Get the full experience
We save the real magic for signed-in users.
| Millions EUR (ex. Per Share) | FY201012/31/2010 | FY201112/31/2011 | FY201212/31/2012 | FY201312/31/2013 | FY201412/31/2014 | FY201512/31/2015 | FY201612/31/2016 | FY201712/31/2017 | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 606.7 | 611.9 | 639.6 | 601.9 | ||||||||||||||
| Depreciation & Amortization | 264.9 | 291.7 | 306.8 | 323.4 | ||||||||||||||
| Stock Based Compensation | 37.0 | 40.0 | - | 33.4 | ||||||||||||||
| Change in Working Capital | -71.7 | -101.1 | -18.0 | -90.8 | ||||||||||||||
| Other Non-Cash Items | 65.9 | 80.5 | 61.0 | 92.2 | ||||||||||||||
| Net Cash from Operating Activities | 662.6 | 914.9 | 989.5 | 922.6 | ||||||||||||||
| -Investments in Property, Plant & Equipment | -169.9 | -176.4 | -195.2 | -211.4 | ||||||||||||||
| -Acquisitions Net | 2.8 | - | - | 4.3 | ||||||||||||||
| -Purchases of Investments | - | - | - | -82.3 | ||||||||||||||
| Sales/Maturities of Investments | - | - | - | 1.2 | ||||||||||||||
| Other Investing Activities | - | 2.4 | -72.2 | - | ||||||||||||||
| Net Cash from Investing Activities | -167.1 | -174.1 | -267.4 | -288.2 | ||||||||||||||
| Net Debt Issuance | -14.4 | -23.8 | -13.4 | -7.8 | ||||||||||||||
| Net Stock Issuance | -48.4 | - | - | - | ||||||||||||||
| -Net Dividends Paid | -161.0 | -303.4 | -311.0 | -339.3 | ||||||||||||||
| Other Financing Activities | -167.6 | -269.4 | -210.7 | -231.4 | ||||||||||||||
| Net Cash from Financing Activities | -391.3 | -596.6 | -535.2 | -578.5 | ||||||||||||||
| Effect of Forex Changes | -24.7 | -27.6 | 2.3 | 122.9 | ||||||||||||||
| Net Change in Cash | 79.5 | 116.5 | 189.2 | 178.8 | ||||||||||||||
| Cash at End of Period | 882.3 | 998.8 | 1,188.0 | 1,225.8 | ||||||||||||||
| Operating Cash Flow | 662.6 | 914.9 | 1,019.0 | 922.6 | ||||||||||||||
| -Capital Expenditure | -169.9 | -176.4 | -186.7 | -211.4 | ||||||||||||||
| Free Cash Flow | 492.7 | 738.4 | 832.4 | 711.2 | ||||||||||||||