Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
16.10 EUR | +0.81% | +0.75% | +1.14% |
11/09 | The mood is getting heavier, but Taylor Swift is keeping watch | |
11/09 | France: Electricity producers worry about a proposed tax by the outgoing government | RE |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 98Cr | -153.6Cr | 366.1Cr | 22Cr | 220.8Cr | |||||
Depreciation, Depletion & Amortization | 447.4Cr | 365.3Cr | 336.6Cr | 353.4Cr | 376.2Cr | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 94Cr | 100Cr | 100.4Cr | 104.1Cr | 112.4Cr | |||||
Total Depreciation, Depletion & Amortization | 541.7Cr | 464.8Cr | 437Cr | 457.5Cr | 488.6Cr | |||||
(Gain) Loss on Sale of Investments - (CF) | -2Cr | 24Cr | 1.7Cr | 54Cr | 7.2Cr | |||||
Total Asset Writedown | 179Cr | 331.4Cr | 101.1Cr | 223.8Cr | 124.6Cr | |||||
(Income) Loss On Equity Investments - (CF) | -50Cr | -55Cr | -80Cr | -105.9Cr | -106.6Cr | |||||
Stock-Based Compensation (CF) | - | - | - | - | - | |||||
Change in Accounts Receivable | 80Cr | 11Cr | -1.1TCr | -1.16TCr | 1.25TCr | |||||
Change In Inventories | 46Cr | -49Cr | -234.9Cr | -211.5Cr | 300.3Cr | |||||
Change in Accounts Payable | -110.7Cr | -59Cr | 1.07TCr | 852.1Cr | -1.36TCr | |||||
Change In Income Taxes | -3.6Cr | -5.8Cr | 36Cr | 154.5Cr | -32Cr | |||||
Change in Other Net Operating Assets (Collected) | -123.4Cr | 43Cr | -2.5Cr | 123.9Cr | -123.4Cr | |||||
Other Operating Activities | 161.7Cr | 207.8Cr | 94Cr | 440.6Cr | 537.4Cr | |||||
Net Cash From Discontinued Operations | - | - | 4.6Cr | 9.8Cr | - | |||||
Cash from Operations | 817.8Cr | 758.9Cr | 687.2Cr | 858.6Cr | 1.31TCr | |||||
Capital Expenditure | -652.4Cr | -511.5Cr | -599Cr | -637.9Cr | -732.8Cr | |||||
Sale of Property, Plant, and Equipment | 13Cr | 15Cr | 8.8Cr | 17Cr | 12Cr | |||||
Cash Acquisitions | -86Cr | -42Cr | -39Cr | -29Cr | -139.2Cr | |||||
Divestitures | 267.6Cr | 46Cr | -17Cr | 672.8Cr | 2.7Cr | |||||
Investment in Marketable and Equity Securities, Total | -217.9Cr | 117.3Cr | -178.2Cr | 149.7Cr | -178.9Cr | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | -53Cr | -37Cr | 30L | 1Cr | - | |||||
Other Investing Activities, Total | 9.6Cr | 7.7Cr | -279.6Cr | -603Cr | -145.8Cr | |||||
Cash from Investing | -719.3Cr | -404.6Cr | -1.1TCr | -429Cr | -1.18TCr | |||||
Long-Term Debt Issued, Total | 662.2Cr | 723.1Cr | 835.2Cr | 866.9Cr | 1.07TCr | |||||
Total Debt Issued | 662.2Cr | 723.1Cr | 835.2Cr | 866.9Cr | 1.07TCr | |||||
Long-Term Debt Repaid, Total | -303.5Cr | -617.9Cr | -505.4Cr | -1.1TCr | -667.1Cr | |||||
Total Debt Repaid | -303.5Cr | -617.9Cr | -505.4Cr | -1.1TCr | -667.1Cr | |||||
Issuance of Common Stock | 147.8Cr | 18Cr | 23Cr | - | 20Cr | |||||
Repurchase of Common Stock | -137.2Cr | - | - | -37Cr | -5.7Cr | |||||
Common Dividends Paid | -106.7Cr | -62Cr | -185.9Cr | -266.5Cr | -406.7Cr | |||||
Common & Preferred Stock Dividends Paid | -106.7Cr | -62Cr | -185.9Cr | -266.5Cr | -406.7Cr | |||||
Special Dividend Paid | -92Cr | - | - | - | - | |||||
Other Financing Activities, Total | -149.7Cr | -117.3Cr | 318.3Cr | 236.3Cr | -34Cr | |||||
Cash from Financing | 21Cr | -56Cr | 484.8Cr | -297.9Cr | -22Cr | |||||
Foreign Exchange Rate Adjustments | 62Cr | -52Cr | 23Cr | 36Cr | -7.3Cr | |||||
Miscellaneous Cash Flow Adjustments | -10L | - | -10L | - | - | |||||
Net Change in Cash | 181.9Cr | 246.1Cr | 91Cr | 168Cr | 100.8Cr | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 78Cr | 66Cr | 72Cr | 82Cr | 105.8Cr | |||||
Cash Income Tax Paid (Refund) | 58Cr | 60Cr | 60Cr | 150.4Cr | 168.7Cr | |||||
Net Debt Issued / Repaid | 358.7Cr | 105.2Cr | 329.8Cr | -230.3Cr | 404.5Cr | |||||
Levered Free Cash Flow | 37Cr | -47Cr | -593.34Cr | -24Cr | 1.6TCr | |||||
Unlevered Free Cash Flow | 89Cr | 2.48Cr | -536.59Cr | 43Cr | 1.7TCr | |||||
Change In Net Working Capital | 98Cr | 206Cr | 757.7Cr | 51Cr | -1.24TCr |