Incitec Pivot Limited (INCZY)
USD 1.89
(0.0%)
USD 1.89
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 700.8 Million | 1.09 Billion | 650.2 Million | 545.1 Million | 414.8 Million | 662.7 Million |
| Net Income | 276.7 Million | 648.6 Million | 149.1 Million | 123.4 Million | 152.4 Million | 207.9 Million |
| Depreciation & Amortization | 324.7 Million | 310.8 Million | 377.4 Million | 363 Million | 310 Million | 301.3 Million |
| Deferred income taxes | -2.9 Million | -3.1 Million | -3.2 Million | -2.4 Million | -1.57 Million | - |
| Stock-based compensation | 2.9 Million | 3.1 Million | 3.2 Million | 2.4 Million | 1.57 Million | 3.2 Million |
| Change in working capital | -17.1 Million | -517.7 Million | -68.2 Million | -5 Million | -22.3 Million | -51 Million |
| Other non-cash items | 116.5 Million | 651.6 Million | 191.9 Million | 63.7 Million | -25.3 Million | 868.2 Million |
| Investing Cash Flow | -481.8 Million | -574.7 Million | -342.4 Million | -379.4 Million | -341.6 Million | -324 Million |
| Investments in PPE | -495.1 Million | -434 Million | -355 Million | -278.4 Million | -348.1 Million | -325.3 Million |
| Acquisitions | 13.3 Million | -143.9 Million | -8.5 Million | -23.4 Million | -5.3 Million | -5.8 Million |
| Investment purchases | - | -3.4 Million | -4.5 Million | -85 Million | 2.3 Million | 6.2 Million |
| Sales/Maturities of investments | - | 5.7 Million | 5.7 Million | - | 5.5 Million | -1.3 Million |
| Other Investing Activities | 13.3 Million | 900 Thousand | 19.9 Million | 7.4 Million | 4 Million | 2.2 Million |
| Financing Cash Flow | -584.6 Million | -413.2 Million | -211.2 Million | -182.7 Million | -93.9 Million | -382.4 Million |
| Debt repayment | -9.7 Million | -5.4 Million | -157.9 Million | -1.48 Billion | -429.7 Million | -504.3 Million |
| Dividends payments | -524.4 Million | -355.4 Million | -19.4 Million | -30.7 Million | -121.7 Million | -159.8 Million |
| Common Stock Repurchased | - | -9 Million | -1 Million | -1.3 Million | -89.7 Million | -210.3 Million |
| Common Stock Issuance | - | 9 Million | - | 645.5 Million | 553.7 Million | 501.4 Million |
| Other Financing Activities | -50.5 Million | -52.4 Million | -32.9 Million | 691.4 Million | -600 Thousand | -9.4 Million |
| Accounts receivables | 178.6 Million | -254.9 Million | -127.4 Million | -47.1 Million | 35.5 Million | 40.1 Million |
| Accounts payables | - | - | - | - | - | - |
| Inventory | 169.4 Million | -323.8 Million | -100.6 Million | 112.3 Million | -81.7 Million | -101.2 Million |
| Other working capital | -365.1 Million | 61 Million | 159.8 Million | -70.2 Million | 23.9 Million | 10.1 Million |
| Cash at beginning of period | 763.5 Million | 651.8 Million | 554.6 Million | 576.4 Million | 588.5 Million | 627.9 Million |
| Cash at end of period | 399.4 Million | 763.5 Million | 651.8 Million | 554.6 Million | 576.4 Million | 588.5 Million |
| Capital Expenditure | -495.1 Million | -434 Million | -355 Million | -278.4 Million | -348.1 Million | -325.3 Million |
| Effect of forex changes on cash | 1.5 Million | 6.3 Million | 600 Thousand | -4.8 Million | 8.6 Million | 4.3 Million |
| Net cash flow / Change in cash | -364.1 Million | 111.7 Million | 97.2 Million | -21.8 Million | -12.1 Million | -39.4 Million |
| Free Cash Flow | 205.7 Million | 659.3 Million | 295.2 Million | 266.7 Million | 66.7 Million | 337.4 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -74.15 Million | -74.15 Million | 276.7 Million | 147.9 Million | - | 128.8 Million |
| Depreciation & Amortization | 88 Million | 88 Million | 324.7 Million | 163.1 Million | - | 161.6 Million |
| Deferred income taxes | - | - | -2.9 Million | - | - | -335.5 Million |
| Stock-based compensation | 1.25 Million | 1.25 Million | 2.9 Million | - | - | 1.2 Million |
| Change in working capital | -180.5 Million | -180.5 Million | -17.1 Million | 270.5 Million | - | -287.6 Million |
| Other non-cash items | 156.5 Million | 156.5 Million | 116.5 Million | -61.2 Million | - | 479.1 Million |
| Investing Cash Flow | 819.25 Million | 819.25 Million | -481.8 Million | -268.9 Million | - | -212.9 Million |
| Investments in PPE | -90.35 Million | -90.35 Million | -495.1 Million | -268 Million | - | -227.1 Million |
| Acquisitions | -2.15 Million | -2.15 Million | 13.3 Million | -900 Thousand | - | 14.2 Million |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | 911.75 Million | 911.75 Million | 13.3 Million | - | - | 7.1 Million |
| Financing Cash Flow | -313 Million | -313 Million | -584.6 Million | -228.6 Million | - | -356 Million |
| Debt repayment | -3.2 Million | - | -9.7 Million | -4 Million | - | -5.7 Million |
| Dividends payments | -147.3 Million | -147.3 Million | -524.4 Million | -194.2 Million | - | -330.2 Million |
| Common Stock Repurchased | -151.25 Million | -151.25 Million | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -14.45 Million | -14.45 Million | -50.5 Million | -30.4 Million | - | -12.9 Million |
| Accounts receivables | -54.25 Million | -54.25 Million | 178.6 Million | 104.1 Million | - | 74.5 Million |
| Accounts payables | - | - | - | - | - | - |
| Inventory | -126.25 Million | -126.25 Million | 169.4 Million | 255 Million | - | -85.6 Million |
| Other working capital | 124.1 Million | - | -365.1 Million | -88.6 Million | - | -276.5 Million |
| Cash at beginning of period | 209.5 Million | - | 763.5 Million | 344.4 Million | 344.4 Million | 264.5 Million |
| Cash at end of period | 1.4 Billion | 500.95 Million | 399.4 Million | 209.5 Million | 344.4 Million | 344.4 Million |
| Capital Expenditure | -90.35 Million | -90.35 Million | -495.1 Million | -268 Million | - | -227.1 Million |
| Effect of forex changes on cash | 3.6 Million | 3.6 Million | 1.5 Million | -190.6 Million | - | 1.1 Million |
| Net cash flow / Change in cash | 1.19 Billion | 500.95 Million | -364.1 Million | -134.9 Million | - | 79.9 Million |
| Free Cash Flow | -99.25 Million | -99.25 Million | 205.7 Million | 285.2 Million | - | -79.5 Million |
0J2X
2111
3339
1615
6839
VIPR