bioMérieux S.A. (BIM.PA)
EUR 102.1
(0.79%)
EUR 102.1
(0.79%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 445.4 Million | 475.1 Million | 824.7 Million | 582.8 Million | 407.9 Million | 399.8 Million |
| Net Income | 357.6 Million | 452.3 Million | 601.1 Million | 404.4 Million | 272.8 Million | 256.5 Million |
| Depreciation & Amortization | 389 Million | 257.6 Million | 220.4 Million | 228.4 Million | 207.5 Million | 176.8 Million |
| Deferred income taxes | -1 Billion | -67.9 Million | -5.8 Million | -7.6 Million | -4.9 Million | -3.5 Million |
| Stock-based compensation | 19.7 Million | 13 Million | 12.4 Million | 9.9 Million | 9.4 Million | 6.7 Million |
| Change in working capital | -203.3 Million | -155.9 Million | -22.8 Million | -80.7 Million | -66.9 Million | -57.5 Million |
| Other non-cash items | 883 Million | -24 Million | 19.4 Million | 28.4 Million | -10 Million | 20.8 Million |
| Investing Cash Flow | -488.8 Million | -528.1 Million | -307.3 Million | -266 Million | -305.7 Million | -413.1 Million |
| Investments in PPE | -338.3 Million | -286.7 Million | -290.1 Million | -277.5 Million | -272.5 Million | -226.4 Million |
| Acquisitions | -152.29 Million | -230.9 Million | -16.79 Million | 13.8 Million | -30.79 Million | -186.7 Million |
| Investment purchases | - | -10.5 Million | -400 Thousand | -2.3 Million | -2.4 Million | - |
| Sales/Maturities of investments | 1.8 Million | 241.4 Million | 17.19 Million | -12.3 Million | 9.69 Million | - |
| Other Investing Activities | -1.00 | -241.4 Million | -17.2 Million | 12.3 Million | -9.7 Million | -196.8 Million |
| Financing Cash Flow | -122.3 Million | -244.2 Million | -140.6 Million | -175.4 Million | -110.4 Million | 43 Million |
| Debt repayment | -34.8 Million | -14.2 Million | -50.1 Million | -134.5 Million | -69.1 Million | -105.5 Million |
| Dividends payments | -100.2 Million | -101.2 Million | -73.1 Million | -22.5 Million | -41.3 Million | -40.2 Million |
| Common Stock Repurchased | - | -157.2 Million | -17.4 Million | -18.4 Million | - | -22.3 Million |
| Common Stock Issuance | 12.7 Million | 143 Million | 67.5 Million | 153.7 Million | - | -83.2 Million |
| Other Financing Activities | 12.7 Million | -114.6 Million | -67.5 Million | -153.7 Million | -23.4 Million | 294.2 Million |
| Accounts receivables | -13.7 Million | -145.6 Million | 23.6 Million | -80.4 Million | -57.3 Million | -30.6 Million |
| Accounts payables | 3.4 Million | 9.9 Million | 24.2 Million | 4.7 Million | 32.9 Million | 13.1 Million |
| Inventory | -192.6 Million | -92.1 Million | -48.8 Million | -82.9 Million | -71 Million | -26.9 Million |
| Other working capital | -400 Thousand | 71.9 Million | -21.8 Million | 77.9 Million | 28.5 Million | -13.1 Million |
| Cash at beginning of period | 552.6 Million | 803.5 Million | 389.2 Million | 275 Million | 288.3 Million | 260.39 Million |
| Cash at end of period | 352.4 Million | 552.6 Million | 803.5 Million | 389.2 Million | 275 Million | 278.2 Million |
| Capital Expenditure | -338.3 Million | -286.7 Million | -290.1 Million | -277.5 Million | -272.5 Million | -226.4 Million |
| Effect of forex changes on cash | -29.7 Million | 38.7 Million | 39.2 Million | -34.1 Million | -6.1 Million | -11.8 Million |
| Net cash flow / Change in cash | -200.2 Million | -250.9 Million | 414.3 Million | 114.2 Million | -13.3 Million | 17.8 Million |
