Amcor plc (ASX:AMC)
Australia
· Delayed Price · Currency is AUD 16.07
+0.08 (0.50%)
Feb 21, 2025, 4:10 PM AEST
Amcor Cash Flow Statement
Financials in millions USD. Fiscal year is July - June.
Millions USD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Net Income | 798 | 730 | 1,048 | 805 | 939 | 612 | Upgrade
|
| Depreciation & Amortization | 555 | 583 | 568 | 582 | 564 | 630 | Upgrade
|
| Other Amortization | 12 | 10 | 4 | 2 | 10 | 8 | Upgrade
|
| Loss (Gain) From Sale of Assets | -18 | -11 | -225 | -3 | -54 | -4 | Upgrade
|
| Asset Writedown & Restructuring Costs | 12 | 12 | 18 | 181 | 10 | 22 | Upgrade
|
| Loss (Gain) on Equity Investments | 1 | 4 | - | - | -15 | 14 | Upgrade
|
| Stock-Based Compensation | 44 | 32 | 54 | 63 | 58 | 34 | Upgrade
|
| Other Operating Activities | 26 | 81 | 59 | 103 | -4 | -71 | Upgrade
|
| Change in Accounts Receivable | -43 | -43 | 93 | -272 | -189 | 133 | Upgrade
|
| Change in Inventory | 95 | 95 | 248 | -626 | -112 | 26 | Upgrade
|
| Change in Accounts Payable | -43 | -43 | -429 | 711 | 342 | -48 | Upgrade
|
| Change in Other Net Operating Assets | -187 | -129 | -177 | -20 | -88 | 28 | Upgrade
|
| Operating Cash Flow | 1,252 | 1,321 | 1,261 | 1,526 | 1,461 | 1,384 | Upgrade
|
| Operating Cash Flow Growth | -6.85% | 4.76% | -17.37% | 4.45% | 5.56% | 78.35% | Upgrade
|
| Capital Expenditures | -490 | -492 | -526 | -527 | -468 | -400 | Upgrade
|
| Sale of Property, Plant & Equipment | 35 | 39 | 30 | 18 | 26 | 13 | Upgrade
|
| Cash Acquisitions | -12 | -20 | -121 | - | - | - | Upgrade
|
| Divestitures | 113 | - | 365 | -1 | 214 | 425 | Upgrade
|
| Investment in Securities | - | -3 | -56 | -12 | -5 | - | Upgrade
|
| Other Investing Activities | - | - | -1 | -5 | - | - | Upgrade
|
| Investing Cash Flow | -354 | -476 | -309 | -527 | -233 | 38 | Upgrade
|
| Short-Term Debt Issued | - | - | 94 | 653 | - | 1,742 | Upgrade
|
| Long-Term Debt Issued | - | 1,024 | 522 | 1,066 | 790 | 3,194 | Upgrade
|
| Total Debt Issued | 991 | 1,024 | 616 | 1,719 | 790 | 4,936 | Upgrade
|
| Short-Term Debt Repaid | - | -1,051 | -58 | - | -358 | -585 | Upgrade
|
| Long-Term Debt Repaid | - | -27 | -341 | -1,248 | -532 | -4,227 | Upgrade
|
| Total Debt Repaid | -1,024 | -1,078 | -399 | -1,248 | -890 | -4,812 | Upgrade
|
| Net Debt Issued (Repaid) | -33 | -54 | 217 | 471 | -100 | 124 | Upgrade
|
| Issuance of Common Stock | 14 | - | 134 | 114 | 30 | 1 | Upgrade
|
| Repurchase of Common Stock | -52 | -81 | -653 | -744 | -359 | -604 | Upgrade
|
| Common Dividends Paid | -724 | -716 | -717 | -723 | -728 | -748 | Upgrade
|
| Other Financing Activities | -14 | -6 | -6 | -9 | -22 | -9 | Upgrade
|
| Financing Cash Flow | -809 | -857 | -1,025 | -891 | -1,179 | -1,236 | Upgrade
|
| Foreign Exchange Rate Adjustments | -74 | -89 | -88 | -108 | 58 | -45 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -75 | - | - | Upgrade
|
| Net Cash Flow | 15 | -101 | -161 | -75 | 107 | 141 | Upgrade
|
| Free Cash Flow | 762 | 829 | 735 | 999 | 993 | 984 | Upgrade
|
| Free Cash Flow Growth | -7.41% | 12.79% | -26.43% | 0.60% | 0.91% | 121.62% | Upgrade
|
| Free Cash Flow Margin | 5.63% | 6.08% | 5.00% | 6.87% | 7.72% | 7.89% | Upgrade
|
| Free Cash Flow Per Share | 0.53 | 0.58 | 0.50 | 0.66 | 0.64 | 0.61 | Upgrade
|
| Cash Interest Paid | 314 | 336 | 276 | 155 | 146 | 212 | Upgrade
|
| Cash Income Tax Paid | 256 | 253 | 225 | 256 | 321 | 304 | Upgrade
|
| Levered Free Cash Flow | 691.5 | 696.75 | 701.25 | 991.5 | 816.38 | 1,585 | Upgrade
|
| Unlevered Free Cash Flow | 897 | 914.25 | 868.5 | 1,089 | 904.5 | 1,706 | Upgrade
|
| Change in Net Working Capital | 57 | 5 | 95 | -29 | 147 | -752.9 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.