(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 | |
---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||||
Cash flow from continuing operating activities | |||||||
Net income from continuing operations | 9.36%343.6M | 20.57%314.2M | 18.40%260.6M | 43.67%220.1M | 278.97%153.2M | -246.83%-85.6M | --58.3M |
Deferred tax | 14.03%145.5M | 0.71%127.6M | 11.73%126.7M | -38.77%113.4M | 684.75%185.2M | -74.65%23.6M | --93.1M |
Other non cash items | 70.31%-3.8M | 15.79%-12.8M | -102.77%-15.2M | -16.28%548.6M | 13.41%655.3M | 34.31%577.8M | --430.2M |
Change In working capital | 16.93%-357.7M | -209.68%-430.6M | 503.91%392.6M | -202.10%-97.2M | 315.87%95.2M | 92.35%-44.1M | ---576.8M |
-Change in receivables | 74.66%-58M | -405.61%-228.9M | 142.61%74.9M | -498.64%-175.8M | 117.58%44.1M | -298.57%-250.8M | --126.3M |
-Change in inventory | -46.81%-6.9M | -4,800.00%-4.7M | 102.50%100K | -221.21%-4M | 230.00%3.3M | 110.99%1M | ---9.1M |
-Change in other current assets | 21.64%-273.8M | -275.40%-349.4M | 241.78%199.2M | -448.83%-140.5M | -102.56%-25.6M | 323.99%1B | ---446.5M |
Cash from discontinued investing activities | |||||||
Operating cash flow | 105.42%378.8M | -80.27%184.4M | 11.66%934.4M | -16.85%836.8M | 98.46%1.01B | 952.07%507.1M | --48.2M |
Investing cash flow | |||||||
Cash flow from continuing investing activities | |||||||
Capital expenditure reported | ---- | ---- | ---- | 15.86%-31.3M | -238.18%-37.2M | 42.11%-11M | ---19M |
Net PPE purchase and sale | -3.64%-48.4M | 5.85%-46.7M | ---49.6M | ---- | ---- | ---- | ---- |
Net intangibles purchase and sale | ---- | ---- | --100K | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---45.4M | --0 | ---2M | --0 | --0 | ---- | ---- |
Net investment purchase and sale | -28.70%-14.8M | -618.75%-11.5M | 92.42%-1.6M | ---21.1M | --0 | ---- | ---- |
Net other investing changes | 0.00%600K | 500.00%600K | -75.00%100K | 0.00%400K | 157.14%400K | -112.50%-700K | --5.6M |
Cash from discontinued investing activities | |||||||
Investing cash flow | -87.50%-108M | -8.68%-57.6M | -1.92%-53M | -41.30%-52M | -214.53%-36.8M | 12.69%-11.7M | ---13.4M |
Financing cash flow | |||||||
Cash flow from continuing financing activities | |||||||
Net issuance payments of debt | -107.60%-2.5M | -90.02%32.9M | 239.11%329.7M | -169.93%-237M | 15.17%-87.8M | -118.81%-103.5M | --550.2M |
Net common stock issuance | 155.70%29.8M | -167.50%-53.5M | ---20M | --0 | --0 | ---- | ---- |
Cash dividends paid | -15.44%-91.2M | ---79M | ---- | ---500K | ---- | ---- | ---- |
Net other financing activities | 39.21%-125.6M | 74.11%-206.6M | 17.96%-797.9M | -6.23%-972.6M | -2.99%-915.6M | 32.68%-889M | ---1.32B |
Cash from discontinued financing activities | |||||||
Financing cash flow | 19.51%-319M | 29.05%-396.3M | 57.53%-558.6M | -17.37%-1.32B | -12.92%-1.12B | -28.85%-992.5M | ---770.3M |
Net cash flow | |||||||
Beginning cash position | -4.43%3.48B | 14.07%3.64B | -10.49%3.19B | -2.89%3.56B | -9.59%3.67B | -21.98%4.06B | --5.2B |
Current changes in cash | 82.12%-48.2M | -183.49%-269.5M | 160.84%322.8M | -251.16%-530.6M | 69.60%-151.1M | 32.41%-497.1M | ---735.5M |
Effect of exchange rate changes | -153.74%-58.2M | -14.12%108.3M | -19.53%126.1M | 247.45%156.7M | -58.24%45.1M | 126.47%108M | ---408M |
End cash Position | -3.06%3.37B | -4.43%3.48B | 14.07%3.64B | -10.49%3.19B | -2.89%3.56B | -9.59%3.67B | --4.06B |
Free cash flow | 139.94%330.4M | -84.44%137.7M | 9.84%884.8M | -16.89%805.5M | 95.36%969.2M | 1,598.97%496.1M | --29.2M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data