| Free Cash Flow | 107.1 Million | 188.4 Million | 534.6 Million | 305.3 Million | 135.4 Million | 173.4 Million |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 215.3 Million | 357.6 Million | 196 Million | 161.6 Million | 452.3 Million | 224.3 Million |
| Depreciation & Amortization | 136.2 Million | 389 Million | 202.4 Million | 186.6 Million | 257.6 Million | 161.3 Million |
| Deferred income taxes | - | -1 Billion | -81 Million | -446.89 Million | -67.9 Million | -67.9 Million |
| Stock-based compensation | - | 19.7 Million | 11.5 Million | 8.19 Million | 13 Million | 8.3 Million |
| Change in working capital | -104.1 Million | -203.3 Million | -53.3 Million | -150 Million | -155.9 Million | -49.7 Million |
| Other non-cash items | 316.1 Million | 883 Million | 575.6 Million | 388.4 Million | -24 Million | 539.1 Million |
| Investing Cash Flow | -168.1 Million | -488.8 Million | -342 Million | -146.8 Million | -528.1 Million | -175.8 Million |
| Investments in PPE | -150.2 Million | -338.3 Million | -188 Million | -150.3 Million | -286.7 Million | -133.9 Million |
| Acquisitions | -17.8 Million | -152.29 Million | -155.1 Million | 2.8 Million | -230.9 Million | -38 Million |
| Investment purchases | -100 Thousand | - | 300 Thousand | -300 Thousand | -10.5 Million | -3.9 Million |
| Sales/Maturities of investments | - | 1.8 Million | 700 Thousand | 1.1 Million | 241.4 Million | 41.9 Million |
| Other Investing Activities | - | -1.00 | -154 Million | 3.5 Million | -241.4 Million | -35.5 Million |
| Financing Cash Flow | -115.3 Million | -122.3 Million | -16.2 Million | -106.1 Million | -244.2 Million | -116.4 Million |
| Debt repayment | -6.2 Million | -34.8 Million | -11.6 Million | -23.2 Million | -14.2 Million | -70.6 Million |
| Dividends payments | -100.2 Million | -100.2 Million | - | -100.2 Million | -101.2 Million | - |
| Common Stock Repurchased | -21.2 Million | - | -4.6 Million | - | -157.2 Million | -45.9 Million |
| Common Stock Issuance | - | 12.7 Million | -4.6 Million | 17.3 Million | 143 Million | - |
| Other Financing Activities | -100 Thousand | 12.7 Million | -11.6 Million | 17.3 Million | -114.6 Million | -70.6 Million |
| Accounts receivables | 34.9 Million | -13.7 Million | -78.1 Million | 64.4 Million | -145.6 Million | -133.1 Million |
| Accounts payables | -45 Million | 3.4 Million | 18.5 Million | -15.1 Million | 9.9 Million | 20.9 Million |
| Inventory | -83.9 Million | -192.6 Million | -77.8 Million | -114.8 Million | -92.1 Million | -48.1 Million |
| Other working capital | -10.1 Million | -400 Thousand | 84.1 Million | -84.5 Million | 71.9 Million | 110.6 Million |
| Cash at beginning of period | 352.4 Million | 552.6 Million | 423 Million | 552.6 Million | 803.5 Million | 524.2 Million |
| Cash at end of period | 272.2 Million | 352.4 Million | 352.4 Million | 423 Million | 552.6 Million | 552.6 Million |
| Capital Expenditure | -150.2 Million | -338.3 Million | -188 Million | -150.3 Million | -286.7 Million | -133.9 Million |
| Effect of forex changes on cash | - | -29.7 Million | -6.7 Million | -23 Million | 38.7 Million | -16.5 Million |
| Net cash flow / Change in cash | -80.2 Million | -200.2 Million | -70.6 Million | -129.6 Million | -250.9 Million | 28.4 Million |
| Free Cash Flow | 46.9 Million | 107.1 Million | 109.5 Million | -2.4 Million | 188.4 Million | 190.3 Million |
WCU
0QN0
0222
LYRA
AMNF
2466