|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.16 EUR | -0.87% |
|
+3.91% | +20.81% |
| 13/02 | Orange: BlackRock Falls Below 5% Voting Rights Threshold | |
| 13/02 | BlackRock Falls Below 5% Voting Rights Threshold in Orange |
| Fiscal Period: December | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 482.2Cr | 23Cr | 214.6Cr | 244Cr | 235Cr | |||||
Depreciation & Amortization - CF | 626.4Cr | 627.6Cr | 623.1Cr | 663.1Cr | 603.9Cr | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 230.9Cr | 236.3Cr | 241.8Cr | 233.2Cr | 205.4Cr | |||||
Depreciation & Amortization, Total | 857.3Cr | 863.9Cr | 864.9Cr | 896.3Cr | 809.3Cr | |||||
(Gain) Loss From Sale Of Asset | -24Cr | -8Cr | -18Cr | -14Cr | 10L | |||||
(Gain) Loss on Sale of Investments - (CF) | -70L | -245.5Cr | -7.4Cr | 10L | 37Cr | |||||
Asset Writedown & Restructuring Costs | 8.2Cr | 407Cr | 100Cr | 48Cr | 5.2Cr | |||||
(Income) Loss On Equity Investments - (CF) | 20L | -30L | 20L | 2.9Cr | 35Cr | |||||
Stock-Based Compensation (CF) | 2.3Cr | 18Cr | 1.4Cr | 1.6Cr | 1.8Cr | |||||
Provision and Write-off of Bad Debts | -28Cr | -28Cr | -1Cr | 50Cr | -22Cr | |||||
Net Cash From Discontinued Operations | - | - | - | - | - | |||||
Other Operating Activities, Total | 36Cr | 111.4Cr | 48Cr | -23Cr | 50Cr | |||||
Change In Accounts Receivable | -53Cr | 20Cr | -32Cr | 34Cr | -37Cr | |||||
Change In Inventories | 7.2Cr | -13Cr | -11Cr | -8.4Cr | 20Cr | |||||
Change In Accounts Payable | -12Cr | 3.6Cr | 30Cr | -10Cr | 15Cr | |||||
Change in Other Net Operating Assets | -6.2Cr | -29Cr | -67Cr | -16Cr | -129.6Cr | |||||
Cash from Operations | 1.27TCr | 1.12TCr | 1.12TCr | 1.21TCr | 1.02TCr | |||||
Capital Expenditure | -854.6Cr | -874.9Cr | -877.7Cr | -782.9Cr | -671Cr | |||||
Sale of Property, Plant, and Equipment | 37Cr | 22Cr | 32Cr | 32Cr | 27Cr | |||||
Cash Acquisitions | - | -21Cr | -5.7Cr | -141.6Cr | - | |||||
Divestitures | - | 89Cr | - | - | 435.6Cr | |||||
Sale (Purchase) of Intangible assets | - | - | - | - | - | |||||
Investment in Marketable and Equity Securities, Total | 161.2Cr | 192.5Cr | -210.8Cr | 178.4Cr | -89Cr | |||||
Other Investing Activities, Total | 100Cr | -4.8Cr | 17Cr | 14Cr | 151.6Cr | |||||
Cash from Investing | -556.4Cr | -597.6Cr | -1.04TCr | -700.8Cr | -146Cr | |||||
Short Term Debt Issued, Total | - | 114.3Cr | - | 5.6Cr | - | |||||
Long-Term Debt Issued, Total | 269.4Cr | 252.3Cr | 180.9Cr | 144.2Cr | 124.3Cr | |||||
Total Debt Issued | 269.4Cr | 366.6Cr | 180.9Cr | 149.8Cr | 124.3Cr | |||||
Short Term Debt Repaid, Total | -41Cr | - | -40Cr | - | -57Cr | |||||
Long-Term Debt Repaid, Total | -487.4Cr | -650.8Cr | -305.8Cr | -425.2Cr | -393.6Cr | |||||
Total Debt Repaid | -528.7Cr | -650.8Cr | -345.8Cr | -425.2Cr | -450.2Cr | |||||
Issuance of Common Stock | 70L | - | 1.4Cr | 18Cr | - | |||||
Repurchase of Common Stock | -1.2Cr | -20Cr | - | -1.5Cr | -1.2Cr | |||||
Common Dividends Paid | -187.5Cr | -236.5Cr | -207.4Cr | -203.9Cr | -209Cr | |||||
Common & Preferred Stock Dividends Paid | -187.5Cr | -236.5Cr | -207.4Cr | -203.9Cr | -209Cr | |||||
Other Financing Activities, Total | -94Cr | 57Cr | 37Cr | -83Cr | -36Cr | |||||
Cash from Financing | -541Cr | -483.4Cr | -334.3Cr | -546.5Cr | -572.6Cr | |||||
Foreign Exchange Rate Adjustments | -5.9Cr | 5Cr | -6.1Cr | 3.2Cr | 14Cr | |||||
Miscellaneous Cash Flow Adjustments | 10L | 10L | - | 10L | - | |||||
Net Change in Cash | 166.5Cr | 48Cr | -261.7Cr | -39Cr | 314.8Cr | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | - | - | - | - | 102.6Cr | |||||
Cash Income Tax Paid (Refund) | -116Cr | 95Cr | 103.3Cr | 112.9Cr | 99Cr | |||||
Levered Free Cash Flow | -97Cr | 185.39Cr | 248.64Cr | 411.19Cr | 154.5Cr | |||||
Unlevered Free Cash Flow | -18Cr | 256.58Cr | 321.82Cr | 500.19Cr | 246.25Cr | |||||
Change In Net Working Capital | 378.9Cr | 31Cr | 32Cr | -30Cr | 286.5Cr | |||||
Net Debt Issued / Repaid | -259.3Cr | -284.2Cr | -164.9Cr | -275.4Cr | -325.9Cr |
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition















