EUR 7.45
(1.75%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 6.16 Billion | -8.03 Billion | 7.05 Billion | 8.53 Billion | 156.47 Million | 175.72 Million |
Net Income | 844.78 Million | 560.2 Million | 1.33 Billion | 317.12 Million | 550.66 Million | 526.39 Million |
Depreciation & Amortization | 82.06 Million | 80.08 Million | 77.78 Million | 75.57 Million | 80.94 Million | 61.79 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 4.72 Billion | -9.34 Billion | 6.26 Billion | 7.48 Billion | -785.84 Million | -787.95 Million |
Other non-cash items | 511.19 Million | 670.97 Million | -622.65 Million | 664 Million | 310.71 Million | 375.48 Million |
Investing Cash Flow | -5.55 Billion | -234.05 Million | -63.9 Million | -120.86 Million | 1.3 Billion | -8.79 Million |
Investments in PPE | -90.38 Million | -72.25 Million | -67.32 Million | -86.68 Million | -145.27 Million | -89.07 Million |
Acquisitions | 69.65 Million | -24.91 Million | -53.83 Million | 228 Thousand | -206.82 Million | 123 Thousand |
Investment purchases | -5.5 Billion | -8.62 Billion | -5.4 Billion | -1.68 Billion | -1.31 Billion | -5.56 Billion |
Sales/Maturities of investments | 3.84 Million | 2.16 Million | 5.4 Billion | 6.11 Billion | 5.8 Billion | 18.15 Million |
Other Investing Activities | -27.35 Million | 8.48 Billion | 57.24 Million | -4.46 Billion | -2.82 Billion | 80.15 Million |
Financing Cash Flow | -105.8 Million | -752.84 Million | 341.84 Million | 219.82 Million | -562.43 Million | -258.28 Million |
Debt repayment | -300 Million | -500 Million | -200 Million | -40 Million | -297.25 Million | - |
Dividends payments | -405.83 Million | -252.47 Million | -210.76 Million | -87.75 Million | -264.66 Million | -258.4 Million |
Common Stock Repurchased | -79.11 Million | -84.46 Million | -48.83 Million | -59 Million | -52.9 Million | -83.57 Million |
Common Stock Issuance | 379.14 Million | 84.1 Million | 51.45 Million | 56.58 Million | 52.37 Million | 83.69 Million |
Other Financing Activities | 79.14 Million | - | 750 Million | 350 Million | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -779.62 Million | - | - | - | - | - |
Cash at beginning of period | 13.35 Billion | 22.37 Billion | 15.04 Billion | 6.4 Billion | 5.5 Billion | 5.59 Billion |
Cash at end of period | 13.85 Billion | 13.35 Billion | 22.37 Billion | 15.04 Billion | 6.4 Billion | 5.5 Billion |
Capital Expenditure | -90.38 Million | -72.25 Million | -67.32 Million | -86.68 Million | -145.27 Million | -89.07 Million |
Effect of forex changes on cash | - | - | - | - | - | 1000.00 |
Net cash flow / Change in cash | 508.37 Million | -9.02 Billion | 7.32 Billion | 8.63 Billion | 903.61 Million | -91.35 Million |
Free Cash Flow | 6.07 Billion | -8.1 Billion | 6.98 Billion | 8.45 Billion | 11.19 Million | 86.65 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 272.67 Million | 200.8 Million | 844.78 Million | 160.1 Million | 266.77 Million | 233.19 Million |
Depreciation & Amortization | - | - | 82.06 Million | - | 20.76 Million | 20.61 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | 4.72 Billion | - | - | - |
Other non-cash items | -272.67 Million | -200.8 Million | 511.19 Million | -160.1 Million | -266.77 Million | -212.57 Million |
Investing Cash Flow | - | - | -5.55 Billion | - | - | - |
Investments in PPE | - | - | -90.38 Million | - | - | - |
Acquisitions | - | - | 69.65 Million | - | - | - |
Investment purchases | - | - | -5.5 Billion | - | - | - |
Sales/Maturities of investments | - | - | 3.84 Million | - | - | - |
Other Investing Activities | - | - | -27.35 Million | - | - | - |
Financing Cash Flow | - | - | -105.8 Million | - | - | - |
Debt repayment | - | - | -300 Million | - | - | - |
Dividends payments | - | - | -405.83 Million | - | - | - |
Common Stock Repurchased | - | - | -79.11 Million | - | - | - |
Common Stock Issuance | - | - | 379.14 Million | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | - | - | 13.35 Billion | - | - | - |
Cash at end of period | - | - | 13.85 Billion | - | 41.52 Million | 41.23 Million |
Capital Expenditure | - | - | -90.38 Million | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | 508.37 Million | - | 41.52 Million | 41.23 Million |
Free Cash Flow | - | - | 6.07 Billion | - | 41.52 Million | 41.23 Million |
IBST
COF-PI
ODY
4549
2806
0HJR