Linedata Services S.A. (LIN.PA) - Quarterly Cash Flow Statement

Home
LIN.PA
Financials

80 (EUR) • At close September 18, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) EUR.

	2023 Q4	2023 Q2	2022 Q4	2022 Q2	2021 Q4	2021 Q2	2020 Q4	2020 Q2	2019 Q4	2019 Q2	2019 Q1	2018 Q4	2018 Q2	2018 Q1	2017 Q4	2017 Q2	2017 Q1	2016 Q4	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4
Operating Activities:
Net Income Numbers are in millions	17.017	8.481	14.11	12.348	17.301	10.987	12.658	7.598	9.598	8.212	4.365	11.505	8.148	4.913	14.735	5.051	4.947	11.729	11.841	5.893	16.769	6.517	9.298	6.517	8.457	4.052	7.75	4.052	10.42	4.423	7.271	4.423	4.423	3.8	0	3.8	3.8	0	0	0	0	3.233	0	3.233	3.233	2.285	2.285	2.285	2.285	1.325	1.325	1.325	1.325	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization Numbers are in millions	7.323	7.549	8.35	7.564	6.583	6.774	7.387	8.255	2.406	-8.228	4.24	8.985	6.361	3.837	6.562	6.458	2.878	5.351	4.737	2.522	6.84	2.938	4.911	2.938	5.413	3.672	5.159	3.672	5.588	2.708	4.845	2.708	2.708	2.066	2.066	2.066	2.066	2.097	2.097	2.097	2.097	1.912	1.912	1.912	1.912	2.022	2.022	2.022	2.022	3.277	3.277	3.277	3.277	1.75	1.75	1.75	1.75	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Income Tax Numbers are in millions	0.055	0.335	-1.641	0.087	0	-0.189	1.225	0.651	0	0.847	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0.784	0.821	0.755	0.279	0	-16.47	-0.012	-15.186	0.076	-0.055	0.005	0.005	0.123	0.016	0.032	0.274	0.077	0.089	0.182	0.068	0.255	0.141	0.31	0.141	0.416	0.13	0.102	0.13	0.009	0.011	0.073	0.011	0.011	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-8.965	3.645	3.274	3.834	-5.79	7.221	-10.677	11.069	-4.114	1.913	-0.55	-6.227	2.623	-0.901	-6.505	5.116	0.03	3.844	-3.418	0.31	-7.138	-1.406	2.458	-1.406	-4.073	-1.052	-0.134	-1.052	0.292	-0.022	-0.38	-0.022	-0.022	-0.139	-0.139	-0.139	-0.139	-0.401	-0.401	-0.401	-0.401	0.31	0.31	0.31	0.31	-0.503	-0.503	-0.503	-0.503	1.853	1.853	1.853	1.853	0.817	0.817	0.817	0.817	-0.442	-0.442	-0.442	-0.442	-0.895	-0.895	-0.895	-0.895	3.77	3.77	3.77	3.77	3.191	3.191	3.191	3.191	3.675	3.675	3.675	3.675	2.603	2.603	2.603	2.603
Accounts Receivables Numbers are in millions	-2.422	2.626	-0.875	0.2	0	-3.68	-0.427	3.571	0	-8.283	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0	-0.001	0	0	0	0	-0.698	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Accounts Payables Numbers are in millions	-2.061	-3.687	5.911	-0.061	0	0.758	-1.314	-2.247	0	-0.155	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-4.483	4.707	-1.762	3.695	-5.79	10.143	-8.238	9.745	-4.114	10.351	0	-6.227	2.623	0	-6.505	5.116	0	3.844	-3.418	0	-7.138	0	2.458	0	-4.073	0	-0.134	0	0.292	0	-0.38	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	21.298	15.264	12.967	13.363	2.708	20.367	19.451	9.945	10.134	-2.723	0.865	2.914	4.748	1.931	-2.661	-2.52	-1.295	2.318	1.155	0.665	2.336	1.064	0.977	1.064	6.846	-0.181	-3.453	-0.181	0.79	1.765	6.628	1.765	1.765	-0.123	3.677	-0.123	-0.123	4.23	4.23	4.23	4.23	1.412	4.645	1.412	1.412	0.537	0.537	0.537	0.537	-0.415	-0.415	-0.415	-0.415	3.956	3.956	3.956	3.956	4.968	4.968	4.968	4.968	5.155	5.155	5.155	5.155	-2.739	-2.739	-2.739	-2.739	-1.463	-1.463	-1.463	-1.463	-1.455	-1.455	-1.455	-1.455	0.283	0.283	0.283	0.283
