EUR 8.86
(2.61%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -168.94 Million | 157.55 Million | 533.22 Million | 104.66 Million | 92.26 Million | 116.97 Million |
Net Income | 171.66 Million | 232.04 Million | 197.37 Million | 91.07 Million | 93.15 Million | 92.15 Million |
Depreciation & Amortization | 13.05 Million | 11.54 Million | 10.08 Million | 5.52 Million | 5.06 Million | 3.21 Million |
Deferred income taxes | - | -4.44 Million | -4.5 Million | -1.4 Million | -1.3 Million | - |
Stock-based compensation | 3.46 Million | 4.44 Million | 4.5 Million | 1.4 Million | 1.3 Million | 900 Thousand |
Change in working capital | -395.2 Million | -213.52 Million | 333.91 Million | 3.94 Million | -11.5 Million | 978.62 Million |
Other non-cash items | 67.65 Million | 127.49 Million | -8.14 Million | 4.12 Million | 5.55 Million | -957.01 Million |
Investing Cash Flow | 1.2 Billion | -33.31 Million | -71.03 Million | -7.06 Million | -20.92 Million | -2.65 Million |
Investments in PPE | -31.66 Million | -33.14 Million | -61.31 Million | -6.97 Million | -21 Million | -2.54 Million |
Acquisitions | - | -172.12 Thousand | -13.39 Million | -85.67 Thousand | 83.17 Thousand | -112.76 Thousand |
Investment purchases | -7.34 Million | -98.27 Million | -13.39 Million | -82.83 Million | -77.92 Million | -112.76 Thousand |
Sales/Maturities of investments | 74.52 Million | 3.35 Million | 94.7 Million | 82.83 Million | 160.77 Thousand | 545.84 Thousand |
Other Investing Activities | -12.61 Million | 94.91 Million | -77.62 Million | 1.00 | 77.76 Million | 2409.00 |
Financing Cash Flow | -1.41 Billion | -43.83 Million | -97.32 Million | -2.62 Million | -92.49 Million | -95.79 Million |
Debt repayment | - | -150 Million | -71.18 Million | - | -344.86 Thousand | - |
Dividends payments | -159.41 Million | -193.83 Million | -168.5 Million | - | -92.15 Million | -95.54 Million |
Common Stock Repurchased | -2.79 Million | - | -5.97 Million | -2.7 Million | -1.38 Million | -244.72 Thousand |
Common Stock Issuance | - | - | 77.16 Million | 74.58 Thousand | 1.03 Million | - |
Other Financing Activities | 1.00 | 300 Million | 71.18 Million | 74.58 Thousand | 344.86 Thousand | -244.72 Thousand |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -403.78 Million | -213.52 Million | 333.91 Million | 3.94 Million | -11.5 Million | 15.28 Million |
Cash at beginning of period | 634.87 Million | 554.46 Million | 189.6 Million | 78.3 Million | 99.45 Million | 80.93 Million |
Cash at end of period | 257.2 Million | 634.87 Million | 554.46 Million | 173.28 Million | 78.3 Million | 99.45 Million |
Capital Expenditure | -31.66 Million | -33.14 Million | -61.31 Million | -6.97 Million | -21 Million | -2.54 Million |
Effect of forex changes on cash | 1.08 Million | 1.31 Million | 1.00 | - | - | - |
Net cash flow / Change in cash | -377.67 Million | 80.41 Million | 364.86 Million | 94.97 Million | -21.15 Million | 18.52 Million |
Free Cash Flow | -200.61 Million | 124.41 Million | 471.9 Million | 97.68 Million | 71.26 Million | 114.42 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 122.47 Million | 39.3 Million | 171.66 Million | 56.63 Million | 38.87 Million | 27.74 Million |
Depreciation & Amortization | - | - | 13.05 Million | - | 3.47 Million | 3.21 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 100 Thousand | 2.4 Million | 3.46 Million | 1.56 Million | 1.2 Million | -1.3 Million |
Change in working capital | - | - | -395.2 Million | - | - | - |
Other non-cash items | -122.57 Million | -41.7 Million | 67.65 Million | -58.2 Million | -40.07 Million | -26.44 Million |
Investing Cash Flow | - | - | 1.2 Billion | - | - | - |
Investments in PPE | - | - | -31.66 Million | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | -7.34 Million | - | - | - |
Sales/Maturities of investments | - | - | 74.52 Million | - | - | - |
Other Investing Activities | - | - | -12.61 Million | - | - | - |
Financing Cash Flow | - | - | -1.41 Billion | - | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | -159.41 Million | - | - | - |
Common Stock Repurchased | - | - | -2.79 Million | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | 1.00 | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -403.78 Million | - | - | - |
Cash at beginning of period | - | - | 634.87 Million | - | - | - |
Cash at end of period | - | - | 257.2 Million | - | 6.95 Million | 6.43 Million |
Capital Expenditure | - | - | -31.66 Million | - | - | - |
Effect of forex changes on cash | - | - | 1.08 Million | - | - | - |
Net cash flow / Change in cash | - | - | -377.67 Million | - | 6.95 Million | 6.43 Million |
Free Cash Flow | - | - | -200.61 Million | - | 6.95 Million | 6.43 Million |
6828
LLOYDSENT
003470
BITCF
WFRSF
SVML