WLN.PA PAR
Worldline S.A.
1W: -11.3%
1M: -28.2%
3M: +0.7%
YTD: +664.2%
1Y: +268.7%
3Y: -61.6%
5Y: -84.6%
€10.47 ($11.79)
-0.25 (-2.31%)
Weekly Expected Move ±5.8%
€9
€10
€10
€11
€12
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Cash Flow Trends
Operating Cash Flow
$415M
-31.2% ▼
5Y CAGR: -4.0%
Capital Expenditures
$248M
+11.8% ▲
5Y CAGR: +12.1%
Free Cash Flow
$166M
-48.2% ▼
5Y CAGR: -14.6%
Dividends Paid
$0
+0.0% ▲
Buybacks
$20M
-177.0% ▼
Net Change in Cash
-$868M
-297.9% ▼
Cash Flow Composition
Year-over-Year Growth
View Full Cash Flow Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| — Operating Activities — | |||||
| Net Income | $191M | $211M | -$918M | -$301M | -$5.1B |
| Depreciation & Amort. | $431M | $494M | $298M | $0 | $614M |
| Stock-Based Comp. | $45M | $29M | $15M | $11M | $0 |
| Change in Working Capital | $62M | $100M | -$19M | -$72M | $35M |
| Other Non-Cash Items | $1.1B | $1.2B | $1.4B | $966M | $4.9B |
| Operating Cash Flow | $953M | $1.0B | $792M | $603M | $415M |
| — Investing Activities — | |||||
| Capital Expenditures | -$226M | -$325M | -$333M | -$282M | -$248M |
| Acquisitions (Net) | $7M | $102M | -$167M | $0 | -$80M |
| Investment Purchases | -$331M | -$750M | $0 | $0 | -$37M |
| Investment Sales | $70M | $1.1B | $286M | $63M | $5M |
| Other Investing | -$58M | -$98M | $2M | -$27M | -$19M |
| Investing Cash Flow | -$538M | $28M | -$212M | -$246M | -$380M |
| — Financing Activities — | |||||
| Net Debt Issuance | -$330M | -$617M | -$392M | -$556M | -$279M |
| Stock Repurchased | $0 | $0 | $0 | -$7M | -$20M |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 |
| Other Financing | -$138M | -$3M | -$29M | -$21M | -$158M |
| Financing Cash Flow | -$416M | -$607M | -$416M | -$585M | -$457M |
| Net Change in Cash | -$209M | $473M | $175M | -$218M | -$868M |
| Cash End of Period | $1.1B | $1.6B | $1.7B | $1.5B | $898M |
| Free Cash Flow | $728M | $724M | $459M | $322M | $166M |