AmRest Holdings SE (EAT.WA)
PLN 19.24
(1.16%)
PLN 19.24
(1.16%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 370.5 Million | 362.5 Million | 356.9 Million | 178.8 Million | 325.7 Million | 163.8 Million |
| Net Income | 50.9 Million | 6.6 Million | 35.4 Million | -183.7 Million | 93.4 Million | 57.5 Million |
| Depreciation & Amortization | 243.1 Million | 251.9 Million | 236.9 Million | 253.4 Million | 249.3 Million | 92.1 Million |
| Deferred income taxes | 20.8 Million | - | 23.4 Million | 64.4 Million | -54.5 Million | -9.7 Million |
| Stock-based compensation | 6 Million | 3.5 Million | 100 Thousand | 2.6 Million | -9.6 Million | 6.7 Million |
| Change in working capital | -4 Million | 7.3 Million | 25.7 Million | 13.6 Million | 4.7 Million | 7.4 Million |
| Other non-cash items | 53.7 Million | 93.2 Million | 35.4 Million | 28.5 Million | 42.4 Million | 9.8 Million |
| Investing Cash Flow | -133 Million | -138.1 Million | -96.6 Million | 11.7 Million | -220 Million | -421 Million |
| Investments in PPE | -197.1 Million | -138 Million | -98.1 Million | -91.4 Million | -196.3 Million | -161.5 Million |
| Acquisitions | 60.7 Million | 100 Thousand | 1.5 Million | 20 Million | -24.1 Million | -246.5 Million |
| Investment purchases | - | - | - | 6.5 Million | - | -25 Million |
| Sales/Maturities of investments | - | - | - | 75.5 Million | - | 10.5 Million |
| Other Investing Activities | 3.4 Million | -200 Thousand | -7.8 Million | 1.1 Million | 400 Thousand | 1.5 Million |
| Financing Cash Flow | -233.5 Million | -192.1 Million | -270.4 Million | -95 Million | -117.1 Million | 241.9 Million |
| Debt repayment | -636.6 Million | -132.3 Million | -106.9 Million | -80.9 Million | -15.8 Million | -90 Million |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | -6.6 Million | - | - | - | -900 Thousand | -10.1 Million |
| Common Stock Issuance | - | - | - | 600 Thousand | 900 Thousand | 69.8 Million |
| Other Financing Activities | 409.7 Million | -59.8 Million | -163.5 Million | -14.7 Million | -5.3 Million | 541.5 Million |
| Accounts receivables | -14 Million | -25.2 Million | -7.2 Million | 27 Million | -30.4 Million | -6 Million |
| Accounts payables | 14 Million | 25.2 Million | 7.2 Million | -27 Million | 30.4 Million | - |
| Inventory | 1 Million | -4.3 Million | -7.1 Million | 2.2 Million | -3.9 Million | -1.9 Million |
| Other working capital | -5 Million | 11.6 Million | 32.8 Million | 11.4 Million | 8.6 Million | 9.3 Million |
| Cash at beginning of period | 229.6 Million | 198.7 Million | 204.8 Million | 106.2 Million | 118.4 Million | 131.2 Million |
| Cash at end of period | 227.5 Million | 229.6 Million | 198.7 Million | 204.8 Million | 106.2 Million | 118.4 Million |
| Capital Expenditure | -197.1 Million | -138 Million | -98.1 Million | -91.4 Million | -196.3 Million | -161.5 Million |
| Effect of forex changes on cash | -6.1 Million | -1.4 Million | 4 Million | 3.1 Million | -800 Thousand | 2.5 Million |
| Net cash flow / Change in cash | -2.1 Million | 30.9 Million | -6.1 Million | 98.6 Million | -12.2 Million | -12.8 Million |
| Free Cash Flow | 173.4 Million | 224.5 Million | 258.8 Million | 87.4 Million | 129.4 Million | 2.3 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -23.1 Million | -2.1 Million | 50.9 Million | -4.8 Million | 28.9 Million | 23.7 Million |
| Depreciation & Amortization | 64.3 Million | 62.1 Million | 243.1 Million | 61.5 Million | 58.5 Million | 60.6 Million |
| Deferred income taxes | - | - | 20.8 Million | 23.4 Million | -10.1 Million | 12.5 Million |
| Stock-based compensation | 2 Million | 1.7 Million | 6 Million | 1.9 Million | 1.4 Million | 1.3 Million |
| Change in working capital | -29.3 Million | -8.1 Million | -4 Million | 13.1 Million | -200 Thousand | -23.3 Million |
| Other non-cash items | 20 Million | 19.5 Million | 53.7 Million | 13.1 Million | 14.7 Million | 12.1 Million |
| Investing Cash Flow | -43.8 Million | -57.6 Million | -133 Million | -79.9 Million | -40.2 Million | 26.9 Million |
| Investments in PPE | -44.6 Million | -57.4 Million | -197.1 Million | -79.6 Million | -42.9 Million | -34.8 Million |
| Acquisitions | 300 Thousand | -300 Thousand | 60.7 Million | -900 Thousand | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -1.9 Million | -500 Thousand | 3.4 Million | 600 Thousand | 2.7 Million | 61.7 Million |
| Financing Cash Flow | -75.8 Million | -72.1 Million | -233.5 Million | 15.7 Million | -122.1 Million | -107.4 Million |
| Debt repayment | -12.1 Million | -3.6 Million | -636.6 Million | -490.1 Million | -68.9 Million | -74.5 Million |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | -3.1 Million | -3.8 Million | -6.6 Million | -1.7 Million | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | 800 Thousand | 700 Thousand | 409.7 Million | 507.5 Million | -53.2 Million | -32.9 Million |
| Accounts receivables | 3.7 Million | 6.2 Million | -14 Million | - | - | - |
| Accounts payables | - | - | 14 Million | - | - | - |
| Inventory | -1.1 Million | 900 Thousand | 1 Million | 2.3 Million | 1.7 Million | -2.3 Million |
| Other working capital | 300 Thousand | -1 Million | -5 Million | 10.8 Million | -1.9 Million | -21 Million |
| Cash at beginning of period | 167.1 Million | 227.5 Million | 229.6 Million | 182 Million | 254.8 Million | 248.7 Million |
| Cash at end of period | 136.4 Million | 167.1 Million | 227.5 Million | 227.5 Million | 182 Million | 254.8 Million |
| Capital Expenditure | -44.6 Million | -57.4 Million | -197.1 Million | -79.6 Million | -42.9 Million | -34.8 Million |
| Effect of forex changes on cash | 300 Thousand | -700 Thousand | -6.1 Million | 1.5 Million | -3.7 Million | -300 Thousand |
| Net cash flow / Change in cash | -30.7 Million | -60.4 Million | -2.1 Million | 45.5 Million | -72.8 Million | 6.1 Million |
| Free Cash Flow | 44 Million | 12.6 Million | 173.4 Million | 28.6 Million | 50.3 Million | 52.1 Million |
BCT
LCFS
002391
0N9S
SVI
OBL