USD 7.31
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 143.74 Million | 184.27 Million | 192.49 Million | 176.85 Million | 145.99 Million | 144.59 Million |
Net Income | -211.91 Million | 11.08 Million | 11 Thousand | 10.31 Million | 45.81 Million | 10.2 Million |
Depreciation & Amortization | 256.27 Million | 154.87 Million | 164.02 Million | 139.4 Million | 125.99 Million | 119.58 Million |
Deferred income taxes | -495.13 Million | -324.88 Million | -342.67 Million | -744 Thousand | -1.4 Million | -2.89 Million |
Stock-based compensation | 39.18 Million | 12.1 Million | 11.03 Million | 10.06 Million | 9.6 Million | 3.8 Million |
Change in working capital | 7.6 Million | -11.7 Million | 11.45 Million | 5.32 Million | -21.19 Million | 5.24 Million |
Other non-cash items | 52.58 Million | 342.81 Million | 348.58 Million | 292.22 Million | 257.1 Million | 240.46 Million |
Investing Cash Flow | -551.89 Million | -16.53 Million | -436.57 Million | -470.52 Million | -294.47 Million | -457.94 Million |
Investments in PPE | -47.29 Million | -29.94 Million | -7.92 Million | -6.38 Million | -17.34 Million | -1.45 Million |
Acquisitions | -451.38 Million | 1.00 | 428.64 Million | - | 277.13 Million | - |
Investment purchases | -134.1 Million | -33.89 Million | -477.39 Million | -464.14 Million | -565.52 Million | -480.2 Million |
Sales/Maturities of investments | 80.88 Million | 54.67 Million | 48.74 Million | - | 288.39 Million | 23.71 Million |
Other Investing Activities | -53.21 Million | -7.37 Million | -428.64 Million | -464.14 Million | -277.13 Million | -456.49 Million |
Financing Cash Flow | 469 Million | -149.74 Million | 218.32 Million | 140.68 Million | 300 Million | 312.19 Million |
Debt repayment | -714.5 Million | -33.35 Million | -175.6 Million | -304.47 Million | -86.09 Million | -300.88 Million |
Dividends payments | -233.22 Million | -187.14 Million | -176.04 Million | -172.48 Million | -161.5 Million | -157.25 Million |
Common Stock Repurchased | -1.18 Million | -686 Thousand | -156 Thousand | 13.69 Million | -137 Thousand | - |
Common Stock Issuance | - | 5.61 Million | 229.92 Million | 9.68 Million | 376.09 Million | 171.54 Million |
Other Financing Activities | -11.07 Million | -887 Thousand | -10.99 Million | -14.67 Million | -542 Thousand | -585 Thousand |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | -9.63 Million | -3.04 Million | -3.53 Million | 8.39 Million | -9.73 Million | 8.26 Million |
Inventory | - | - | - | - | - | - |
Other working capital | 7.6 Million | -11.11 Million | 11.96 Million | -3.07 Million | -11.46 Million | -3.02 Million |
Cash at beginning of period | 104.44 Million | 93.31 Million | 125.69 Million | 274.28 Million | 103.69 Million | 107.72 Million |
Cash at end of period | 162.39 Million | 104.44 Million | 93.31 Million | 125.69 Million | 274.28 Million | 103.69 Million |
Capital Expenditure | -47.29 Million | -29.94 Million | -7.92 Million | -6.38 Million | -17.34 Million | -1.45 Million |
Effect of forex changes on cash | -2.89 Million | -4.4 Million | -6.62 Million | 4.4 Million | 19.06 Million | -2.87 Million |
Net cash flow / Change in cash | 57.95 Million | 11.13 Million | -32.38 Million | -148.59 Million | 170.59 Million | -4.03 Million |
Free Cash Flow | 96.44 Million | 154.32 Million | 184.56 Million | 170.46 Million | 128.65 Million | 143.14 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -35.66 Million | -23.98 Million | -48.81 Million | -215.79 Million | -139.35 Million | -26.25 Million |
Depreciation & Amortization | 118.29 Million | 92.33 Million | 98.94 Million | 223.15 Million | 49.45 Million | 37.51 Million |
Deferred income taxes | - | - | -238.04 Million | -495.13 Million | -104.96 Million | -77.61 Million |
Stock-based compensation | 2.34 Million | 1.97 Million | 22.95 Million | 39.18 Million | 10.44 Million | 2.87 Million |
Change in working capital | 490 Thousand | 10.48 Million | -14.54 Million | -2.71 Million | -6.92 Million | -2.35 Million |
Other non-cash items | -15.1 Million | 198.19 Million | 238.08 Million | 597.82 Million | 194.94 Million | 87.18 Million |
Investing Cash Flow | 245.97 Million | 35.15 Million | 1.88 Million | -551.89 Million | -461.26 Million | -3.71 Million |
Investments in PPE | -10.5 Million | -7.97 Million | -17.72 Million | -47.29 Million | -18.41 Million | -3.71 Million |
Acquisitions | - | - | -451.38 Million | -451.38 Million | -450.77 Million | - |
Investment purchases | - | - | 398.03 Million | -134.1 Million | -450.77 Million | - |
Sales/Maturities of investments | 256.47 Million | 43.13 Million | 72.95 Million | 80.88 Million | 7.92 Million | - |
Other Investing Activities | 256.47 Million | 43.13 Million | 20.21 Million | -53.21 Million | 7.92 Million | - |
Financing Cash Flow | -342.16 Million | -107.89 Million | -68.02 Million | 469 Million | 532.81 Million | -35.32 Million |
Debt repayment | -247.56 Million | -15.12 Million | -235.44 Million | -707.75 Million | -583.62 Million | -12.03 Million |
Dividends payments | -74.42 Million | -92.66 Million | -92.64 Million | -233.22 Million | -47.05 Million | -46.76 Million |
Common Stock Repurchased | -369 Thousand | -55 Thousand | -52 Thousand | -1.18 Million | -790 Thousand | -346 Thousand |
Common Stock Issuance | - | - | 261.11 Million | - | 4.35 Million | 253.22 Million |
Other Financing Activities | -19.81 Million | -41 Thousand | -996 Thousand | -4.32 Million | -2.96 Million | -248 Thousand |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | -13.7 Million | -177 Thousand | -17.2 Million | -9.63 Million | 4.37 Million | 289 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | 490 Thousand | 10.66 Million | -120 Thousand | 4.14 Million | -11.3 Million | -2.64 Million |
Cash at beginning of period | 183.69 Million | 162.39 Million | 178.43 Million | 104.44 Million | 105.18 Million | 120.59 Million |
Cash at end of period | 172.49 Million | 183.69 Million | 162.39 Million | 162.39 Million | 178.43 Million | 105.18 Million |
Capital Expenditure | -10.5 Million | -7.97 Million | -17.72 Million | -47.29 Million | -18.41 Million | -3.71 Million |
Effect of forex changes on cash | 14.63 Million | 1.84 Million | -5.68 Million | -2.89 Million | -1.9 Million | 2.28 Million |
Net cash flow / Change in cash | -11.2 Million | 21.29 Million | -16.03 Million | 57.95 Million | 73.25 Million | -15.4 Million |
Free Cash Flow | 59.85 Million | 84.21 Million | 40.84 Million | 99.22 Million | -14.81 Million | 17.62 Million |
7673
MBINM
4985
RILYT
MMS
8353