USD 7.24
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -108.12 Million | -2.37 Billion | -961.06 Million | 474.69 Million | 1.16 Billion | -878.05 Million |
Net Income | 140.53 Million | 272.8 Million | 414.31 Million | 239.28 Million | 277.65 Million | 252.71 Million |
Depreciation & Amortization | 85.57 Million | 78.73 Million | 89.22 Million | 88.25 Million | 95.52 Million | 72.22 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 400 Thousand | 400 Thousand | 400 Thousand | 400 Thousand | 400 Thousand | 400 Thousand |
Change in working capital | -264.57 Million | -2.02 Billion | -1.66 Billion | 46.61 Million | 226.68 Million | -1.2 Billion |
Other non-cash items | 15.91 Million | -695.67 Million | 198.89 Million | 100.53 Million | 563.49 Million | 149.7 Million |
Investing Cash Flow | 53.71 Million | 2.68 Billion | 414.79 Million | -303.95 Million | -1.47 Billion | 1.01 Billion |
Investments in PPE | -69.93 Million | -128.85 Million | -138.23 Million | -182.19 Million | -151.65 Million | -74.09 Million |
Acquisitions | 69.93 Million | 37.95 Million | 4.15 Million | 201.37 Million | 12.31 Million | 14.46 Million |
Investment purchases | -9.18 Billion | -10.51 Billion | -14.79 Billion | -14.09 Billion | -14.21 Billion | -15.5 Billion |
Sales/Maturities of investments | 9.28 Billion | 13.29 Billion | 15.34 Billion | 13.53 Billion | 12.87 Billion | 16.57 Billion |
Other Investing Activities | -54.16 Million | -1.00 | -1.00 | 236.8 Million | 1.00 | 923.58 Million |
Financing Cash Flow | -98.22 Million | -81.96 Million | 253.51 Million | -2.74 Million | -99.35 Million | -93.67 Million |
Debt repayment | -5.04 Million | -17.53 Million | -327.38 Million | -66.99 Million | -32.21 Million | -22.2 Million |
Dividends payments | -65.85 Million | -64.02 Million | -71.96 Million | -69.45 Million | -68.16 Million | -71.79 Million |
Common Stock Repurchased | -488 Thousand | - | -1.9 Million | -252 Thousand | 0.55 | - |
Common Stock Issuance | 5.45 Million | 483.44 Thousand | -0.80 | 287.27 Thousand | 1.02 Million | 323.25 Thousand |
Other Financing Activities | -557.85 Thousand | -18.43 Million | 654.76 Million | 133.66 Million | 47.45 | -20.45 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -262.85 Million | -2.06 Billion | -1.42 Billion | -450.41 Million | 298.28 Million | -1 Billion |
Cash at beginning of period | 1.2 Billion | 82.03 Million | 91.91 Million | 40.13 Million | 95.9 Million | 185.03 Million |
Cash at end of period | 1.04 Billion | 123.97 Million | 82.03 Million | 91.91 Million | 40.13 Million | 95.9 Million |
Capital Expenditure | -69.93 Million | -128.85 Million | -138.23 Million | -182.19 Million | -151.65 Million | -74.09 Million |
Effect of forex changes on cash | -1.63 Million | 3.06 Million | -610 Thousand | 950 Thousand | -16.35 Million | 8.12 Million |
Net cash flow / Change in cash | -154.26 Million | 41.94 Million | -9.88 Million | 51.77 Million | -55.76 Million | -89.12 Million |
Free Cash Flow | -178.05 Million | -2.5 Billion | -1.09 Billion | 292.5 Million | 1.01 Billion | -952.15 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -65.56 Million | 50.56 Million | 38.44 Million | 140.53 Million | -79.91 Million | 116.6 Million |
Depreciation & Amortization | - | - | - | 85.57 Million | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 400 Thousand | - | 400 Thousand | 400 Thousand | -400 Thousand | 400 Thousand |
Change in working capital | - | - | - | -264.57 Million | - | - |
Other non-cash items | 65.16 Million | -50.56 Million | -38.84 Million | 15.91 Million | 80.31 Million | -117 Million |
Investing Cash Flow | - | - | - | 53.71 Million | - | - |
Investments in PPE | - | - | - | -69.93 Million | - | - |
Acquisitions | - | - | - | 69.93 Million | - | - |
Investment purchases | - | - | - | -9.18 Billion | - | - |
Sales/Maturities of investments | - | - | - | 9.28 Billion | - | - |
Other Investing Activities | - | - | - | -54.16 Million | - | - |
Financing Cash Flow | - | - | - | -98.22 Million | - | - |
Debt repayment | - | - | - | -5.04 Million | - | - |
Dividends payments | - | - | - | -65.85 Million | - | - |
Common Stock Repurchased | - | - | - | -488 Thousand | - | - |
Common Stock Issuance | - | - | - | 5.45 Million | - | - |
Other Financing Activities | - | - | - | -557.85 Thousand | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | -262.85 Million | - | - |
Cash at beginning of period | - | - | - | 1.2 Billion | - | - |
Cash at end of period | - | - | - | 1.04 Billion | - | - |
Capital Expenditure | - | - | - | -69.93 Million | - | - |
Effect of forex changes on cash | - | - | - | -1.63 Million | - | - |
Net cash flow / Change in cash | - | - | - | -154.26 Million | - | - |
Free Cash Flow | - | - | - | -178.05 Million | - | - |
GANONPRO
079160
CAPITALSFB
BZUN
688511
ICSL