ZAc 43526.0
(1.23%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 971 Million | 1.8 Billion | 1.26 Billion | 1.69 Billion | 1.04 Billion | 857 Million |
Net Income | -235 Million | 233 Million | 614 Million | 991 Million | -12 Million | 133 Million |
Depreciation & Amortization | 681 Million | 637 Million | 479 Million | 581 Million | 602 Million | 582 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 15 Million | 18 Million | 22 Million | 16 Million | 42 Million | 35 Million |
Change in working capital | -175 Million | -206 Million | 12 Million | -246 Million | -205 Million | -76 Million |
Other non-cash items | 685 Million | 1.12 Billion | 141 Million | 350 Million | 620 Million | 183 Million |
Investing Cash Flow | -897 Million | -1.46 Billion | -940 Million | -514 Million | -743 Million | -335 Million |
Investments in PPE | -1.04 Billion | -1.54 Billion | -1.04 Billion | -756 Million | -709 Million | -575 Million |
Acquisitions | - | - | 2 Million | 29 Million | -11 Million | -8 Million |
Investment purchases | - | -16 Million | -4 Million | -8 Million | -9 Million | -113 Million |
Sales/Maturities of investments | 20 Million | - | - | 9 Million | 3 Million | 98 Million |
Other Investing Activities | 145 Million | 86 Million | 101 Million | 242 Million | -34 Million | 240 Million |
Financing Cash Flow | -87 Million | -323 Million | -456 Million | -329 Million | -177 Million | -393 Million |
Debt repayment | -162 Million | -266 Million | -61 Million | -131 Million | -3 Million | -214 Million |
Dividends payments | -107 Million | -203 Million | -240 Million | -47 Million | -43 Million | -24 Million |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -142 Million | -120 Million | -171 Million | -160 Million | -153 Million | -155 Million |
Accounts receivables | -117 Million | -152 Million | -46 Million | -163 Million | -138 Million | -74 Million |
Accounts payables | - | 66 Million | 44 Million | 8 Million | 40 Million | - |
Inventory | -58 Million | -54 Million | 58 Million | -83 Million | -67 Million | -2 Million |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 1.1 Billion | 1.15 Billion | 1.33 Billion | 456 Million | 329 Million | 205 Million |
Cash at end of period | 955 Million | 1.1 Billion | 1.15 Billion | 1.33 Billion | 456 Million | 329 Million |
Capital Expenditure | -1.04 Billion | -1.54 Billion | -1.04 Billion | -756 Million | -709 Million | -575 Million |
Effect of forex changes on cash | -138 Million | -68 Million | -48 Million | 25 Million | - | -5 Million |
Net cash flow / Change in cash | -151 Million | -48 Million | -176 Million | 874 Million | 127 Million | 124 Million |
Free Cash Flow | -71 Million | 257 Million | 227 Million | 936 Million | 338 Million | 282 Million |
Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 311 Million | -235 Million | -275 Million | -39 Million | 233 Million | -65 Million |
Depreciation & Amortization | 329 Million | 681 Million | 381 Million | 300 Million | 637 Million | 353 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | 15 Million | 15 Million | - | 18 Million | 18 Million |
Change in working capital | -86 Million | -175 Million | -16 Million | -159 Million | -206 Million | -101 Million |
Other non-cash items | 484 Million | 685 Million | 573 Million | 191 Million | 1.12 Billion | 607 Million |
Investing Cash Flow | -176 Million | -897 Million | -503 Million | -394 Million | -1.46 Billion | -675 Million |
Investments in PPE | -250 Million | -1.04 Billion | -589 Million | -453 Million | -1.54 Billion | -747 Million |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -2 Million | - | - | - | -16 Million | - |
Sales/Maturities of investments | - | 20 Million | - | - | - | - |
Other Investing Activities | 49 Million | 145 Million | 86 Million | 59 Million | 86 Million | 72 Million |
Financing Cash Flow | 90 Million | -87 Million | 161 Million | -248 Million | -323 Million | -255 Million |
Debt repayment | -130 Million | -162 Million | - | -110 Million | -266 Million | - |
Dividends payments | -80 Million | -107 Million | -31 Million | -1 Million | -203 Million | -134 Million |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -37 Million | -142 Million | 192 Million | -62 Million | -120 Million | -121 Million |
Accounts receivables | -119 Million | -117 Million | 23 Million | -140 Million | -152 Million | -54 Million |
Accounts payables | - | - | - | - | 66 Million | - |
Inventory | 33 Million | -58 Million | -39 Million | -19 Million | -54 Million | -47 Million |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 658 Million | 1.1 Billion | 717 Million | 810 Million | 1.15 Billion | 1.26 Billion |
Cash at end of period | 983 Million | 955 Million | 119 Million | 717 Million | 1.1 Billion | -80 Million |
Capital Expenditure | -250 Million | -1.04 Billion | -589 Million | -453 Million | -1.54 Billion | -747 Million |
Effect of forex changes on cash | -9 Million | -138 Million | -98 Million | -40 Million | -68 Million | -42 Million |
Net cash flow / Change in cash | 325 Million | -151 Million | -598 Million | -93 Million | -48 Million | -1.34 Billion |
Free Cash Flow | 170 Million | -71 Million | 89 Million | -160 Million | 257 Million | 65 Million |
JOPA3
1921
BWG
LISN
WAR
NARF