EUR 140.58
(0.06%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 35.6 Billion | 49.6 Billion | 29.2 Billion | 10.6 Billion | 27.3 Billion | 30.6 Billion |
Net Income | 21.41 Billion | 35.6 Billion | 15.7 Billion | -5.6 Billion | 2.8 Billion | 14.9 Billion |
Depreciation & Amortization | 17.32 Billion | 16.31 Billion | 17.92 Billion | 19.5 Billion | 29.2 Billion | 19.4 Billion |
Deferred income taxes | 298 Million | 2.1 Billion | 700 Million | -3.6 Billion | -2 Billion | 1.1 Billion |
Stock-based compensation | 85 Million | 1.07 Billion | 761 Million | 190 Million | 394 Million | 165 Million |
Change in working capital | -3.18 Billion | 2.1 Billion | -1.4 Billion | -1.7 Billion | 1.5 Billion | -700 Million |
Other non-cash items | -370 Million | -7.59 Billion | -700 Million | 200 Million | -700 Million | -500 Million |
Investing Cash Flow | -15.23 Billion | -12.1 Billion | -5.9 Billion | -7 Billion | -11.5 Billion | -12.3 Billion |
Investments in PPE | -15.82 Billion | -12 Billion | -8.1 Billion | -8.9 Billion | -14.1 Billion | -13.8 Billion |
Acquisitions | 278 Million | -2.9 Billion | 439 Million | 450 Million | 142 Million | 392 Million |
Investment purchases | -289 Million | -7 Million | -4 Million | -35 Million | -1 Million | -1 Billion |
Sales/Maturities of investments | 464 Million | 124 Million | 3 Million | 35 Million | 953 Million | 13.79 Billion |
Other Investing Activities | 144 Million | 2.68 Billion | 1.76 Billion | 1.45 Billion | 1.5 Billion | -11.68 Billion |
Financing Cash Flow | -30.1 Billion | -25 Billion | -23.1 Billion | -3.7 Billion | -19.75 Billion | -13.7 Billion |
Debt repayment | -4.34 Billion | -8.74 Billion | -17.38 Billion | -15.68 Billion | -5.02 Billion | -4.5 Billion |
Dividends payments | -11.33 Billion | -10.96 Billion | -10.17 Billion | -9.65 Billion | -9 Billion | -8.5 Billion |
Common Stock Repurchased | -14.93 Billion | -11.3 Billion | -1.38 Billion | -1.5 Billion | -2.93 Billion | -604 Million |
Common Stock Issuance | 546 Million | - | 1.38 Billion | 23.2 Billion | - | 604 Million |
Other Financing Activities | -40 Million | 6.04 Billion | 4.48 Billion | -24 Million | -2.83 Billion | -700 Million |
Accounts receivables | 1.18 Billion | -2.31 Billion | -7.54 Billion | 2.42 Billion | 1.85 Billion | 437 Million |
Accounts payables | -49 Million | 2.75 Billion | 5.47 Billion | -3.57 Billion | -109 Million | -494 Million |
Inventory | -320 Million | -930 Million | -530 Million | 284 Million | 7 Million | -424 Million |
Other working capital | -4 Billion | 2.59 Billion | 1.2 Billion | -831 Million | -250 Million | -219 Million |
Cash at beginning of period | 19.12 Billion | 6.79 Billion | 6.73 Billion | 6.91 Billion | 9.3 Billion | 4.8 Billion |
Cash at end of period | 9.27 Billion | 19.12 Billion | 6.79 Billion | 6.73 Billion | 5.7 Billion | 9.3 Billion |
Capital Expenditure | -15.82 Billion | -12 Billion | -8.1 Billion | -8.9 Billion | -14.1 Billion | -13.8 Billion |
Effect of forex changes on cash | -114 Million | -200 Million | -200 Million | -100 Million | 300 Million | -100 Million |
Net cash flow / Change in cash | -9.84 Billion | 12.32 Billion | 58 Million | -174 Million | -3.6 Billion | 4.5 Billion |
Free Cash Flow | 19.78 Billion | 37.6 Billion | 21.1 Billion | 1.7 Billion | 13.2 Billion | 16.8 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 4.44 Billion | 5.55 Billion | 21.41 Billion | 2.24 Billion | 6.6 Million | 6 Million |
Depreciation & Amortization | 4 Billion | 4.09 Billion | 17.32 Billion | 6.25 Billion | 4.02 Billion | 3.52 Billion |
Deferred income taxes | 454 Million | 688 Million | 298 Million | -1.04 Billion | -100 Thousand | 700 Thousand |
Stock-based compensation | - | - | 85 Million | 85 Million | - | - |
Change in working capital | -2.69 Billion | -1.41 Billion | -3.18 Billion | 996 Million | 800 Thousand | -3.1 Million |
Other non-cash items | -276 Million | -1.21 Billion | -370 Million | 1.76 Billion | 2.4 Million | 2.7 Million |
Investing Cash Flow | -3.95 Billion | -3.95 Billion | -15.23 Billion | -4.07 Billion | -4.4 Million | -3.9 Million |
Investments in PPE | -3.96 Billion | -4.08 Billion | -15.82 Billion | -4.36 Billion | -4.7 Million | -3.8 Million |
Acquisitions | 63 Million | 52 Million | 278 Million | 31 Million | 100 Thousand | 186 Million |
Investment purchases | - | - | -289 Million | 4.36 Billion | -2 Million | -287 Million |
Sales/Maturities of investments | - | 45 Million | 464 Million | 91 Million | 177 Million | 101 Million |
Other Investing Activities | -51 Million | 36 Million | 144 Million | -4.19 Billion | -174.8 Million | -100 Thousand |
Financing Cash Flow | -4.56 Billion | -4.86 Billion | -30.1 Billion | -6.16 Billion | -8.6 Million | -8.7 Million |
Debt repayment | -1.34 Billion | -1.02 Billion | -4.34 Billion | -100 Million | -2.39 Billion | -1.74 Billion |
Dividends payments | -2.97 Billion | -3 Billion | -11.33 Billion | -2.8 Billion | -2.85 Billion | -2.81 Billion |
Common Stock Repurchased | -3 Billion | -2.97 Billion | -14.93 Billion | -3.42 Billion | -3.4 Million | -4.4 Million |
Common Stock Issuance | - | - | 546 Million | 159 Million | 2.39 Billion | 1.74 Billion |
Other Financing Activities | -2 Million | 4 Million | -40 Million | 4 Million | -2.3 Million | -1.5 Million |
Accounts receivables | -322 Million | -606 Million | 1.18 Billion | 2.07 Billion | -2.09 Billion | -253 Million |
Accounts payables | -119 Million | 538 Million | -49 Million | -1.75 Billion | 2.23 Billion | 1.31 Billion |
Inventory | -535 Million | -1.33 Billion | -320 Million | 816 Million | -185 Million | 34 Million |
Other working capital | -259 Million | -300 Million | -4 Billion | -142 Million | 43.8 Million | -1.1 Billion |
Cash at beginning of period | 7.21 Billion | 9.27 Billion | 19.12 Billion | 7 Billion | 10.4 Billion | 16.89 Billion |
Cash at end of period | 4.96 Billion | 7.21 Billion | 9.27 Billion | 9.27 Billion | -3.3 Million | -6.4 Million |
Capital Expenditure | -3.96 Billion | -4.08 Billion | -15.82 Billion | -4.36 Billion | -4.7 Million | -3.8 Million |
Effect of forex changes on cash | -23 Million | -72 Million | -114 Million | 73 Million | -10.4 Billion | -100 Thousand |
Net cash flow / Change in cash | -2.24 Billion | -2.06 Billion | -9.84 Billion | 2.26 Billion | -10.4 Billion | -16.9 Billion |
Free Cash Flow | 2.32 Billion | 2.73 Billion | 19.78 Billion | 8.07 Billion | 5 Million | 2.5 Million |
078000
KDLYW
3131
21STCENMGM
BMXMF
7269