EPA:NK • FR0000120859
| 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -411.60M | -92.60M | 53.80M | 254.40M | 249.70M | |||
| Depreciation Amortization | 854.90M | 292.50M | 303.20M | 316.90M | 323.80M | |||
| Change In Working Capital | -69.70M | 13.20M | 243.60M | -408.80M | -63.70M | |||
| Interest Paid | 65.70M | 60.60M | 34.00M | 41.90M | 34.90M | |||
| Taxes Paid | 17.50M | 4.60M | 14.90M | -24.30M | -23.10M | |||
| Other non cash items | 54.40M | 262.80M | 186.40M | 129.90M | 33.10M | |||
| OPERATING CASH FLOW | 428.00M | 475.90M | 787.00M | 292.40M | 542.90M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -316.50M | -376.10M | -409.50M | -410.00M | -362.00M | |||
| Other Investing Activity | -350.10M | 3.10M | 565.00M | 87.40M | 52.40M | |||
| INVESTING CASH FLOW | -666.60M | -373.00M | 155.50M | -322.60M | -309.60M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 290.40M | -550.70M | 444.40M | -67.90M | -72.80M | |||
| Stock Issued/Repurchased | -10.10M | -14.50M | -11.20M | -10.90M | -8.50M | |||
| Dividend Paid | -123.30M | -115.60M | -325.60M | -137.50M | -106.50M | |||
| Other Financing Activity | -65.80M | 602.00M | -1.07B | 318.90M | -153.50M | |||
| FINANCING CASH FLOW | 91.20M | -78.80M | -964.80M | 102.60M | -341.30M | |||
| Exchange Rate Effect | N/A | -6.80M | -14.60M | -3.00M | 7.30M | |||
| CHANGE IN CASH | -147.40M | 17.30M | -36.90M | 69.40M | -100.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 428.00M | 475.90M | 787.00M | 292.40M | 542.90M | |||
| Capital Expenditure | -316.50M | -376.10M | -409.50M | -410.00M | -362.00M | |||
| FREE CASH FLOW | 111.50M | 99.80M | 377.50M | -117.60M | 180.90M | |||
All data in EUR