EUR 610.0
(1.77%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -302.99 Million | -862.8 Million | -606.81 Million | -425.99 Million | 150.75 Million | -61.58 Million |
Net Income | -272.91 Million | -720.34 Million | -348.74 Million | -513.83 Million | -200.01 Million | -93.62 Million |
Depreciation & Amortization | 102.95 Million | 104.34 Million | 5.86 Million | 4.21 Million | 2.42 Million | 563.94 Thousand |
Deferred income taxes | -599.01 Million | - | -27.34 Million | 1.59 | 1.31 | 0.39 |
Stock-based compensation | 232.97 Million | 157.02 Million | 179.36 Million | 96.93 Million | 44.3 Million | 21.94 Million |
Change in working capital | -285.71 Million | -375.72 Million | -340.95 Million | -13.78 Million | 310.21 Million | 10.2 Million |
Other non-cash items | 518.72 Million | -28.11 Million | -75 Million | -6.49 Million | -6.18 Million | -666.89 Thousand |
Investing Cash Flow | 199.29 Million | -461.18 Million | -347.07 Million | 381.59 Million | -833.78 Million | -123.01 Million |
Investments in PPE | -40.52 Million | -103.82 Million | -121.43 Million | -5.47 Million | -46.76 Million | -782.42 Thousand |
Acquisitions | -13 Million | -2 Million | - | - | - | - |
Investment purchases | -1.18 Billion | -1.69 Billion | -193.09 Million | - | -708.06 Million | -108.22 Million |
Sales/Maturities of investments | 1.42 Billion | 1.32 Billion | - | 299.89 Million | - | - |
Other Investing Activities | 12.99 Million | 13.14 Million | -32.53 Million | 87.17 Million | -78.96 Million | -122.23 Million |
Financing Cash Flow | 1.23 Billion | 843.75 Million | 1.12 Billion | 919.87 Million | 738.59 Million | 279.87 Million |
Debt repayment | -3.8 Million | -4.16 Million | -3.85 Million | -2.74 Million | -1.51 Million | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 1.25 Billion | 760.95 Million | 1.09 Billion | 899.76 Million | 760.52 Million | 292.52 Million |
Other Financing Activities | -12.33 Million | 86.96 Million | 33.87 Million | 22.85 Million | -20.41 Million | -12.64 Million |
Accounts receivables | -171.76 Million | -211.47 Million | -26.76 Million | 19.26 Million | -22.96 Million | -44 Thousand |
Accounts payables | 88.42 Million | 313.04 Thousand | 114.12 Million | 44.33 Million | 47.99 Million | 21.78 Million |
Inventory | -76.8 Million | -119.27 Million | -83.88 Million | -25.25 Million | -25.03 Million | - |
Other working capital | -125.58 Million | -45.27 Million | -344.43 Million | -52.13 Million | 310.21 Million | 10.2 Million |
Cash at beginning of period | 793.53 Million | 1.33 Billion | 1.21 Billion | 407.46 Million | 314.81 Million | 218.33 Million |
Cash at end of period | 1.85 Billion | 800.74 Million | 1.33 Billion | 1.21 Billion | 371.09 Million | 321.48 Million |
Capital Expenditure | -40.52 Million | -103.82 Million | -121.43 Million | -5.47 Million | -46.76 Million | -782.42 Thousand |
Effect of forex changes on cash | 23.49 Million | -53.7 Million | -49.58 Million | -63.3 Million | 713.54 Thousand | 7.87 Million |
Net cash flow / Change in cash | 1.06 Billion | -533.93 Million | 117.87 Million | 812.17 Million | 56.27 Million | 103.14 Million |
Free Cash Flow | -343.52 Million | -966.63 Million | -728.24 Million | -431.46 Million | 103.99 Million | -62.36 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 29.06 Million | -61.59 Million | -272.91 Million | -99.17 Million | -72.64 Million | -94.36 Million |
Depreciation & Amortization | - | - | 102.95 Million | - | - | - |
Deferred income taxes | - | - | -599.01 Million | - | - | - |
Stock-based compensation | 102.38 Million | - | 232.97 Million | 232.97 Million | - | 102.08 Million |
Change in working capital | - | - | -285.71 Million | - | - | - |
Other non-cash items | -131.44 Million | 61.59 Million | 518.72 Million | -133.8 Million | 72.64 Million | -7.71 Million |
Investing Cash Flow | - | - | 199.29 Million | - | - | - |
Investments in PPE | - | - | -40.52 Million | - | - | - |
Acquisitions | - | - | -13 Million | - | - | - |
Investment purchases | - | - | -1.18 Billion | - | - | - |
Sales/Maturities of investments | - | - | 1.42 Billion | - | - | - |
Other Investing Activities | - | - | 12.99 Million | - | - | - |
Financing Cash Flow | - | - | 1.23 Billion | - | - | - |
Debt repayment | - | - | -3.8 Million | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | 1.25 Billion | - | - | - |
Other Financing Activities | - | - | -12.33 Million | - | - | - |
Accounts receivables | - | - | -171.76 Million | - | - | - |
Accounts payables | - | - | 88.42 Million | - | - | - |
Inventory | - | - | -76.8 Million | - | - | - |
Other working capital | - | - | -125.58 Million | - | - | - |
Cash at beginning of period | - | - | 793.53 Million | - | - | - |
Cash at end of period | - | - | 1.85 Billion | - | - | - |
Capital Expenditure | - | - | -40.52 Million | - | - | - |
Effect of forex changes on cash | - | - | 23.49 Million | - | - | - |
Net cash flow / Change in cash | - | - | 1.06 Billion | - | - | - |
Free Cash Flow | - | - | -343.52 Million | - | - | - |
1447
0085
QRF
PORT
SOUTHMG
FREY-WT