Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
14.43 EUR | +0.94% | +3.55% | +5.95% |
Jan. 17 | Poste toward EUR19 billion; market looks at divestment | AN |
Jan. 03 | Life insurance rescue fund kicks off, starts with EUR300 million | AN |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 1.34B | 1.21B | 1.58B | 1.51B | 1.92B | |||||
Depreciation & Amortization - CF | 550M | 442M | 458M | 480M | 513M | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 228M | 276M | 345M | 354M | 366M | |||||
Depreciation & Amortization, Total | 778M | 718M | 803M | 834M | 879M | |||||
(Gain) Loss From Sale Of Asset | -6M | -2M | 2M | -1M | -112M | |||||
(Gain) Loss on Sale of Investments - (CF) | - | -1M | -228M | -2M | -25M | |||||
Asset Writedown & Restructuring Costs | -4M | -18M | -13M | -4M | 3M | |||||
Provision for Credit Losses | - | - | - | - | - | |||||
Provision and Write-off of Bad Debts | 48M | 48M | 33M | 97M | 64M | |||||
Other Operating Activities, Total | -824M | 642M | 2.38B | -3.04B | -957M | |||||
Change In Accounts Receivable | -40M | -262M | -184M | 261M | -696M | |||||
Change In Inventories | -4M | -26M | 11M | 2M | -15M | |||||
Change In Accounts Payable | 43M | 209M | 129M | 91M | 25M | |||||
Change In Income Taxes | - | - | - | - | - | |||||
Change In Deferred Taxes | - | - | -526M | 11M | -352M | |||||
Change in Other Net Operating Assets | -213M | -598M | 199M | 425M | 678M | |||||
Cash from Operations | 1.12B | 1.92B | 4.18B | 180M | 1.41B | |||||
Capital Expenditure | -391M | -300M | -342M | -341M | -373M | |||||
Sale of Property, Plant, and Equipment | 4M | 6M | 3M | 5M | 13M | |||||
Cash Acquisitions | - | - | -40M | -678M | -95M | |||||
Divestitures | - | - | - | - | - | |||||
Sale (Purchase) of Real Estate properties | -1M | -1M | - | - | - | |||||
Sale (Purchase) of Intangible assets | -342M | -379M | -412M | -469M | -473M | |||||
Investment in Marketable and Equity Securities, Total | -2M | 73M | 369M | -123M | -66M | |||||
Other Investing Activities, Total | - | - | - | - | - | |||||
Cash from Investing | -732M | -601M | -422M | -1.61B | -994M | |||||
Short Term Debt Issued, Total | - | 415M | - | - | - | |||||
Long-Term Debt Issued, Total | 573M | 1.25B | - | 110M | 126M | |||||
Total Debt Issued | 573M | 1.66B | - | 110M | 126M | |||||
Short Term Debt Repaid, Total | -1.19B | - | -366M | -812M | -380M | |||||
Long-Term Debt Repaid, Total | - | - | -87M | - | - | |||||
Total Debt Repaid | -1.19B | - | -453M | -812M | -380M | |||||
Issuance of Common Stock | - | - | 794M | - | - | |||||
Repurchase of Common Stock | -40M | - | - | -46M | -55M | |||||
Common Dividends Paid | -774M | -613M | -662M | -801M | -877M | |||||
Common & Preferred Stock Dividends Paid | -774M | -613M | -662M | -801M | -877M | |||||
Other Financing Activities, Total | - | 1M | - | - | -6M | |||||
Cash from Financing | -1.43B | 1.05B | -321M | -1.55B | -1.19B | |||||
Foreign Exchange Rate Adjustments | - | - | 1M | - | - | |||||
Miscellaneous Cash Flow Adjustments | - | - | - | - | - | |||||
Net Change in Cash | -1.05B | 2.37B | 3.44B | -2.98B | -772M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 23M | 28M | 32M | 78M | 45M | |||||
Cash Income Tax Paid (Refund) | 252M | 823M | 394M | 509M | 191M | |||||
Levered Free Cash Flow | -5.17B | -3.78B | -822M | 3.3B | 3.04B | |||||
Unlevered Free Cash Flow | -5.15B | -3.76B | -803M | 3.32B | 3.06B | |||||
Change In Net Working Capital | 6.56B | 5.1B | 2.27B | -1.6B | -1.28B | |||||
Net Debt Issued / Repaid | -620M | 1.66B | -453M | -702M | -254M |