EUR 0.67
(1.52%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 6.81 Billion | 22.01 Billion | 6.62 Billion | 27.17 Billion | 11.28 Billion | -11.1 Billion |
Net Income | 7.5 Billion | 6.92 Billion | 6.9 Billion | 1.22 Billion | 4.39 Billion | 5.96 Billion |
Depreciation & Amortization | 2.9 Billion | 2.39 Billion | 2.82 Billion | 2.73 Billion | 2.66 Billion | 2.4 Billion |
Deferred income taxes | - | - | - | - | -373 Million | - |
Stock-based compensation | - | - | - | - | 373 Million | 443 Million |
Change in working capital | -4.87 Billion | 32.63 Billion | -5.54 Billion | 17.08 Billion | -7.4 Billion | -13.14 Billion |
Other non-cash items | 1.28 Billion | -19.94 Billion | 2.44 Billion | 6.12 Billion | 11.63 Billion | -6.32 Billion |
Investing Cash Flow | -9.82 Billion | 510 Million | -2.54 Billion | -4 Billion | -2.13 Billion | 11.92 Billion |
Investments in PPE | -5.45 Billion | -3.85 Billion | -3.22 Billion | -2.9 Billion | -3.44 Billion | -3.51 Billion |
Acquisitions | -380 Million | -373 Million | -57 Million | -3 Million | -21 Million | -48 Million |
Investment purchases | -10.31 Billion | -7.98 Billion | -8.98 Billion | -8.58 Billion | -9.73 Billion | -12.65 Billion |
Sales/Maturities of investments | 5.29 Billion | 11.17 Billion | 8.28 Billion | 6.34 Billion | 9.63 Billion | 26.8 Billion |
Other Investing Activities | 1.02 Billion | 1.55 Billion | 1.43 Billion | 1.14 Billion | 1.43 Billion | 1.33 Billion |
Financing Cash Flow | -3.5 Billion | -6.61 Billion | -3.23 Billion | -5.31 Billion | -6.55 Billion | -4.3 Billion |
Debt repayment | -1.74 Billion | -2.21 Billion | -1.05 Billion | -3.87 Billion | -818 Million | -2.25 Billion |
Dividends payments | -1.65 Billion | -1.47 Billion | -877 Million | -453 Million | -2.31 Billion | -2.24 Billion |
Common Stock Repurchased | -1.99 Billion | -2.01 Billion | -897 Million | -683 Million | -1.09 Billion | -1 Billion |
Common Stock Issuance | 86 Million | 31 Million | 25 Million | 144 Million | 36 Million | 102 Million |
Other Financing Activities | 1.8 Billion | -940 Million | -429 Million | -453 Million | -2.37 Billion | 1.09 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -4.87 Billion | 32.63 Billion | -5.54 Billion | 17.08 Billion | -7.4 Billion | -35.38 Billion |
Cash at beginning of period | 95.82 Billion | 79.19 Billion | 75.46 Billion | 57.81 Billion | 55.22 Billion | 58.7 Billion |
Cash at end of period | 88.83 Billion | 95.82 Billion | 76.37 Billion | 75.46 Billion | 57.81 Billion | 55.22 Billion |
Capital Expenditure | -5.45 Billion | -3.85 Billion | -3.22 Billion | -2.9 Billion | -3.44 Billion | -3.51 Billion |
Effect of forex changes on cash | -480 Million | 727 Million | 70 Million | -196 Million | -5 Million | 3 Million |
Net cash flow / Change in cash | -6.99 Billion | 16.63 Billion | 912 Million | 17.65 Billion | 2.58 Billion | -3.48 Billion |
Free Cash Flow | 1.35 Billion | 18.15 Billion | 3.39 Billion | 24.27 Billion | 7.83 Billion | -14.62 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 1.34 Billion | 1.06 Billion | 7.5 Billion | 1.22 Billion | 1.4 Billion | 1.31 Billion |
Depreciation & Amortization | - | - | 2.9 Billion | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -4.87 Billion | - | - | - |
Other non-cash items | -1.34 Billion | -1.06 Billion | 1.28 Billion | -1.22 Billion | -1.4 Billion | -1.31 Billion |
Investing Cash Flow | - | - | -9.82 Billion | - | - | - |
Investments in PPE | - | - | -5.45 Billion | - | - | - |
Acquisitions | - | - | -380 Million | - | - | - |
Investment purchases | - | - | -10.31 Billion | - | - | - |
Sales/Maturities of investments | - | - | 5.29 Billion | - | - | - |
Other Investing Activities | - | - | 1.02 Billion | - | - | - |
Financing Cash Flow | - | - | -3.5 Billion | - | - | - |
Debt repayment | - | - | -1.74 Billion | - | - | - |
Dividends payments | - | - | -1.65 Billion | - | - | - |
Common Stock Repurchased | - | - | -1.99 Billion | - | - | - |
Common Stock Issuance | - | - | 86 Million | - | - | - |
Other Financing Activities | - | - | 1.8 Billion | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -4.87 Billion | - | - | - |
Cash at beginning of period | - | - | 95.82 Billion | - | - | - |
Cash at end of period | - | - | 88.83 Billion | - | - | - |
Capital Expenditure | - | - | -5.45 Billion | - | - | - |
Effect of forex changes on cash | - | - | -480 Million | - | - | - |
Net cash flow / Change in cash | - | - | -6.99 Billion | - | - | - |
Free Cash Flow | - | - | 1.35 Billion | - | - | - |
ATNM
FAG
SNMSF
IWS
600071
VIPPYSP