GBp 3878.0
(-0.05%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 1.08 Billion | 366.04 Million | -914.29 Million | 336.57 Million | 882.79 Million | -579.99 Million |
Net Income | 2.48 Billion | -1.17 Billion | 2.43 Billion | 3.69 Billion | 2.14 Billion | -109.13 Million |
Depreciation & Amortization | 2.97 Million | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -1.42 Billion | 1.58 Billion | -3.35 Billion | -3.37 Billion | -1.27 Billion | -472.84 Million |
Other non-cash items | 19.34 Million | -46.2 Million | 3.97 Million | 7.82 Million | 10.76 Million | 1.98 Million |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -298.73 Million | -986.37 Million | 802.42 Million | 320.21 Million | 138.8 Million | -300.85 Million |
Debt repayment | - | -630.62 Million | -369.37 Million | -700 Million | -400 Million | - |
Dividends payments | -98.78 Million | -93.27 Million | -79.65 Million | -81.13 Million | -87.74 Million | - |
Common Stock Repurchased | -199.95 Million | -262.42 Million | -573.00 | -291.17 Million | -168.3 Million | -300.85 Million |
Common Stock Issuance | - | - | 369.37 Million | - | - | - |
Other Financing Activities | - | -55.94 Thousand | 882.07 Million | 692.53 Million | 394.85 Million | - |
Accounts receivables | -2.31 Million | -3.69 Million | -1.42 Million | -1.74 Million | -353.78 Thousand | 11.75 Million |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -1.42 Billion | 1.58 Billion | -3.35 Billion | -3.36 Billion | -1.27 Billion | 257.1 Million |
Cash at beginning of period | 1.14 Billion | 1.76 Billion | 1.87 Billion | 1.22 Billion | 201.24 Million | 1.08 Billion |
Cash at end of period | 1.92 Billion | 1.14 Billion | 1.76 Billion | 1.87 Billion | 1.22 Billion | 201.24 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 781.47 Million | -620.33 Million | -111.86 Million | 656.79 Million | 1.02 Billion | -880.85 Million |
Free Cash Flow | 1.08 Billion | 366.04 Million | -914.29 Million | 336.57 Million | 882.79 Million | -579.99 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 325.16 Million | 325.16 Million | 766.63 Million | 2.48 Billion | 766.63 Million | 476.39 Million |
Depreciation & Amortization | 741.12 Thousand | 741.12 Thousand | 747.71 Thousand | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -81.02 Million | -81.02 Million | 137.08 Million | -1.42 Billion | 137.08 Million | 40.22 Million |
Other non-cash items | -224.19 Million | -224.19 Million | -67.59 Million | 19.34 Million | -66.84 Million | -813.38 Million |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -63.36 Million | -63.36 Million | -97.49 Million | -298.73 Million | -97.49 Million | -51.86 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | -26.79 Million | -26.79 Million | -24.53 Million | -98.78 Million | -24.53 Million | -24.85 Million |
Common Stock Repurchased | -36.57 Million | -36.57 Million | -72.96 Million | -199.95 Million | -72.96 Million | -27 Million |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | -27 Million |
Accounts receivables | -3.49 Million | -3.49 Million | -1.01 Million | -2.31 Million | -1.01 Million | -141.42 Thousand |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -77.53 Million | -77.53 Million | 138.1 Million | -1.42 Billion | 138.1 Million | 40.36 Million |
Cash at beginning of period | - | - | - | 1.14 Billion | - | - |
Cash at end of period | -42.68 Million | -42.68 Million | 739.37 Million | 1.92 Billion | 739.37 Million | -348.63 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -42.68 Million | -42.68 Million | 739.37 Million | 781.47 Million | 739.37 Million | -348.63 Million |
Free Cash Flow | 20.68 Million | 20.68 Million | 836.87 Million | 1.08 Billion | 836.87 Million | -296.76 Million |
TYR
TDHOY
6715
7012
MSUMI
IGL