76.55M | 40.53%-56.01M | -187.03%-94.18M | 51.68%-32.81M | -168.12%-67.91M | 20.68%-25.33M | -10.53%-31.93M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -109.07%-23.35M | -7.17%-11.17M | 23.44%-10.42M | 21.17%-13.61M | 17.08%-17.26M | -8.19%-20.82M | -69.20%-19.25M | 47.20%-11.37M | -60.33%-21.54M | -5.68%-13.44M |
Net common stock issuance | --0 | -37.62%-9.9M | ---7.2M | --0 | ---- | ---- | ---- | ---- | ---- | -46.28%960K |
Cash dividends paid | -25.34%-38.4M | -41.69%-30.64M | -3.49%-21.62M | -18.56%-20.89M | -28.14%-17.62M | -19.06%-13.75M | -13.58%-11.55M | -13.47%-10.17M | -23.78%-8.96M | -21.17%-7.24M |
Net other financing activities | -91.91%6.5M | 1,961.41%80.4M | 167.67%3.9M | -47.96%1.46M | -93.78%2.8M | 15,363.92%45M | -98.22%291K | -47.00%16.36M | 121.14%30.86M | -36.31%13.96M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -5,275.29%-88.75M | 97.47%-1.65M | -9.67%-65.31M | -100.52%-59.55M | -384.79%-29.7M | 134.19%10.43M | -488.20%-30.5M | -1,552.66%-5.19M | 106.20%357K | -215.04%-5.76M |
Net cash flow | ||||||||||
Beginning cash position | -16.34%263.25M | -5.36%314.68M | 38.79%332.5M | 95.60%239.57M | 41.76%122.48M | 12.92%86.4M | 9.13%76.51M | 38.16%70.11M | 30.58%50.75M | 108.78%38.86M |
Current changes in cash | 334.03%120.36M | -188.61%-51.43M | -119.17%-17.82M | -20.63%92.93M | 224.49%117.09M | 265.00%36.08M | 54.42%9.89M | -66.94%6.4M | 62.93%19.36M | -41.31%11.88M |
End cash Position | 45.72%383.61M | -16.34%263.25M | -5.36%314.68M | 38.79%332.5M | 95.60%239.57M | 41.76%122.48M | 12.92%86.4M | 9.13%76.51M | 38.16%70.11M | 30.58%50.75M |
Free cash flow | 54.43%220.53M | -16.22%142.8M | -19.85%170.46M | 14.22%212.66M | 107.38%186.19M | 53.55%89.79M | -2.79%58.47M | 102.06%60.15M | -25.48%29.77M | 16.97%39.95M |
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