(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 | 15.51%5.1B | 101.23%4.42B | 116.26%2.2B | -70.22%1.02B | 11.48%3.41B | 7.75%3.06B | 11.47%2.84B | 22.41%2.55B | -17.37%2.08B | 22.97%2.52B |
Deferred tax | 10.36%1.92B | 6.89%1.74B | 101.36%1.63B | -50.61%807M | 15.23%1.63B | 11.57%1.42B | 25.47%1.27B | -3.98%1.01B | 0.48%1.06B | -1.87%1.05B |
Other non cash items | 45.06%1.18B | 12.50%810M | 21.83%720M | 7.45%591M | 35.47%550M | 2.78%406M | -19.39%395M | -8.24%490M | -10.85%534M | 3.81%599M |
Change In working capital | 273.21%1.46B | -75.17%392M | -32.23%1.58B | 444.39%2.33B | 260.90%428M | 6.99%-266M | -1,343.48%-286M | -92.51%23M | 301.97%307M | -2,633.33%-152M |
-Change in receivables | ---311M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --228M |
-Change in inventory | ---59M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --29M |
-Change in other current assets | ---468M | ---- | ---- | ---- | ---- | 6.99%-266M | -1,343.48%-286M | -92.51%23M | 2,461.54%307M | -316.67%-13M |
-Change in other current liabilities | --1.66B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---112M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 12.28%10.54B | 20.25%9.39B | 16.94%7.81B | -5.85%6.68B | 37.88%7.09B | 20.14%5.14B | -1.52%4.28B | -3.89%4.35B | 24.47%4.52B | -0.41%3.63B |
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 | -15.57%-2.28B | -9.56%-1.97B | -30.25%-1.8B | 8.48%-1.38B | -7.93%-1.51B | 2.17%-1.4B |
Net business purchase and sale | 79.83%-397M | 49.89%-1.97B | -1,522.73%-3.93B | 93.22%-242M | -139.62%-3.57B | -60.11%-1.49B | 61.36%-930M | -525.19%-2.41B | -155.64%-385M | 145.23%692M |
Net other investing changes | -2,728.57%-396M | 71.43%-14M | 61.72%-49M | -2.40%-128M | 19.87%-125M | 50.63%-156M | 68.02%-316M | -2,197.67%-988M | -111.65%-43M | 120.24%369M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 25.22%-3.98B | 9.89%-5.32B | -145.30%-5.9B | 59.71%-2.41B | -65.11%-5.97B | -18.75%-3.62B | 36.24%-3.05B | -146.49%-4.78B | -473.37%-1.94B | 92.93%-338M |
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 | 57.35%2.29B | 70.49%1.46B | 143.30%854M | 127.23%351M | -4,703.57%-1.29B | 107.05%28M |
Net common stock issuance | 151.23%312M | -544.53%-609M | -58.86%137M | 197.08%333M | -101.76%-343M | -138.37%-170M | 463.11%443M | 83.78%-122M | -108.89%-752M | -163.94%-360M |
Cash dividends paid | -25.30%-2.29B | -19.76%-1.83B | -120.17%-1.53B | 53.86%-694M | -8.12%-1.5B | -16.21%-1.39B | -13.78%-1.2B | -3.24%-1.05B | 19.57%-1.02B | -27.59%-1.27B |
Net other financing activities | -218.27%-1.41B | 248.57%1.19B | -208.51%-803M | 386.82%740M | -334.55%-258M | 108.81%110M | -285.59%-1.25B | 2,904.17%673M | 95.17%-24M | -45.75%-497M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -21.05%-3.43B | 12.98%-2.84B | -7,659.52%-3.26B | 93.60%-42M | -1,266.67%-656M | 96.00%-48M | -559.34%-1.2B | 94.15%-182M | -46.93%-3.11B | -69.69%-2.12B |
Net cash flow | ||||||||||
Beginning cash position | 12.83%11.5B | -10.83%10.19B | 55.54%11.43B | 8.32%7.35B | 18.92%6.78B | 1.33%5.7B | 10.85%5.63B | -7.54%5.08B | 10.88%5.49B | -13.82%4.95B |
Current changes in cash | 145.29%3.21B | 205.57%1.31B | -130.34%-1.24B | 623.40%4.08B | -47.73%564M | 1,319.74%1.08B | -86.21%76M | 233.41%551M | -176.77%-413M | 167.76%538M |
End cash Position | 27.89%14.7B | 12.83%11.5B | -10.83%10.19B | 55.54%11.43B | 8.32%7.35B | 18.92%6.78B | 1.33%5.7B | 10.85%5.63B | -7.54%5.08B | 10.88%5.49B |
Free cash flow | 22.46%7.21B | 2.49%5.89B | 27.20%5.74B | -3.81%4.52B | 53.35%4.69B | 29.70%3.06B | -16.19%2.36B | -2.46%2.82B | 35.79%2.89B | 0.95%2.13B |
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