Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
110.10 EUR | -0.09% | +4.26% | +9.44% |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 273M | 404M | 601M | 452M | 358M | |||||
Depreciation & Amortization - CF | 144M | 160M | 172M | 147M | 196M | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 43M | 48.4M | 59.4M | 82.7M | 122M | |||||
Depreciation & Amortization, Total | 187M | 209M | 231M | 230M | 318M | |||||
Amortization of Deferred Charges, Total - (CF) | 20.6M | 19.6M | 16.9M | 18.1M | 15.7M | |||||
(Gain) Loss on Sale of Investments - (CF) | - | 600K | -600K | - | - | |||||
Asset Writedown & Restructuring Costs | 17.9M | 17.5M | 16.9M | 29M | 130M | |||||
(Income) Loss On Equity Investments - (CF) | - | 200K | 700K | - | - | |||||
Stock-Based Compensation (CF) | 9.4M | 9.9M | 12.4M | 13M | 19.7M | |||||
Other Operating Activities, Total | -32.9M | 2.5M | -30.8M | -111M | -192M | |||||
Change In Accounts Receivable | -57.3M | -80.4M | 23.6M | -146M | -13.7M | |||||
Change In Inventories | -71M | -82.9M | -62.4M | -92.1M | -193M | |||||
Change In Accounts Payable | 32.9M | 4.7M | 24.2M | 9.9M | 3.4M | |||||
Change in Other Net Operating Assets | 28.5M | 77.9M | -21.8M | 71.9M | -400K | |||||
Cash from Operations | 408M | 583M | 811M | 475M | 445M | |||||
Capital Expenditure | -272M | -278M | -290M | -287M | -338M | |||||
Sale of Property, Plant, and Equipment | 17.1M | 24.7M | 20M | 17.4M | 6.4M | |||||
Cash Acquisitions | -24.4M | -10.1M | -36.8M | -205M | - | |||||
Divestitures | - | - | - | - | - | |||||
Investment in Marketable and Equity Securities, Total | -2.4M | -2.3M | -400K | -53.8M | -157M | |||||
Other Investing Activities, Total | - | - | - | - | - | |||||
Cash from Investing | -282M | -265M | -307M | -528M | -489M | |||||
Long-Term Debt Issued, Total | - | 292M | 18.2M | 67.7M | 38.9M | |||||
Total Debt Issued | - | 292M | 18.2M | 67.7M | 38.9M | |||||
Long-Term Debt Repaid, Total | -69.2M | -426M | -68.3M | -53.4M | -73.7M | |||||
Total Debt Repaid | -69.2M | -426M | -68.3M | -53.4M | -73.7M | |||||
Issuance of Common Stock | - | - | - | - | 12.7M | |||||
Repurchase of Common Stock | - | -18.4M | -3.8M | -157M | - | |||||
Common Dividends Paid | -41.3M | -22.5M | -73.1M | -101M | -100M | |||||
Common & Preferred Stock Dividends Paid | -41.3M | -22.5M | -73.1M | -101M | -100M | |||||
Other Financing Activities, Total | -23.4M | -800K | - | -100K | - | |||||
Cash from Financing | -134M | -176M | -127M | -244M | -122M | |||||
Foreign Exchange Rate Adjustments | -6.1M | -34.1M | 39.2M | 38.7M | -29.7M | |||||
Miscellaneous Cash Flow Adjustments | 100K | - | - | - | 100K | |||||
Net Change in Cash | -14.2M | 107M | 416M | -258M | -195M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 22.1M | 24.9M | 9.1M | 4.1M | 4.4M | |||||
Cash Income Tax Paid (Refund) | 81.6M | 116M | 185M | 224M | 204M | |||||
Levered Free Cash Flow | 100M | 283M | 395M | 168M | 159M | |||||
Unlevered Free Cash Flow | 114M | 298M | 401M | 170M | 162M | |||||
Change In Net Working Capital | 73M | 45.4M | 70.1M | 187M | 209M | |||||
Net Debt Issued / Repaid | -69.2M | -134M | -50.1M | 14.3M | -34.8M |