Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palo Alto Networks
PANW
5
Broadcom
AVGO
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | -1.10%90M | -51.34%91M | -17.98%187M | 88.43%228M | -32.40%121M | 0.00%179M | -1.65%179M | -7.61%182M | -14.35%197M | 5,650.00%230M |
| Other non cashItems | 100.52%1M | 69.01%-194M | -94.41%-626M | 52.08%-322M | -302.40%-672M | 39.27%-167M | -11.34%-275M | -65.77%-247M | 78.18%-149M | -219.16%-683M |
| Change in working capital | -1,145.78%-2.8B | 96.09%-225M | -2,024.41%-5.75B | -93.00%299M | 418.81%4.27B | -138.01%-1.34B | 74.23%-563M | -0.55%-2.19B | 32.05%-2.17B | 32.35%-3.2B |
| -Change in loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -134.62%-537M | 162.97%1.55B |
| -Change in other current assets | 50.00%-7M | -133.33%-14M | ---6M | --0 | 33.33%-4M | ---6M | --0 | -2,420.00%-126M | -109.43%-5M | 1,225.00%53M |
| -Change in other current liabilities | -2.35%-87M | 1.16%-85M | 5.49%-86M | 41.29%-91M | -118.31%-155M | 33.02%-71M | 0.00%-106M | 32.05%-106M | 9.30%-156M | 40.69%-172M |
| Cash from discontinued operating activities | ||||||||||
| Operating cash flow | -621.38%-2.2B | 107.42%421M | -1,018.28%-5.68B | -85.24%618M | 575.26%4.19B | -259.59%-881M | 86.89%-245M | 7.20%-1.87B | 35.22%-2.01B | 28.03%-3.11B |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net investment purchase and sale | 4.43%1.53B | 341.87%1.47B | -55.73%332M | 657.58%750M | -87.90%99M | 5.55%818M | 195.09%775M | ---815M | ---- | ---- |
| Net PPE purchase and sale | -4.35%-24M | -21.05%-23M | -26.67%-19M | -15.38%-15M | 31.58%-13M | -35.71%-19M | 30.00%-14M | -100.92%-20M | -60.38%2.17B | 478.04%5.47B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.58B | --0 | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 4.43%1.51B | 361.34%1.44B | -57.41%313M | 754.65%735M | -89.24%86M | 4.99%799M | -56.44%761M | -19.46%1.75B | -60.38%2.17B | 474.40%5.47B |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | --0 | -50.00%-30M | 28.57%-20M | -75.00%-28M | -220.00%-16M | 98.22%-5M | -323.02%-281M | 156.00%126M | -43.31%-225M | -13.77%-157M |
| Net commonstock issuance | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -3,433.33%-1B |
| Cash dividends paid | ---- | 19.50%-128M | -103.85%-159M | ---78M | ---- | 6.94%-134M | -2.13%-144M | -143.10%-141M | ---58M | ---- |
| Net other financing activities | -47.06%-25M | 0.00%-17M | -54.55%-17M | 35.29%-11M | 5.56%-17M | -106.04%-18M | --298M | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 82.87%-31M | 9.95%-181M | -64.75%-201M | -221.05%-122M | 76.97%-38M | -29.92%-165M | -746.67%-127M | 94.70%-15M | 75.54%-283M | -971.30%-1.16B |
| Net cash flow | ||||||||||
| Beginning cash position | 161.30%2.73B | -84.20%1.04B | 22.90%6.61B | 371.17%5.38B | -17.80%1.14B | 38.94%1.39B | -12.06%999M | -10.20%1.14B | 2,119.30%1.27B | -98.39%57M |
| Current changes in cash | -142.64%-718M | 130.27%1.68B | -551.91%-5.56B | -70.93%1.23B | 1,814.57%4.24B | -163.50%-247M | 383.94%389M | -7.03%-137M | -110.60%-128M | 134.76%1.21B |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---1M | --0 |
| End cash position | -26.32%2.01B | 161.30%2.73B | -84.20%1.04B | 22.90%6.61B | 371.17%5.38B | -17.80%1.14B | 38.94%1.39B | -12.06%999M | -10.20%1.14B | 2,119.30%1.27B |
| Free cash flow | -657.54%-2.22B | 106.99%398M | -1,044.28%-5.69B | -85.55%603M | 563.78%4.17B | -247.49%-900M | 86.29%-259M | 39.96%-1.89B | 8.28%-3.15B | 46.85%-3.43B |
| Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |