EUR 14.83
(0.91%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -11.34 Billion | -11.11 Billion | -14.94 Billion | 103.17 Billion | 13.05 Billion | 6.91 Billion |
Net Income | 10.49 Billion | 5.5 Billion | 6.78 Billion | 3.81 Billion | 6.83 Billion | 6.83 Billion |
Depreciation & Amortization | 674 Million | 711 Million | 834 Million | 829 Million | 789 Million | 520 Million |
Deferred income taxes | -31 Million | -26 Million | -31 Million | -19 Million | -41 Million | - |
Stock-based compensation | 31 Million | 26 Million | 31 Million | 19 Million | 41 Million | 49 Million |
Change in working capital | -17.93 Billion | -23.23 Billion | -21.61 Billion | 96.34 Billion | 6.62 Billion | 2.26 Billion |
Other non-cash items | -4.6 Billion | 5.91 Billion | -942 Million | 2.19 Billion | -1.19 Billion | -2.7 Billion |
Investing Cash Flow | -8.54 Billion | -5.3 Billion | 6.22 Billion | -8.48 Billion | -2.49 Billion | 5.45 Billion |
Investments in PPE | -246 Million | -231 Million | -184 Million | -287 Million | -355 Million | -286 Million |
Acquisitions | 57 Million | 7 Million | 27 Million | -3 Million | -17 Million | -111 Million |
Investment purchases | -69.97 Billion | -43.7 Billion | -58.4 Billion | -54.79 Billion | -29.44 Billion | -28.85 Billion |
Sales/Maturities of investments | 61.61 Billion | 38.53 Billion | 64.74 Billion | 46.52 Billion | 26.49 Billion | 34.48 Billion |
Other Investing Activities | 1 Million | 83 Million | 38 Million | 73 Million | 825 Million | 223 Million |
Financing Cash Flow | 18.4 Billion | 4.64 Billion | 5.38 Billion | -36.73 Billion | -4.15 Billion | 15.98 Billion |
Debt repayment | -93.75 Billion | -84.23 Billion | -78.9 Billion | -102.09 Billion | -95.7 Billion | -135.81 Billion |
Dividends payments | -2.96 Billion | -3.09 Billion | -2.38 Billion | -3 Million | -2.67 Billion | -2.6 Billion |
Common Stock Repurchased | -3.53 Billion | -1.71 Billion | -1.6 Billion | - | 94.22 Billion | - |
Common Stock Issuance | 3.53 Billion | 1.71 Billion | 1.6 Billion | 5 Million | 1 Million | 4 Million |
Other Financing Activities | 115.13 Billion | 91.97 Billion | 86.66 Billion | 65.4 Billion | 3 Million | 154.4 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -17.93 Billion | -23.23 Billion | -21.61 Billion | 96.34 Billion | 6.62 Billion | 2.26 Billion |
Cash at beginning of period | 95.39 Billion | 107.66 Billion | 111.56 Billion | 54.02 Billion | 47.52 Billion | 18.97 Billion |
Cash at end of period | 93.01 Billion | 95.39 Billion | 107.66 Billion | 111.56 Billion | 54.03 Billion | 47.52 Billion |
Capital Expenditure | -246 Million | -231 Million | -184 Million | -287 Million | -355 Million | -286 Million |
Effect of forex changes on cash | -898 Million | -504 Million | -565 Million | -425 Million | 95 Million | 204 Million |
Net cash flow / Change in cash | -2.37 Billion | -12.27 Billion | -3.9 Billion | 57.53 Billion | 6.5 Billion | 28.55 Billion |
Free Cash Flow | -11.58 Billion | -11.34 Billion | -15.12 Billion | 102.89 Billion | 12.7 Billion | 6.62 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 2.87 Billion | 1.57 Billion | -1.58 Billion | 10.49 Billion | 1.98 Billion | 1.61 Billion |
Depreciation & Amortization | - | - | - | 674 Million | - | - |
Deferred income taxes | - | - | - | -31 Million | - | - |
Stock-based compensation | - | - | 31 Million | 31 Million | - | - |
Change in working capital | - | - | - | -17.93 Billion | - | - |
Other non-cash items | -2.87 Billion | -1.57 Billion | 1.55 Billion | -4.6 Billion | -1.98 Billion | -1.61 Billion |
Investing Cash Flow | - | - | - | -8.54 Billion | - | - |
Investments in PPE | - | - | - | -246 Million | - | - |
Acquisitions | - | - | - | 57 Million | - | - |
Investment purchases | - | - | - | -69.97 Billion | - | - |
Sales/Maturities of investments | - | - | - | 61.61 Billion | - | - |
Other Investing Activities | - | - | - | 1 Million | - | - |
Financing Cash Flow | - | - | - | 18.4 Billion | - | - |
Debt repayment | - | - | - | -93.75 Billion | - | - |
Dividends payments | - | - | - | -2.96 Billion | - | - |
Common Stock Repurchased | - | - | - | -3.53 Billion | - | - |
Common Stock Issuance | - | - | - | 3.53 Billion | - | - |
Other Financing Activities | - | - | - | 115.13 Billion | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | -17.93 Billion | - | - |
Cash at beginning of period | - | - | - | 95.39 Billion | - | - |
Cash at end of period | - | - | - | 93.01 Billion | - | - |
Capital Expenditure | - | - | - | -246 Million | - | - |
Effect of forex changes on cash | - | - | - | -898 Million | - | - |
Net cash flow / Change in cash | - | - | - | -2.37 Billion | - | - |
Free Cash Flow | - | - | - | -11.58 Billion | - | - |
EVER
1880
ATZAF
KBCA
BRBY
600761