Coherent, Inc. (COHR)
USD 56.14
(1.7%)
USD 56.14
(1.7%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 545.73 Million | 634.02 Million | 413.33 Million | 574.35 Million | 297.29 Million | 178.47 Million |
| Net Income | -156.15 Million | -259.45 Million | 234.75 Million | 297.55 Million | -67.02 Million | 107.51 Million |
| Depreciation & Amortization | 559.76 Million | 681.68 Million | 286.77 Million | 270.06 Million | 220.88 Million | 92.36 Million |
| Deferred income taxes | -112.09 Million | -206.82 Million | -8.15 Million | -371 Thousand | -42.45 Million | -10.46 Million |
| Stock-based compensation | 126.89 Million | 148.87 Million | 73.21 Million | 70.95 Million | 68.48 Million | 21.94 Million |
| Change in working capital | -40.13 Million | 124.62 Million | -191.66 Million | -103.16 Million | 76.11 Million | -45.38 Million |
| Other non-cash items | 55.36 Million | 145.11 Million | 18.4 Million | 39.31 Million | 41.29 Million | 12.49 Million |
| Investing Cash Flow | -350.71 Million | -5.92 Billion | -320.08 Million | -172.95 Million | -1.17 Billion | -223.97 Million |
| Investments in PPE | -346.81 Million | -436.06 Million | -314.33 Million | -146.33 Million | -140.62 Million | -137.12 Million |
| Acquisitions | - | -5.48 Billion | - | -34.39 Million | -1.03 Billion | -87.54 Million |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -3.89 Million | -4.01 Million | -5.75 Million | 7.77 Million | -5.8 Million | 693 Thousand |
| Financing Cash Flow | 758.27 Million | 3.55 Billion | 862.95 Million | 675.72 Million | 1.17 Billion | 4.87 Million |
| Debt repayment | -228.86 Million | -1.33 Billion | -76.93 Million | -925.65 Million | -874.66 Million | -135 Million |
| Dividends payments | - | -27.6 Million | -34.5 Million | -20.31 Million | - | - |
| Common Stock Repurchased | -22.31 Million | -54.17 Million | -21.24 Million | 1.24 Billion | -1.62 Million | -1.61 Million |
| Common Stock Issuance | - | - | - | 460 Million | - | - |
| Other Financing Activities | 1 Billion | 4.91 Billion | 974.39 Million | -80.66 Million | 2.04 Billion | 141.49 Million |
| Accounts receivables | 60.58 Million | 68.31 Million | -55.19 Million | -51.69 Million | -91.98 Million | -50.76 Million |
| Accounts payables | 205.04 Million | -83.33 Million | 97.05 Million | 2.26 Million | 45.02 Million | 15.99 Million |
| Inventory | -23.19 Million | 174.13 Million | -230.88 Million | -44.64 Million | 112.57 Million | -36.39 Million |
| Other working capital | -77.52 Million | -34.49 Million | -2.64 Million | -9.08 Million | 10.5 Million | 25.77 Million |
| Cash at beginning of period | 837.56 Million | 2.58 Billion | 1.59 Billion | 493.04 Million | 204.87 Million | 247.03 Million |
| Cash at end of period | 1.78 Billion | 837.56 Million | 2.58 Billion | 1.59 Billion | 493.04 Million | 204.87 Million |
| Capital Expenditure | -346.81 Million | -436.06 Million | -314.33 Million | -146.33 Million | -140.62 Million | -137.12 Million |
| Effect of forex changes on cash | -1.17 Million | -4.22 Million | 34.27 Million | 21.72 Million | -3.45 Million | -1.54 Million |
| Net cash flow / Change in cash | 952.12 Million | -1.74 Billion | 990.47 Million | 1.09 Billion | 288.17 Million | -42.16 Million |
| Free Cash Flow | 198.91 Million | 197.96 Million | 99 Million | 428.01 Million | 156.66 Million | 41.35 Million |
| Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -156.15 Million | -47.02 Million | -13.18 Million | -26.99 Million | -67.53 Million | -259.45 Million |
| Depreciation & Amortization | 559.76 Million | 143.64 Million | 139.73 Million | 138.01 Million | 138.35 Million | 681.68 Million |
| Deferred income taxes | - | 28.63 Million | - | - | - | -206.82 Million |
| Stock-based compensation | 126.89 Million | 28.7 Million | 26.41 Million | 27.25 Million | 45.95 Million | 148.87 Million |
| Change in working capital | -40.13 Million | -2.61 Million | -93.51 Million | -61.42 Million | 102.67 Million | 124.62 Million |
| Other non-cash items | 55.36 Million | 16.09 Million | 57.98 Million | -9.69 Million | -20.65 Million | 145.11 Million |
| Investing Cash Flow | -350.71 Million | -101.69 Million | -93.37 Million | -91.47 Million | -64.17 Million | -5.92 Billion |
| Investments in PPE | -346.81 Million | -99.9 Million | -93.24 Million | -91.47 Million | -62.19 Million | -436.06 Million |
| Acquisitions | - | - | - | - | - | -5.48 Billion |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -3.89 Million | -1.78 Million | -136 Thousand | - | -1.97 Million | -4.01 Million |
| Financing Cash Flow | 758.27 Million | -61.63 Million | -38.84 Million | 876.62 Million | -17.88 Million | 3.55 Billion |
| Debt repayment | -228.86 Million | -64.09 Million | -76.27 Million | -88.77 Million | -18.68 Million | -1.33 Billion |
| Dividends payments | - | - | - | - | - | -27.6 Million |
| Common Stock Repurchased | -22.31 Million | -3.49 Million | -1.25 Million | -3.69 Million | -13.87 Million | -54.17 Million |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | 1 Billion | -3.74 Million | 38.69 Million | 969.09 Million | 14.67 Million | 4.91 Billion |
| Accounts receivables | 60.58 Million | 112.96 Million | -105.81 Million | -62.86 Million | 116.29 Million | 68.31 Million |
| Accounts payables | - | 43.67 Million | - | - | - | -83.33 Million |
| Inventory | -23.19 Million | -1.94 Million | -18.09 Million | 13.54 Million | -16.7 Million | 174.13 Million |
| Other working capital | -77.52 Million | -157.32 Million | 30.39 Million | -12.1 Million | 3.08 Million | -34.49 Million |
| Cash at beginning of period | 837.56 Million | 1.79 Billion | 1.82 Billion | 944.85 Million | 837.56 Million | 2.58 Billion |
| Cash at end of period | 1.78 Billion | 1.78 Billion | 1.79 Billion | 1.82 Billion | 944.85 Million | 837.56 Million |
| Capital Expenditure | -346.81 Million | -99.9 Million | -93.24 Million | -91.47 Million | -62.19 Million | -436.06 Million |
| Effect of forex changes on cash | -1.17 Million | -1.77 Million | -13.44 Million | 23.5 Million | -9.45 Million | -4.22 Million |
| Net cash flow / Change in cash | 952.12 Million | -2.77 Million | -28.23 Million | 875.83 Million | 107.29 Million | -1.74 Billion |
| Free Cash Flow | 198.91 Million | 62.42 Million | 24.19 Million | -24.3 Million | 136.6 Million | 197.96 Million |
YHNF
MERC
BVRDF
CIOXY
8180
ALKYLAMINE