EPA:RXL • FR0010451203
| 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 | 1.06B | 845.90M | 1.22B | 1.34B | 911.80M | |||
| Depreciation Amortization | 464.50M | 490.50M | 382.10M | 353.40M | 315.60M | |||
| Change In Working Capital | -719.00M | -443.00M | -669.90M | -810.70M | -504.40M | |||
| Interest Paid | 209.30M | 195.80M | 156.90M | 106.40M | 96.50M | |||
| Taxes Paid | 270.60M | 281.00M | 327.40M | 310.80M | 199.00M | |||
| Other non cash items | -11.30M | -17.00M | 14.90M | -47.20M | -5.30M | |||
| OPERATING CASH FLOW | 795.80M | 876.40M | 943.70M | 838.50M | 717.70M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -145.50M | -132.10M | -158.20M | -131.40M | -109.30M | |||
| Other Investing Activity | -255.20M | -433.30M | -551.10M | -50.70M | -433.00M | |||
| INVESTING CASH FLOW | -400.70M | -565.40M | -709.30M | -182.10M | -542.30M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 235.60M | 95.60M | 292.70M | 9.70M | -163.90M | |||
| Stock Issued/Repurchased | -96.60M | -102.00M | -131.40M | -66.30M | 3.80M | |||
| Dividend Paid | -354.60M | -357.20M | -362.20M | -230.10M | -139.60M | |||
| Other Financing Activity | -100.00K | N/A | 100.00K | 100.00K | 0.00 | |||
| FINANCING CASH FLOW | -215.70M | -363.60M | -200.80M | -286.60M | -299.70M | |||
| Exchange Rate Effect | -25.20M | 23.20M | -16.20M | -48.00M | 12.40M | |||
| CHANGE IN CASH | 154.20M | -29.40M | 17.40M | 321.80M | -111.90M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 795.80M | 876.40M | 943.70M | 838.50M | 717.70M | |||
| Capital Expenditure | -145.50M | -132.10M | -158.20M | -131.40M | -109.30M | |||
| FREE CASH FLOW | 650.30M | 744.30M | 785.50M | 707.10M | 608.40M | |||
All data in EUR