Annual Financials for Bollore SE
Operating Activities
Fiscal year is January-December. All values EUR millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Net Income before Extraordinaries |
235.4M | 237.4M | 101.7M | (101M) | 183.1M | |
Net Income Growth |
- | 0.85% | -57.16% | -199.31% | 281.29% | |
Depreciation, Depletion & Amortization |
1.29B | 1.84B | 1.25B | 939.3M | 848.8M | |
Depreciation and Depletion |
- | - | - | - | - | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
59M | (4.6M) | 1.8M | 66.4M | (100.4M) | |
Deferred Taxes |
59M | (4.6M) | 1.8M | 66.4M | (100.4M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
535.6M | 510.9M | 437M | 439.5M | 631.3M | |
Funds from Operations |
2.12B | 2.59B | 1.79B | 1.34B | 1.56B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(253.3M) | (152.5M) | 354.2M | (40.9M) | 64.4M | |
Receivables |
(445.1M) | (99.1M) | 373.1M | (278.3M) | (242.6M) | |
Accounts Payable |
180.8M | 80.8M | 106.4M | 175M | 435.1M | |
Other Assets/Liabilities |
- | - | - | - | - | |
Net Operating Cash Flow |
1.87B | 2.43B | 2.14B | 1.3B | 1.63B | |
Net Operating Cash Flow Growth |
- | 30.18% | -11.97% | -39.18% | 24.85% | |
Net Operating Cash Flow / Sales |
8.12% | 9.80% | 12.84% | 7.83% | 7.87% | |
Investing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Capital Expenditures |
(1.02B) | (1.33B) | (624M) | (560M) | (485.6M) | |
Capital Expenditures (Fixed Assets) |
(561.1M) | (606.6M) | (431.5M) | (341.6M) | (280.1M) | |
Capital Expenditures (Other Assets) |
(461.1M) | (723.9M) | (192.5M) | (218.4M) | (205.5M) | |
Capital Expenditures Growth |
- | -30.16% | 53.10% | 10.26% | 13.29% | |
Capital Expenditures / Sales |
-4.44% | -5.36% | -3.74% | -3.37% | -2.35% | |
Net Assets from Acquisitions |
(108.6M) | (1.89B) | (500,000) | - | - | |
Sale of Fixed Assets & Businesses |
12.2M | 20.2M | 19.4M | 6M | 10.5M | |
Purchase/Sale of Investments |
1.72B | 951.8M | (1.06B) | (401M) | 606.8M | |
Purchase of Investments |
(584.6M) | (189.9M) | (1.35B) | (753.4M) | (176M) | |
Sale/Maturity of Investments |
2.3B | 1.14B | 294.5M | 352.4M | 782.8M | |
Other Uses |
- | - | - | (843.3M) | - | |
Other Sources |
4.5M | 1.1M | 1.6M | 400,000 | 4.04B | |
Net Investing Cash Flow |
605.8M | (2.24B) | (1.66B) | (1.8B) | 4.17B | |
Net Investing Cash Flow Growth |
- | -470.55% | 25.94% | -8.15% | 331.91% | |
Net Investing Cash Flow / Sales |
2.63% | -9.04% | -9.96% | -10.80% | 20.17% | |
Financing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Cash Dividends Paid - Total |
(144.4M) | (135.1M) | (175.7M) | (175.9M) | (176M) | |
Common Dividends |
(144.4M) | (135.1M) | (175.7M) | (175.9M) | (176M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
192.7M | 175M | 22.6M | 17.7M | 2.6M | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
192.7M | 175M | 22.6M | 17.7M | 2.6M | |
Proceeds from Stock Options |
192.7M | 175M | 22.6M | 17.7M | 2.6M | |
Other Proceeds from Sale of Stock |
- | - | - | - | - | |
Issuance/Reduction of Debt, Net |
2.13B | 1.73B | (1.34B) | (2.14B) | (1.44B) | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
- | - | - | - | - | |
Issuance of Long-Term Debt |
- | - | - | - | - | |
Reduction in Long-Term Debt |
- | - | - | - | - | |
Other Funds |
(3.08B) | (3.29B) | (28.9M) | 4.72B | (511.3M) | |
Other Uses |
(3.09B) | (3.32B) | (2.97B) | (1.22B) | (513.9M) | |
Other Sources |
7.9M | 27.2M | 2.94B | 5.94B | 2.6M | |
Net Financing Cash Flow |
(907.6M) | (1.91B) | (1.82B) | 2.21B | (2.34B) | |
Net Financing Cash Flow Growth |
- | -109.96% | 4.58% | 221.71% | -205.68% | |
Net Financing Cash Flow / Sales |
-3.94% | -7.67% | -10.90% | 13.30% | -11.31% | |
Exchange Rate Effect |
(6.5M) | 8.9M | (53.9M) | 60.4M | 23.2M | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
1.56B | (1.71B) | (1.39B) | 1.78B | 3.48B | |
Free Cash Flow |
1.31B | 1.83B | 1.71B | 961.7M | 1.35B | |
Free Cash Flow Growth |
- | 39.64% | -6.36% | -43.81% | 40.07% | |
Free Cash Flow Yield |
- | - | - | - | 7.64% | NA |