(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||
Cash flow from continuing operating activities | |||||
Net income from continuing operations | 15.51%5.1B | 101.23%4.42B | 116.26%2.2B | -70.22%1.02B | --3.41B |
Deferred tax | 10.36%1.92B | 6.89%1.74B | 101.36%1.63B | -50.61%807M | --1.63B |
Other non cash items | 45.06%1.18B | 12.50%810M | 21.83%720M | 7.45%591M | --550M |
Change In working capital | 273.21%1.46B | -75.17%392M | -32.23%1.58B | 444.39%2.33B | --428M |
-Change in receivables | ---311M | ---- | ---- | ---- | ---- |
-Change in inventory | ---59M | ---- | ---- | ---- | ---- |
-Change in other current assets | ---468M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | --1.66B | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | |||||
Operating cash flow | 12.28%10.54B | 20.25%9.39B | 16.94%7.81B | -5.85%6.68B | --7.09B |
Investing cash flow | |||||
Cash flow from continuing investing activities | |||||
Net PPE purchase and sale | 4.56%-3.18B | -73.21%-3.34B | 5.40%-1.93B | 10.66%-2.04B | ---2.28B |
Net business purchase and sale | 79.83%-397M | 49.89%-1.97B | -1,522.73%-3.93B | 93.22%-242M | ---3.57B |
Net other investing changes | -2,728.57%-396M | 71.43%-14M | 61.72%-49M | -2.40%-128M | ---125M |
Cash from discontinued investing activities | |||||
Investing cash flow | 25.22%-3.98B | 9.89%-5.32B | -145.30%-5.9B | 59.71%-2.41B | ---5.97B |
Financing cash flow | |||||
Cash flow from continuing financing activities | |||||
Net issuance payments of debt | 195.16%825M | -114.60%-867M | -289.67%-404M | -90.70%213M | --2.29B |
Net common stock issuance | 151.23%312M | -544.53%-609M | -58.86%137M | 197.08%333M | ---343M |
Cash dividends paid | -25.30%-2.29B | -19.76%-1.83B | -120.17%-1.53B | 53.86%-694M | ---1.5B |
Net other financing activities | -218.27%-1.41B | 248.57%1.19B | -208.51%-803M | 386.82%740M | ---258M |
Cash from discontinued financing activities | |||||
Financing cash flow | -21.05%-3.43B | 12.98%-2.84B | -7,659.52%-3.26B | 93.60%-42M | ---656M |
Net cash flow | |||||
Beginning cash position | 12.83%11.5B | -10.83%10.19B | 55.54%11.43B | 8.32%7.35B | --6.78B |
Current changes in cash | 145.29%3.21B | 205.57%1.31B | -130.34%-1.24B | 623.40%4.08B | --564M |
End cash Position | 27.89%14.7B | 12.83%11.5B | -10.83%10.19B | 55.54%11.43B | --7.35B |
Free cash flow | 22.46%7.21B | 2.49%5.89B | 27.20%5.74B | -3.81%4.52B | --4.69B |
Currency Unit | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data