Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Morningstar
MORN
5
Interactive Brokers
IBKR
| (FY)Dec 31, 2024 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | 0.35%2.9B | 10.51%2.89B | 236.38%2.62B | -84.61%778M | 56.89%5.06B | 49.30%3.22B | 7.31%2.16B | 131.42%2.01B | -65.38%869M | 84.56%2.51B |
| Deferred tax | 10.47%2.94B | -15.32%2.67B | 8.97%3.15B | 168.40%2.89B | -67.14%1.08B | 3.97%3.27B | 8.66%3.15B | 5.04%2.9B | 13.45%2.76B | -27.79%2.43B |
| Other non cash items | -6.64%1.2B | 27.36%1.28B | 11.67%1.01B | -33.14%900M | 6.32%1.35B | -7.05%1.27B | -20.58%1.36B | -18.22%1.72B | 32.47%2.1B | -3.36%1.58B |
| Change In working capital | -14,477.78%-1.31B | 98.86%-9M | -344.94%-792M | 72.23%-178M | 31.37%-641M | -295.76%-934M | -157.28%-236M | 181.42%412M | -284.00%-506M | 216.53%275M |
| -Change in receivables | -156.92%-251M | 252.60%441M | -551.56%-289M | 113.11%64M | -984.44%-488M | 53.61%-45M | 62.98%-97M | -331.86%-262M | 117.31%113M | 126.53%52M |
| -Change in inventory | 338.10%200M | 22.22%-84M | 14.29%-108M | -275.00%-126M | 4.35%72M | 145.39%69M | -985.71%-152M | 77.42%-14M | -29.17%-62M | 34.25%-48M |
| -Change in other current assets | -431.20%-1.41B | 61.56%-266M | -355.26%-692M | -47.57%-152M | 88.20%-103M | -432.32%-873M | -159.42%-164M | 143.06%276M | -446.49%-641M | 272.90%185M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -15.42%10.2B | 7.29%12.05B | -0.01%11.24B | -11.51%11.24B | 24.60%12.7B | 7.20%10.19B | -6.57%9.51B | 16.27%10.17B | -8.16%8.75B | 8.24%9.53B |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net PPE purchase and sale | 11.61%-6.76B | 7.69%-7.65B | 3.73%-8.28B | -19.27%-8.6B | 5.27%-7.21B | 1.60%-7.62B | -4.86%-7.74B | 11.59%-7.38B | -8.68%-8.35B | -27.22%-7.68B |
| Net business purchase and sale | 532.53%6.1B | -14,010.00%-1.41B | -101.47%-10M | 9,828.57%681M | -101.29%-7M | 1,051.06%541M | -90.27%47M | -88.73%483M | 238.75%4.29B | -502.74%-3.09B |
| Net investment purchase and sale | -140.88%-831M | 194.29%2.03B | -325.76%-2.16B | -41.01%955M | 169.51%1.62B | -156.78%-2.33B | 14.84%-907M | 24.89%-1.07B | -557.42%-1.42B | 126.29%310M |
| Net other investing changes | 62.50%26M | 1,500.00%16M | -99.90%1M | 2,510.53%992M | 15.15%38M | -29.79%33M | 123.81%47M | -96.50%21M | -43.02%600M | 985.57%1.05B |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 79.17%-1.46B | 32.92%-7.01B | -74.83%-10.45B | -7.40%-5.98B | 40.62%-5.56B | -9.57%-9.37B | -7.69%-8.55B | -62.76%-7.94B | 48.13%-4.88B | -48.08%-9.41B |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | -91.74%-1.76B | -607.69%-920M | 89.32%-130M | -0.83%-1.22B | -138.02%-1.21B | 195.07%3.18B | 60.36%1.08B | -21.15%671M | 123.02%851M | 18.46%-3.7B |
| Net common stock issuance | 46.67%-8M | -207.14%-15M | 107.04%14M | -2,942.86%-199M | 120.59%7M | 65.31%-34M | -2,350.00%-98M | -300.00%-4M | -93.75%2M | -99.45%32M |
| Cash dividends paid | -2.85%-1.92B | -0.05%-1.86B | 12.51%-1.86B | -33.35%-2.13B | 14.11%-1.6B | 0.16%-1.86B | -7.58%-1.86B | -8.33%-1.73B | -0.44%-1.6B | 13.92%-1.59B |
| Net other financing activities | 74.34%-165M | -240.70%-643M | -17.21%457M | 155.70%552M | -340.53%-991M | 13,833.33%412M | 99.79%-3M | -63.45%-1.44B | -153.88%-881M | 140.80%1.64B |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -4.78%-5.73B | -63.48%-5.47B | 30.84%-3.34B | 10.65%-4.83B | -22,641.67%-5.41B | 102.12%24M | 58.69%-1.13B | -45.41%-2.74B | 52.01%-1.88B | -2,448.05%-3.92B |
| Net cash flow | ||||||||||
| Beginning cash position | -6.43%5.62B | -30.36%6B | 5.84%8.62B | 25.68%8.15B | 15.03%6.48B | -3.03%5.63B | -8.58%5.81B | 42.20%6.36B | -33.87%4.47B | 13.89%6.76B |
| Current changes in cash | 818.14%3.01B | 83.61%-419M | -700.00%-2.56B | -75.28%426M | 104.15%1.72B | 576.84%844M | 64.95%-177M | -125.40%-505M | 152.27%1.99B | -265.64%-3.8B |
| Effect of exchange rate changes | 334.38%139M | 152.46%32M | ---61M | ---- | -2,066.67%-59M | 200.00%3M | 102.50%1M | 60.78%-40M | -884.62%-102M | -55.17%13M |
| End cash Position | 56.03%8.77B | -6.43%5.62B | -30.36%6B | 5.84%8.62B | 25.68%8.15B | 15.03%6.48B | -3.03%5.63B | -8.58%5.81B | 42.20%6.36B | -33.87%4.47B |
| Free cash flow | -22.61%3.17B | 66.48%4.09B | 1.78%2.46B | -41.82%2.42B | 134.79%4.15B | 12.25%1.77B | -40.50%1.58B | 925.97%2.65B | -85.31%258M | -34.75%1.76B |
| 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 |
| Audit Opinions | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | -- | -- | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |