Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
13.52 EUR | -3.08% | -0.57% | -36.00% |
08:30am | Futures down; Gamma sells 6 percent of Lottomatica. | AN |
07:06am | Investors shun European car stocks despite rock bottom valuations | RE |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 320.1Cr | 217.3Cr | 1.42TCr | 1.68TCr | 1.86TCr | |||||
Depreciation & Amortization - CF | 202.6Cr | 208.9Cr | 403.7Cr | 464.3Cr | 506.4Cr | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 18Cr | 22Cr | 26Cr | 26Cr | 29Cr | |||||
Depreciation & Amortization, Total | 220.7Cr | 231.1Cr | 429.6Cr | 490.4Cr | 535.6Cr | |||||
Amortization of Deferred Charges, Total - (CF) | 118.1Cr | 134.5Cr | 157.5Cr | 189.3Cr | 219.3Cr | |||||
(Gain) Loss From Sale Of Asset | -19Cr | -73Cr | -12Cr | -19Cr | -20Cr | |||||
(Gain) Loss on Sale of Investments - (CF) | -20L | 1.6Cr | - | - | - | |||||
Asset Writedown & Restructuring Costs | 33Cr | 39Cr | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | 27Cr | 39Cr | -18Cr | -4.7Cr | -16Cr | |||||
Other Operating Activities, Total | 57Cr | -60Cr | -233.1Cr | 108.3Cr | 216.3Cr | |||||
Change In Accounts Receivable | -20Cr | -43Cr | 25Cr | -198.6Cr | -224.9Cr | |||||
Change In Inventories | 48Cr | 74Cr | 220.1Cr | -560.6Cr | -438.8Cr | |||||
Change In Accounts Payable | 74Cr | 67Cr | -127.3Cr | 416.5Cr | 105.8Cr | |||||
Change In Income Taxes | -1.1Cr | -5.8Cr | - | - | - | |||||
Change in Other Net Operating Assets | 11Cr | -1.1Cr | 3.8Cr | -105.4Cr | 11Cr | |||||
Cash from Operations | 870.5Cr | 620.2Cr | 1.86TCr | 2TCr | 2.25TCr | |||||
Capital Expenditure | -276.5Cr | -185Cr | -868.7Cr | -861.5Cr | -1.02TCr | |||||
Sale of Property, Plant, and Equipment | 30Cr | 23Cr | 30Cr | 54Cr | 53Cr | |||||
Cash Acquisitions | -129.3Cr | -53Cr | 2.18TCr | -67Cr | -388.5Cr | |||||
Divestitures | 5.1Cr | 36Cr | 16Cr | 24Cr | 145.7Cr | |||||
Sale (Purchase) of Intangible assets | -214.6Cr | -198.6Cr | - | - | - | |||||
Other Investing Activities, Total | -12Cr | -16Cr | -488.3Cr | -203Cr | -295.9Cr | |||||
Cash from Investing | -597.2Cr | -393.2Cr | 867.4Cr | -1.05TCr | -1.5TCr | |||||
Short Term Debt Issued, Total | - | 65Cr | - | - | 33Cr | |||||
Long-Term Debt Issued, Total | 251.2Cr | 370.4Cr | 410.6Cr | - | - | |||||
Total Debt Issued | 251.2Cr | 435.3Cr | 410.6Cr | - | 33Cr | |||||
Short Term Debt Repaid, Total | -5.2Cr | - | -85Cr | -40Cr | - | |||||
Long-Term Debt Repaid, Total | -145.6Cr | -202.6Cr | - | -648Cr | -21Cr | |||||
Total Debt Repaid | -150.8Cr | -202.6Cr | -85Cr | -688Cr | -21Cr | |||||
Issuance of Common Stock | 40L | 50L | 24Cr | 4Cr | 9.2Cr | |||||
Repurchase of Common Stock | -2.9Cr | -16Cr | - | -92Cr | -243.4Cr | |||||
Common Dividends Paid | -70Cr | - | -31Cr | -335.3Cr | -420.8Cr | |||||
Common & Preferred Stock Dividends Paid | -70Cr | - | -31Cr | -335.3Cr | -420.8Cr | |||||
Special Dividend Paid | - | - | -389.7Cr | - | - | |||||
Other Financing Activities, Total | -59Cr | 102.7Cr | -66Cr | -205.1Cr | -276.4Cr | |||||
Cash from Financing | -31Cr | 319.7Cr | -136.6Cr | -1.32TCr | -920Cr | |||||
Foreign Exchange Rate Adjustments | 70L | -54Cr | 76Cr | 61Cr | -84Cr | |||||
Miscellaneous Cash Flow Adjustments | -2.8Cr | 15Cr | 1.8Cr | -6.5Cr | -17Cr | |||||
Net Change in Cash | 240.3Cr | 507Cr | 2.67TCr | -319.6Cr | -276.4Cr | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 28Cr | 26Cr | 118.5Cr | 94Cr | 112.6Cr | |||||
Cash Income Tax Paid (Refund) | 85Cr | 39Cr | 217Cr | 286Cr | 264.9Cr | |||||
Levered Free Cash Flow | 337.34Cr | 153.94Cr | 2.12TCr | 497.44Cr | 776.98Cr | |||||
Unlevered Free Cash Flow | 352.77Cr | 171.5Cr | 2.16TCr | 561.31Cr | 847.41Cr | |||||
Change In Net Working Capital | -102.4Cr | 50Cr | -1.43TCr | 589.2Cr | 342.4Cr | |||||
Net Debt Issued / Repaid |