EUR 68.15
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 2.33 Billion | 2.56 Billion | 2.49 Billion | 3.29 Billion | 2.49 Billion | 2.59 Billion |
Net Income | 2.12 Billion | 2.29 Billion | 2.13 Billion | 1.39 Billion | 1.84 Billion | 2.1 Billion |
Depreciation & Amortization | 555 Million | 569 Million | 574 Million | 559 Million | 526 Million | 498 Million |
Deferred income taxes | -339 Million | -273 Million | 27 Million | 184 Million | -306 Million | 8 Million |
Stock-based compensation | 176 Million | 261 Million | 246 Million | 232 Million | 217 Million | 267 Million |
Change in working capital | -189 Million | -324 Million | -488 Million | 813 Million | 101 Million | -407 Million |
Other non-cash items | 1 Million | 45 Million | -1 Million | 119 Million | 119 Million | 898 Million |
Investing Cash Flow | -331 Million | -106 Million | -2.16 Billion | -1.23 Billion | 1.58 Billion | -1.62 Billion |
Investments in PPE | -317 Million | -332 Million | -279 Million | -398 Million | -392 Million | -377 Million |
Acquisitions | -261 Million | -339 Million | -970 Million | -1.12 Billion | -617 Million | -1.11 Billion |
Investment purchases | -62 Million | -1.27 Billion | -633 Million | -202 Million | -1.02 Billion | -2.99 Billion |
Sales/Maturities of investments | 309 Million | 1.36 Billion | 300 Million | 467 Million | 3.6 Billion | 3 Billion |
Other Investing Activities | 395 Million | 467 Million | -582 Million | 18 Million | 18 Million | -139 Million |
Financing Cash Flow | -1.6 Billion | -1.93 Billion | -1.2 Billion | -2 Billion | -2.56 Billion | -1.69 Billion |
Debt repayment | -25 Million | -686 Million | -53 Million | -50 Million | -28 Million | -91 Million |
Dividends payments | -591 Million | -564 Million | -509 Million | -480 Million | -453 Million | -468 Million |
Common Stock Repurchased | -1.06 Billion | -1.42 Billion | -771 Million | -1.62 Billion | -2.24 Billion | -1.26 Billion |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | 71 Million | 733 Million | 130 Million | 142 Million | 159 Million | -4 Million |
Accounts receivables | -43 Million | -238 Million | -407 Million | 264 Million | 37 Million | -365 Million |
Accounts payables | -23 Million | -11 Million | -35 Million | 109 Million | 8 Million | -4 Million |
Inventory | -119 Million | - | -65 Million | 375 Million | - | 272 Million |
Other working capital | -4 Million | -75 Million | 19 Million | 65 Million | 56 Million | -310 Million |
Cash at beginning of period | 2.29 Billion | 1.79 Billion | 2.68 Billion | 2.64 Billion | 1.16 Billion | 1.92 Billion |
Cash at end of period | 2.71 Billion | 2.29 Billion | 1.79 Billion | 2.68 Billion | 2.64 Billion | 1.16 Billion |
Capital Expenditure | -317 Million | -332 Million | -279 Million | -398 Million | -392 Million | -377 Million |
Effect of forex changes on cash | 33 Million | -21 Million | -16 Million | -17 Million | -34 Million | -36 Million |
Net cash flow / Change in cash | 423 Million | 502 Million | -888 Million | 35 Million | 1.48 Billion | -764 Million |
Free Cash Flow | 2.01 Billion | 2.23 Billion | 2.21 Billion | 2.9 Billion | 2.1 Billion | 2.21 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 566 Million | 546 Million | 558 Million | 2.12 Billion | 525 Million | 463 Million |
Depreciation & Amortization | 133 Million | 133 Million | 136 Million | 555 Million | 146 Million | 141 Million |
Deferred income taxes | -99 Million | -26 Million | -52 Million | -339 Million | -174 Million | -97 Million |
Stock-based compensation | 48 Million | 42 Million | 43 Million | 176 Million | 47 Million | 42 Million |
Change in working capital | -385 Million | -632 Million | 108 Million | -189 Million | 256 Million | -515 Million |
Other non-cash items | -1 Million | 32 Million | -56 Million | 1 Million | 28 Million | 2 Million |
Investing Cash Flow | -79 Million | -238 Million | 168 Million | -331 Million | -199 Million | -85 Million |
Investments in PPE | -79 Million | -79 Million | -78 Million | -317 Million | -73 Million | -68 Million |
Acquisitions | - | -421 Million | 148 Million | -261 Million | 126 Million | 17 Million |
Investment purchases | -1 Million | - | 399 Million | -62 Million | -259 Million | -173 Million |
Sales/Maturities of investments | 1 Million | 262 Million | -301 Million | 309 Million | 133 Million | 156 Million |
Other Investing Activities | - | 262 Million | 246 Million | 395 Million | -126 Million | -17 Million |
Financing Cash Flow | -221 Million | -304 Million | -455 Million | -1.6 Billion | -450 Million | -354 Million |
Debt repayment | -10 Million | -40 Million | -10 Million | -25 Million | -4 Million | -10 Million |
Dividends payments | -150 Million | -151 Million | -146 Million | -591 Million | -147 Million | -148 Million |
Common Stock Repurchased | -76 Million | -133 Million | -313 Million | -1.06 Billion | -315 Million | -214 Million |
Common Stock Issuance | - | - | - | - | - | 10 Million |
Other Financing Activities | 15 Million | 20 Million | 14 Million | 71 Million | 16 Million | 8 Million |
Accounts receivables | -160 Million | 39 Million | -29 Million | -43 Million | -64 Million | -39 Million |
Accounts payables | 13 Million | -47 Million | 12 Million | -23 Million | 5 Million | -14 Million |
Inventory | - | - | 36 Million | -119 Million | 388 Million | -371 Million |
Other working capital | -64 Million | 50 Million | 89 Million | -4 Million | -73 Million | -91 Million |
Cash at beginning of period | 2.23 Billion | 2.71 Billion | 2.2 Billion | 2.29 Billion | 2.05 Billion | 2.45 Billion |
Cash at end of period | 2.19 Billion | 2.23 Billion | 2.71 Billion | 2.71 Billion | 2.2 Billion | 2.05 Billion |
Capital Expenditure | -79 Million | -79 Million | -78 Million | -317 Million | -73 Million | -68 Million |
Effect of forex changes on cash | - | -39 Million | 63 Million | 33 Million | -30 Million | - |
Net cash flow / Change in cash | -38 Million | -486 Million | 513 Million | 423 Million | 149 Million | -403 Million |
Free Cash Flow | 183 Million | 16 Million | 659 Million | 2.01 Billion | 755 Million | -32 Million |
TIINDIA
9986
0HWG
COCSF
PNB
ABGSF