Operating Cash Flow Numbers are in millions	17.599	19.115	25.396	22.207	20.802	28.69	13.529	22.332	18.1	16.415	8.925	17.177	22.003	9.795	12.163	14.379	6.636	23.331	14.497	9.457	19.062	9.254	17.954	9.254	17.059	6.621	9.424	6.621	17.099	8.884	18.437	8.884	8.884	5.604	5.604	5.604	5.604	5.927	5.927	5.927	5.927	6.867	6.867	6.867	6.867	4.341	4.341	4.341	4.341	6.039	6.039	6.039	6.039	6.522	6.522	6.522	6.522	4.526	4.526	4.526	4.526	4.26	4.26	4.26	4.26	1.031	1.031	1.031	1.031	1.728	1.728	1.728	1.728	2.22	2.22	2.22	2.22	2.886	2.886	2.886	2.886
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-4.028	-4.603	-5.947	-5.229	-5.065	-4.658	-4.609	-7.56	-6.045	-5.052	-2.76	-5.731	-7.3	-3.258	-6.602	-3.938	-2.635	-2.283	-1.876	-1.04	-4.099	-1.6	-2.301	-1.6	-4.626	-2.006	-3.397	-2.006	-3.103	-9.318	-34.17	-9.318	-9.318	-1.638	-1.638	-1.638	-1.638	-1.689	-1.689	-1.689	-1.689	0	0	0	0	0	0	0	0	0	0	0	0	-1.137	-1.137	-1.137	-1.137	-2.196	-2.196	-2.196	-2.196	-0.588	-0.588	-0.588	-0.588	-0.782	-0.782	-0.782	-0.782	-1.989	-1.989	-1.989	-1.989	-0.865	-0.865	-0.865	-0.865	-0.441	-0.441	-0.441	-0.441
Acquisitions Net Numbers are in millions	-0.516	0	-0.004	0	0	0	0	-0.3	-0.001	-2.083	0	0	1.195	0	-3.514	-39.089	0	0.244	-6.183	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	-0.02	-0.139	0	-0.018	0	0	0	-0.536	-0.536	-0.536	0	0	0	-10.741	-10.741	-10.741	-1.525	-1.525	-1.525	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2.033	-2.033	-2.033	-2.033	-0.044	-0.044	-0.044	-0.044	-0.013	-0.013	-0.013	-0.013	0	0	0	0	0	0	0	0	-0.153	-0.153	-0.153	-0.153	0	0	0	0	-0.058	-0.058	-0.058	-0.058	-0.167	-0.167	-0.167	-0.167	-0.042	-0.042	-0.042	-0.042	-0.013	-0.013	-0.013	-0.013
Sales Maturities Of Investments Numbers are in millions	0.062	0.2	0.025	0	0	0	0.241	0.034	0	0.14	0.027	0.027	0.359	0.359	0.359	0	0	0	0	0	0	0.187	0.187	0.187	0.187	0.016	0.016	0.016	0.016	0.078	0.078	0.078	0.078	0.045	0.045	0.045	0.045	0	0	0	0	0	0	0	0	0.019	0.019	0.019	0.019	0	0	0	0	0	0	0	0	0	0	0	0	0.032	0.032	0.032	0.032	0.31	0.31	0.31	0.31	0.038	0.038	0.038	0.038	0.01	0.01	0.01	0.01	0.027	0.027	0.027	0.027
Other Investing Activites Numbers are in millions	-0.277	0.277	0.044	-0.178	-5.127	-0.263	-9.996	-0.118	-0.031	0.14	3.268	0.014	0.225	2.899	-0.199	-0.161	13.376	-0.188	0.027	2.565	0.246	1.413	0.502	1.413	0.026	1.99	0.037	1.99	0.291	9.24	0.022	9.24	9.24	1.593	1.593	1.593	1.593	3.722	3.722	3.722	3.722	0.044	0.044	0.044	0.044	-0.006	-0.006	-0.006	-0.006	-1.069	-1.069	-1.069	-1.069	1.137	1.137	1.137	1.137	2.349	2.349	2.349	2.349	0.556	0.556	0.556	0.556	0.53	0.53	0.53	0.53	2.118	2.118	2.118	2.118	0.896	0.896	0.896	0.896	0.427	0.427	0.427	0.427
