EUR 297.6
(-0.5%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 24.46 Billion | 1.96 Billion | 25.12 Billion | 32.04 Billion | 36.44 Billion | 25.67 Billion |
Net Income | 8.54 Billion | 7.18 Billion | 7.1 Billion | 7.13 Billion | 8.3 Billion | 7.7 Billion |
Depreciation & Amortization | 319 Million | 2.57 Billion | 2.52 Billion | 2.24 Billion | 2.06 Billion | 1.58 Billion |
Deferred income taxes | -81 Million | -171 Million | -186 Million | -156 Million | -251 Million | - |
Stock-based compensation | 81 Million | 58 Million | 186 Million | 156 Million | 251 Million | 125 Million |
Change in working capital | 3.92 Billion | -4.35 Billion | 11.71 Billion | 22.06 Billion | 23.79 Billion | 12.17 Billion |
Other non-cash items | 11.67 Billion | -3.43 Billion | 3.77 Billion | 605 Million | 2.28 Billion | 4.2 Billion |
Investing Cash Flow | -12 Billion | 2.95 Billion | -19.78 Billion | -28.87 Billion | -27.7 Billion | -19.31 Billion |
Investments in PPE | -1.72 Billion | -1.61 Billion | -1.41 Billion | -1.44 Billion | -1.31 Billion | -1.41 Billion |
Acquisitions | -208 Million | -691 Million | -3.75 Billion | -1.27 Billion | -922 Million | -2.6 Billion |
Investment purchases | -216.43 Billion | -197.74 Billion | -194.27 Billion | -184.07 Billion | -179.91 Billion | -169.01 Billion |
Sales/Maturities of investments | 206.32 Billion | 209.87 Billion | 183.59 Billion | 164 Billion | 159.11 Billion | 157.54 Billion |
Other Investing Activities | 29 Million | -6.86 Billion | -3.93 Billion | -6.08 Billion | -4.67 Billion | -3.82 Billion |
Financing Cash Flow | -5.72 Billion | -6.62 Billion | -3.78 Billion | -1.39 Billion | -4.85 Billion | -6.82 Billion |
Debt repayment | -114 Million | -6.45 Billion | -6.29 Billion | -4.61 Billion | -5.92 Billion | -3.81 Billion |
Dividends payments | -4.93 Billion | -4.87 Billion | -3.95 Billion | -3.95 Billion | -3.76 Billion | -3.67 Billion |
Common Stock Repurchased | -2.2 Billion | -312 Million | 5.65 Billion | -67 Million | 6.5 Billion | 4.52 Billion |
Common Stock Issuance | -401 Million | - | 2.3 Billion | 2.27 Billion | 5 Million | 16 Million |
Other Financing Activities | 1.92 Billion | 5 Billion | -1.17 Billion | 5.16 Billion | -1.37 Billion | -3.87 Billion |
Accounts receivables | 16.02 Billion | -12.59 Billion | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -12.09 Billion | 8.24 Billion | 11.71 Billion | 22.06 Billion | 23.79 Billion | 13.14 Billion |
Cash at beginning of period | 22.89 Billion | 24 Billion | 22.44 Billion | 21.41 Billion | 17.23 Billion | 17.65 Billion |
Cash at end of period | 29.21 Billion | 22.57 Billion | 24.21 Billion | 22.44 Billion | 21.07 Billion | 17.23 Billion |
Capital Expenditure | -1.72 Billion | -1.61 Billion | -1.41 Billion | -1.44 Billion | -1.31 Billion | -1.41 Billion |
Effect of forex changes on cash | -468 Million | 275 Million | 216 Million | -758 Million | 90 Million | 41 Million |
Net cash flow / Change in cash | 6.31 Billion | -1.43 Billion | 1.77 Billion | 1.03 Billion | 3.84 Billion | -416 Million |
Free Cash Flow | 22.73 Billion | 346 Million | 23.71 Billion | 30.6 Billion | 35.13 Billion | 24.25 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 2.51 Billion | 2.47 Billion | 8.54 Billion | 2.15 Billion | 2.02 Billion | 2.33 Billion |
Depreciation & Amortization | - | - | 319 Million | - | 72 Million | 132 Million |
Deferred income taxes | - | - | -81 Million | - | - | - |
Stock-based compensation | - | - | 81 Million | 81 Million | - | - |
Change in working capital | - | - | 3.92 Billion | - | - | - |
Other non-cash items | -2.51 Billion | -2.47 Billion | 11.67 Billion | -2.23 Billion | -2.02 Billion | -2.33 Billion |
Investing Cash Flow | - | - | -12 Billion | - | - | - |
Investments in PPE | - | - | -1.72 Billion | - | - | - |
Acquisitions | - | - | -208 Million | - | - | - |
Investment purchases | - | - | -216.43 Billion | - | - | - |
Sales/Maturities of investments | - | - | 206.32 Billion | - | - | - |
Other Investing Activities | - | - | 29 Million | - | - | - |
Financing Cash Flow | - | - | -5.72 Billion | - | - | - |
Debt repayment | - | - | -114 Million | - | - | - |
Dividends payments | - | - | -4.93 Billion | - | - | - |
Common Stock Repurchased | - | - | -2.2 Billion | - | - | - |
Common Stock Issuance | - | - | -401 Million | - | - | - |
Other Financing Activities | - | - | 1.92 Billion | - | - | - |
Accounts receivables | - | - | 16.02 Billion | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -12.09 Billion | - | - | - |
Cash at beginning of period | - | - | 22.89 Billion | - | 25.61 Billion | 24.53 Billion |
Cash at end of period | - | - | 29.21 Billion | - | 24.14 Billion | 25.61 Billion |
Capital Expenditure | - | - | -1.72 Billion | - | - | - |
Effect of forex changes on cash | - | - | -468 Million | - | - | - |
Net cash flow / Change in cash | - | - | 6.31 Billion | - | -1.47 Billion | 1.07 Billion |
Free Cash Flow | - | - | 22.73 Billion | - | 144 Million | 264 Million |
3315
5202
PEARLPOLY
PIXY
VIVA
RVLV