EUR 9.1
(-0.78%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -118 Million | 1.01 Billion | 1.54 Billion | 1.74 Billion | 1.18 Billion | 1.11 Billion |
Net Income | 155 Million | -1.19 Billion | 749 Million | -266 Million | 688 Million | 129 Million |
Depreciation & Amortization | - | - | - | - | - | 25 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 11 Million | 2 Million | 19 Million | 18 Million | 13 Million | 6 Million |
Change in working capital | 12 Million | 107 Million | -46 Million | -105 Million | -44 Million | 21 Million |
Other non-cash items | -296 Million | 2.09 Billion | 818 Million | 2.1 Billion | 523 Million | 932 Million |
Investing Cash Flow | -14.67 Billion | 11.18 Billion | 3.83 Billion | 36.52 Billion | -14.21 Billion | -27.93 Billion |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -63.11 Billion | -55.5 Billion | -69.43 Billion | -83.61 Billion | -75.77 Billion | -54.98 Billion |
Sales/Maturities of investments | 52.95 Billion | 62.69 Billion | 71.99 Billion | 121.67 Billion | 49.59 Billion | 37.59 Billion |
Other Investing Activities | -4.51 Billion | 4 Billion | 1.27 Billion | -1.53 Billion | 11.96 Billion | -10.54 Billion |
Financing Cash Flow | 14.22 Billion | -11.39 Billion | -6.17 Billion | -37.23 Billion | 12.8 Billion | 26.98 Billion |
Debt repayment | -17 Million | -24 Million | -49 Million | -62 Million | -55 Million | -78 Million |
Dividends payments | -1 Billion | -869 Million | -860 Million | -970 Million | -1.13 Billion | -974 Million |
Common Stock Repurchased | - | -51 Million | -281 Million | -378 Million | -278 Million | - |
Common Stock Issuance | 1.08 Billion | 526 Million | - | 439 Million | 190 Million | 2.61 Billion |
Other Financing Activities | 14.16 Billion | -10.97 Billion | -4.98 Billion | -36.25 Billion | 14.08 Billion | 25.42 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 12 Million | - | - | - | - | - |
Cash at beginning of period | 2.33 Billion | 1.52 Billion | 2.32 Billion | 1.28 Billion | 1.52 Billion | 1.36 Billion |
Cash at end of period | 1.77 Billion | 2.33 Billion | 1.52 Billion | 2.32 Billion | 1.28 Billion | 1.52 Billion |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -563 Million | 809 Million | -799 Million | 1.04 Billion | -238 Million | 157 Million |
Free Cash Flow | -118 Million | 1.01 Billion | 1.54 Billion | 1.74 Billion | 1.18 Billion | 1.11 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -48 Million | 443 Million | 155 Million | 412 Million | -392 Million | 286 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 6 Million | -1 Million | 11 Million | 5 Million | 3 Million | 4 Million |
Change in working capital | -27 Million | 38 Million | 12 Million | 2 Million | 1 Million | -18 Million |
Other non-cash items | 49 Million | - | -296 Million | -450 Million | 336 Million | -333 Million |
Investing Cash Flow | -7.06 Billion | 582 Million | -14.67 Billion | 1.5 Billion | -9.94 Billion | 5.34 Billion |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -13.03 Billion | -9.8 Billion | -63.11 Billion | -10.85 Billion | -22.12 Billion | -13.98 Billion |
Sales/Maturities of investments | 7.02 Billion | 11.03 Billion | 52.95 Billion | 14.92 Billion | 12.96 Billion | 18.28 Billion |
Other Investing Activities | -1.05 Billion | - | -4.51 Billion | -2.57 Billion | -782 Million | 1.04 Billion |
Financing Cash Flow | 7.11 Billion | -500 Million | 14.22 Billion | -1.58 Billion | 10.25 Billion | -6.49 Billion |
Debt repayment | -4 Million | -4 Million | -17 Million | -3 Million | -4 Million | -5 Million |
Dividends payments | -293 Million | -282 Million | -1 Billion | -272 Million | -252 Million | -243 Million |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 434 Million | 241 Million | 1.08 Billion | 376 Million | 432 Million | 106 Million |
Other Financing Activities | 6.97 Billion | - | 14.16 Billion | -1.68 Billion | 10.07 Billion | -6.35 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -27 Million | - | - | - | - | - |
Cash at beginning of period | 1.87 Billion | 1.77 Billion | 2.33 Billion | 1.88 Billion | 1.62 Billion | 2.83 Billion |
Cash at end of period | 1.9 Billion | 1.87 Billion | 1.77 Billion | 1.77 Billion | 1.88 Billion | 1.62 Billion |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 33 Million | 102 Million | -563 Million | -111 Million | 259 Million | -1.21 Billion |
Free Cash Flow | -20 Million | 20 Million | -118 Million | -31 Million | -52 Million | -61 Million |
KA8
6527
6233
0IJW
RPPL
RYAN