Investing Cash Flow Numbers are in millions	-4.759	-4.126	-5.942	-5.368	-10.192	-4.676	-4.368	-7.826	-6.077	-6.995	-3.268	-5.717	-5.88	-2.899	-10.315	-43.188	-13.376	-2.227	-8.032	-2.565	-3.853	-1.413	-1.799	-1.413	-4.6	-1.99	-3.36	-1.99	-2.812	-9.24	-34.148	-9.24	-9.24	-1.593	-1.593	-1.593	-1.593	-3.789	-3.789	-3.789	-3.789	-1.903	-1.903	-1.903	-1.903	-1.368	-1.368	-1.368	-1.368	-1.069	-1.069	-1.069	-1.069	-6.424	-6.424	-6.424	-6.424	-2.349	-2.349	-2.349	-2.349	-0.556	-0.556	-0.556	-0.556	-0.523	-0.523	-0.523	-0.523	-1.998	-1.998	-1.998	-1.998	-0.877	-0.877	-0.877	-0.877	-0.412	-0.412	-0.412	-0.412
Financing Activities:
Debt Repayment Numbers are in millions	-7.732	-1.444	-40.485	-7.477	0	-7.276	-11.241	-7.099	0	-1.491	-5.615	-5.615	-8.796	-3.649	-3.649	-23.583	-6.602	-6.602	-5	-0.678	-0.678	-13.481	-0.878	-13.481	-13.481	-4.103	-7.52	-4.103	-4.103	-3.679	-25.274	-3.679	-3.679	-6.371	-6.371	-6.371	-6.371	-2.491	-2.491	-2.491	-2.491	-2.158	-2.158	-2.158	-2.158	-4.03	-4.03	-4.03	-4.03	-3.398	-3.398	-3.398	-3.398	-3.037	-3.037	-3.037	-3.037	-1.875	-1.875	-1.875	-1.875	0	0	0	0	-9.789	-9.789	-9.789	-9.789	-2.691	-2.691	-2.691	-2.691	-0.669	-0.669	-0.669	-0.669	-0.819	-0.819	-0.819	-0.819
Common Stock Issued Numbers are in millions	0	0	0	0	0	0	0	0	0	0.287	0	0	0	0	0	0.01	0.01	0.01	0.118	0.118	0.118	0.231	0.231	0.231	0.231	0.082	0.082	0.082	0.082	0.022	0.022	0.022	0.022	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.043	0.043	0.043	0.043	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	-59.409	-9.27	-0.676	-3.419	-2.078	-1.158	-0.802	-4.444	-1.312	-14.332	-1.597	-3.982	-0.195	-1.519	-0.429	-1.397	-0.07	-0.367	-0.382	-0.163	-0.27	-0.163	-0.163	-2.528	-10.112	-2.528	-1.832	-0.527	-0.277	-0.527	-0.527	-11.072	-11.072	-11.072	-11.072	-0.359	-0.359	-0.359	-0.359	-0.543	-0.543	-0.543	-0.543	-0.779	-0.779	-0.779	-0.779	-0.813	-0.813	-0.813	-0.813	-0.565	-0.565	-0.565	-0.565	-0.045	-0.045	-0.045	-0.045	-0.195	-0.195	-0.195	-0.195	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	-8.681	0	-9.857	-0.002	-8.636	0	-6.243	0	-9.033	-2.258	-2.258	-9.648	-2.412	-2.412	-10.775	-2.694	-2.694	-31.76	-7.94	-7.94	-4.662	-1.166	-1.166	-1.166	-4.634	-1.159	-1.159	-1.159	-4.189	-1.047	-1.047	-1.047	-1.047	-0.959	-0.959	-0.959	-0.959	-1.308	-1.308	-1.308	-1.308	-0.534	-0.534	-0.534	-0.534	-0.327	-0.327	-0.327	-0.327	-0.862	-0.862	-0.862	-0.862	-0.729	-0.729	-0.729	-0.729	-0.729	-0.729	-0.729	-0.729	-0.521	-0.521	-0.521	-0.521	-0.468	-0.468	-0.468	-0.468	-0.291	-0.291	-0.291	-0.291	-0.218	-0.218	-0.218	-0.218	-0.168	-0.168	-0.168	-0.168
