Wereldhave N.V. (WHA.AS)
EUR 13.64
(0.15%)
EUR 13.64
(0.15%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 82.54 Million | 66.59 Million | 80.41 Million | 97.44 Million | 114.83 Million | 152.05 Million |
| Net Income | 79.42 Million | 76 Million | -213.29 Million | -194.22 Million | -318.95 Million | -55.63 Million |
| Depreciation & Amortization | 1.33 Million | 2.58 Million | 1.8 Million | 2.12 Million | 1.92 Million | 752 Thousand |
| Deferred income taxes | -1.75 Million | -1.42 Million | -1 Million | - | -4.85 Million | -3.12 Million |
| Stock-based compensation | 1.75 Million | 1.42 Million | 153 Thousand | - | - | - |
| Change in working capital | 3.89 Million | -6.68 Million | -2.5 Million | 2.08 Million | -11.21 Million | 11.9 Million |
| Other non-cash items | -2.1 Million | -5.31 Million | 295.25 Million | 287.45 Million | 443.07 Million | 195.03 Million |
| Investing Cash Flow | -98.63 Million | -56.52 Million | 350 Million | 39.32 Million | -70.21 Million | 284.61 Million |
| Investments in PPE | -1.13 Million | -79 Thousand | -414 Thousand | -218 Thousand | -578 Thousand | -598 Thousand |
| Acquisitions | -3.26 Million | -3.1 Million | -398.76 Million | -104.6 Million | -13.51 Million | - |
| Investment purchases | -103.91 Million | -128 Thousand | -630 Thousand | -1.96 Million | -109 Thousand | -437 Thousand |
| Sales/Maturities of investments | 9.67 Million | 3.1 Million | 398.76 Million | 104.6 Million | 13.51 Million | 476.04 Million |
| Other Investing Activities | -94.23 Million | -56.31 Million | 351.05 Million | 41.5 Million | -69.52 Million | 285.64 Million |
| Financing Cash Flow | 27.28 Million | -22.48 Million | -470.65 Million | -90.6 Million | -149.71 Million | -324.32 Million |
| Debt repayment | -88.21 Million | -82.5 Million | -478.11 Million | -411.56 Million | -313.31 Million | -247.81 Million |
| Dividends payments | -59.14 Million | -53.93 Million | -27.92 Million | -34.04 Million | -101.48 Million | -117.35 Million |
| Common Stock Repurchased | -777 Thousand | - | - | - | - | - |
| Common Stock Issuance | 176.43 Million | - | - | - | - | - |
| Other Financing Activities | -1 Million | 113.94 Million | 35.39 Million | 355.01 Million | 271.03 Million | 40.84 Million |
| Accounts receivables | - | - | - | - | - | - |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 3.89 Million | -6.68 Million | -2.5 Million | 2.08 Million | -11.21 Million | 11.9 Million |
| Cash at beginning of period | 14.35 Million | 26.76 Million | 67 Million | 20.83 Million | 125.92 Million | 13.58 Million |
| Cash at end of period | 25.54 Million | 14.35 Million | 26.76 Million | 67 Million | 20.83 Million | 125.92 Million |
| Capital Expenditure | -1.13 Million | -79 Thousand | -414 Thousand | -218 Thousand | -578 Thousand | -598 Thousand |
| Effect of forex changes on cash | - | 1000.00 | - | - | -1000.00 | - |
| Net cash flow / Change in cash | 11.19 Million | -12.41 Million | -40.23 Million | 46.16 Million | -105.09 Million | 112.34 Million |
| Free Cash Flow | 81.4 Million | 66.51 Million | 79.99 Million | 97.22 Million | 114.25 Million | 151.45 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 36.67 Million | 36.67 Million | 27.86 Million | 79.42 Million | 13.93 Million | 51.56 Million |
| Depreciation & Amortization | 276.5 Thousand | 276.5 Thousand | 603 Thousand | 1.33 Million | 199 Thousand | 735 Thousand |
| Deferred income taxes | - | - | -2.08 Million | -1.75 Million | - | - |
| Stock-based compensation | - | - | 876 Thousand | 1.75 Million | 876 Thousand | - |
| Change in working capital | 837 Thousand | 837 Thousand | -2.37 Million | 3.89 Million | -1.18 Million | 6.26 Million |
| Other non-cash items | -13.97 Million | -13.97 Million | 9.76 Million | -2.1 Million | 3.5 Million | -9.19 Million |
| Investing Cash Flow | -9.45 Million | -9.45 Million | -54.34 Million | -98.63 Million | -27.17 Million | -44.29 Million |
| Investments in PPE | -55 Thousand | -55 Thousand | -849 Thousand | -1.13 Million | -424.5 Thousand | -288 Thousand |
| Acquisitions | - | - | -3.26 Million | -3.26 Million | -1.63 Million | 22 Million |
| Investment purchases | -19.75 Million | - | -58.48 Million | -103.91 Million | - | -45.42 Million |
| Sales/Maturities of investments | - | - | 8.26 Million | 9.67 Million | - | 1.41 Million |
| Other Investing Activities | -9.39 Million | -9.39 Million | -25.11 Million | -94.23 Million | -25.11 Million | -22 Million |
| Financing Cash Flow | -17.32 Million | -17.32 Million | 25.75 Million | 27.28 Million | 12.87 Million | 1.53 Million |
| Debt repayment | -34.6 Million | - | -25.85 Million | -88.21 Million | - | -62.35 Million |
| Dividends payments | -64.79 Million | -26.23 Million | -12.69 Million | -59.14 Million | -20 Thousand | -46.45 Million |
| Common Stock Repurchased | -3.23 Million | - | -68 Thousand | -777 Thousand | - | -709 Thousand |
| Common Stock Issuance | - | - | - | 176.43 Million | - | - |
| Other Financing Activities | 8.9 Million | 8.9 Million | 12.65 Million | -1 Million | 12.89 Million | -13.65 Million |
| Accounts receivables | - | - | - | - | - | - |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 837 Thousand | 837 Thousand | -1.18 Million | 3.89 Million | -1.18 Million | 3.13 Million |
| Cash at beginning of period | 25.54 Million | - | 19.48 Million | 14.35 Million | - | 14.35 Million |
| Cash at end of period | 19.59 Million | -2.97 Million | 25.54 Million | 25.54 Million | 3.03 Million | 19.48 Million |
| Capital Expenditure | -55 Thousand | -55 Thousand | -849 Thousand | -1.13 Million | -424.5 Thousand | -288 Thousand |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | -5.94 Million | -2.97 Million | 6.06 Million | 11.19 Million | 3.03 Million | 5.13 Million |
| Free Cash Flow | 23.75 Million | 23.75 Million | 33.8 Million | 81.4 Million | 16.9 Million | 47.6 Million |
4321
3540
1449
SLM
INFN
MTAGF