Show:
Annual
Cash flow
All numbers in thousandsBreakdown
ttm
31/12/2023
31/12/2022
31/12/2021
31/12/2020
Cash flows from operating activities
Net income
147,424
36,048
128,668
103,145
28,034
Depreciation & amortisation
61,039
69,857
65,455
36,579
23,283
Deferred income taxes
46,960
6,851
34,102
34,506
9,956
Stock-based compensation
4,889
7,440
3,899
5,537
2,647
Change in working capital
-132,852
119,888
28,035
-227,998
-1,231
Accounts receivable
-15,840
-248
15,576
-35,439
214
Inventory
-128,221
120,823
6,125
-177,341
-1,721
Other working capital
67,522
226,298
199,875
-72,884
58,688
Other non-cash items
24,719
48,479
34,706
10,021
5,661
Net cash provided by operating activities
80,283
238,079
210,685
-65,418
61,028
Cash flows from investing activities
Investments in property, plant and equipment
-12,761
-11,781
-10,810
-7,466
-2,340
Acquisitions, net
-273,651
-1,300
-273,651
-297,306
-17,684
Purchases of investments
-
-
-
-
-6,038
Other investing activities
292
-242
327
367
236
Net cash used for investing activities
-285,740
-13,481
-279,470
-306,627
-25,076
Cash flows from financing activities
Debt repayment
-117,729
-64,596
-60,138
-110,022
-40,429
Common stock issued
-
-
0
75,665
-
Common stock repurchased
-9,244
-9,244
-27,135
0
-2,110
Dividends paid
-8,272
-8,555
-8,849
-6,800
-5,197
Net cash used provided by (used for) financing activities
209,929
-285,990
128,608
378,850
-47,736
Net change in cash
4,472
-61,392
59,823
6,805
-11,784
Cash at beginning of period
5,935
65,068
7,762
459
11,640
Cash at end of period
10,407
3,643
65,068
7,762
459
Free cash flow
Operating cash flow
80,283
238,079
210,685
-65,418
61,028
Capital expenditure
-12,761
-11,781
-10,810
-7,466
-2,340
Free cash flow
67,522
226,298
199,875
-72,884
58,688
© 2024 Yahoo. All rights reserved.