Other Financing Activities Numbers are in millions	-12.12	0.25	37.492	-0.718	-4.538	-1.772	17.675	-0.988	-7.867	0.064	9.185	11.286	-1.261	10.043	0.22	-0.877	9.714	-3.514	-0.61	8.866	-0.118	14.579	-1.494	14.579	-7.403	7.707	-0.729	7.707	-5.948	5.232	-0.699	5.232	5.232	18.401	18.401	18.401	18.401	4.158	4.158	4.158	4.158	3.234	3.234	3.234	3.234	5.136	5.136	5.136	5.136	5.073	5.073	5.073	5.073	4.331	4.331	4.331	4.331	2.65	2.65	2.65	2.65	0.674	0.674	0.674	0.674	10.257	10.257	10.257	10.257	2.982	2.982	2.982	2.982	0.887	0.887	0.887	0.887	0.986	0.986	0.986	0.986
Financing Cash Flow Numbers are in millions	-18.753	-3.506	-31.38	-19.328	-13.85	-13.569	0.566	-10.38	-17.702	-7.842	-9.185	-12.694	-11.654	-10.043	-10.75	21.187	-9.738	-36.671	4.32	-8.866	-5.162	-14.579	-0.886	-14.579	-12.037	-7.707	-18.361	-7.707	-11.969	-5.228	24.298	-5.228	-5.228	-18.375	-18.375	-18.375	-18.375	-4.158	-4.158	-4.158	-4.158	-3.234	-3.234	-3.234	-3.234	-5.136	-5.136	-5.136	-5.136	-5.073	-5.073	-5.073	-5.073	-4.331	-4.331	-4.331	-4.331	-2.65	-2.65	-2.65	-2.65	-0.674	-0.674	-0.674	-0.674	-10.257	-10.257	-10.257	-10.257	-2.982	-2.982	-2.982	-2.982	-0.887	-0.887	-0.887	-0.887	-0.986	-0.986	-0.986	-0.986
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-0.546	0.096	-0.129	1.082	0.991	0.463	-0.598	-0.254	-0.684	0.24	2.391	0.391	0.21	4.107	2.083	0.103	12.894	-0.917	-0.122	0.519	-0.96	12.412	-1.658	12.412	-1.834	-0.395	-0.175	-0.395	0.674	8.473	-0.024	8.473	8.473	12.903	12.903	12.903	12.903	1.059	1.059	1.059	1.059	-0.157	-0.157	-0.157	-0.157	-0.003	-0.003	-0.003	-0.003	-0.206	-0.206	-0.206	-0.206	4.784	4.784	4.784	4.784	0.369	0.369	0.369	0.369	-2.544	-2.544	-2.544	-2.544	14.246	14.246	14.246	14.246	1.591	1.591	1.591	1.591	-0.151	-0.151	-0.151	-0.151	-0.251	-0.251	-0.251	-0.251
Net Change In Cash Numbers are in millions	-6.46	11.58	-12.053	-2.489	0	10.907	8.945	4.126	-6.363	18.106	-1.136	-18.267	18.09	0.959	-19.271	16.645	-3.585	-44.233	39.193	-1.455	-20.898	5.675	25.118	5.675	-7.244	-3.471	9.448	-3.471	-22.399	2.889	21.816	2.889	2.889	-1.46	-1.46	-1.46	-1.46	-0.962	-0.962	-0.962	-0.962	1.572	1.572	1.572	1.572	-2.166	-2.166	-2.166	-2.166	-0.309	-0.309	-0.309	-0.309	0.552	0.552	0.552	0.552	-0.105	-0.105	-0.105	-0.105	0.487	0.487	0.487	0.487	4.497	4.497	4.497	4.497	-1.66	-1.66	-1.66	-1.66	0.305	0.305	0.305	0.305	1.237	1.237	1.237	1.237
Cash At End Of Period Numbers are in millions	30.497	36.957	25.377	37.43	41.087	41.087	30.18	21.235	17.172	23.535	4.293	4.293	22.56	5.429	5.429	24.7	4.47	4.47	48.703	8.055	8.055	9.51	28.953	9.51	9.51	3.836	16.754	3.836	3.836	7.307	26.234	7.307	7.307	4.418	4.418	4.418	4.418	5.878	5.878	5.878	5.878	6.84	6.84	6.84	6.84	5.268	5.268	5.268	5.268	7.433	7.433	7.433	7.433	7.742	7.742	7.742	7.742	7.19	7.19	7.19	7.19	7.295	7.295	7.295	7.295	6.848	6.848	6.848	6.848	2.35	2.35	2.35	2.35	4.011	4.011	4.011	4.011	3.706	3.706	3.706	3.706

Linedata Services S.A.

EPA:LIN.PA Add to watchlist

EPA:LIN.PA