Cipla Limited (BOM: 500087)
India
· Delayed Price · Currency is INR 1,505.85
+33.80 (2.30%)
At close: Dec 19, 2024
Cipla Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 44,751 | 41,216 | 28,019 | 25,168 | 24,049 | 15,465 | Upgrade
|
| Depreciation & Amortization | 9,156 | 9,264 | 9,918 | 9,561 | 9,638 | 10,564 | Upgrade
|
| Other Amortization | 152.3 | 152.3 | 273.8 | 339.6 | 393.1 | 435.5 | Upgrade
|
| Loss (Gain) From Sale of Assets | 157.8 | -44.2 | -15.8 | -86.8 | 7.7 | 20.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,094 | 1,094 | 1,529 | 618.7 | 645.4 | 747 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3,565 | -2,912 | -1,688 | -792.4 | -648.7 | -1,007 | Upgrade
|
| Stock-Based Compensation | 470.1 | 461.6 | 390.4 | 241.2 | 195.4 | 234.5 | Upgrade
|
| Provision & Write-off of Bad Debts | 177.4 | 235.1 | -366.8 | -408.2 | 394.8 | 1,803 | Upgrade
|
| Other Operating Activities | 1,227 | -66.3 | -88.9 | 392.8 | -839.1 | -1,307 | Upgrade
|
| Change in Accounts Receivable | -9,847 | -9,070 | -6,520 | 813.6 | 4,229 | 2,173 | Upgrade
|
| Change in Inventory | -71.5 | -618.6 | 1,108 | -6,211 | -2,543 | -3,316 | Upgrade
|
| Change in Accounts Payable | 1,307 | 1,627 | -182.1 | 3,623 | 2,031 | 4,873 | Upgrade
|
| Operating Cash Flow | 45,008 | 41,339 | 32,377 | 33,259 | 37,552 | 30,685 | Upgrade
|
| Operating Cash Flow Growth | 18.68% | 27.68% | -2.65% | -11.43% | 22.38% | 81.44% | Upgrade
|
| Capital Expenditures | -12,386 | -10,983 | -8,405 | -5,441 | -6,297 | -5,728 | Upgrade
|
| Sale of Property, Plant & Equipment | 346.9 | 341.7 | 295.8 | 313.8 | 220.5 | 143.2 | Upgrade
|
| Cash Acquisitions | -4,309 | -3,009 | - | - | - | - | Upgrade
|
| Divestitures | 705.8 | 1,204 | - | - | 26 | 12.7 | Upgrade
|
| Sale (Purchase) of Intangibles | -3,102 | -2,511 | -3,235 | -1,533 | -1,838 | -4,272 | Upgrade
|
| Investment in Securities | -5,944 | -17,385 | -13,760 | -12,643 | -16,754 | 11,767 | Upgrade
|
| Other Investing Activities | -4,877 | 2,461 | 1,219 | 583.6 | 769.6 | -882.3 | Upgrade
|
| Investing Cash Flow | -29,565 | -29,880 | -23,885 | -18,719 | -23,872 | 1,040 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 349.8 | - | 519.2 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 704.9 | 2,116 | Upgrade
|
| Total Debt Issued | -1,049 | - | - | 349.8 | 704.9 | 2,636 | Upgrade
|
| Short-Term Debt Repaid | - | -3,005 | -3,080 | - | -418.7 | - | Upgrade
|
| Long-Term Debt Repaid | - | -770.2 | -1,776 | -11,333 | -11,061 | -20,236 | Upgrade
|
| Total Debt Repaid | -4,660 | -3,775 | -4,856 | -11,333 | -11,480 | -20,236 | Upgrade
|
| Net Debt Issued (Repaid) | -5,709 | -3,775 | -4,856 | -10,983 | -10,775 | -17,600 | Upgrade
|
| Issuance of Common Stock | 0.4 | 0.4 | 0.7 | 0.7 | 0.5 | 1.1 | Upgrade
|
| Common Dividends Paid | -10,498 | -6,862 | -4,035 | -4,034 | - | -2,418 | Upgrade
|
| Other Financing Activities | -544.1 | -1,368 | -692.7 | -981.8 | -1,621 | -6,247 | Upgrade
|
| Financing Cash Flow | -16,751 | -12,004 | -9,583 | -15,998 | -12,395 | -29,488 | Upgrade
|
| Foreign Exchange Rate Adjustments | 215.1 | 55.6 | 123.7 | 134.5 | 127.9 | 103.5 | Upgrade
|
| Net Cash Flow | -1,092 | -489.9 | -967.8 | -1,323 | 1,413 | 2,340 | Upgrade
|
| Free Cash Flow | 32,623 | 30,357 | 23,971 | 27,818 | 31,255 | 24,957 | Upgrade
|
| Free Cash Flow Growth | 14.11% | 26.64% | -13.83% | -11.00% | 25.24% | 87.50% | Upgrade
|
| Free Cash Flow Margin | 12.42% | 11.89% | 10.63% | 12.81% | 16.35% | 14.61% | Upgrade
|
| Free Cash Flow Per Share | 40.37 | 37.57 | 29.68 | 34.45 | 38.72 | 30.92 | Upgrade
|
| Cash Interest Paid | 442.1 | 648.3 | 650 | 756.6 | 1,207 | 1,635 | Upgrade
|
| Cash Income Tax Paid | 15,131 | 15,975 | 13,019 | 11,395 | 10,374 | 9,482 | Upgrade
|
| Levered Free Cash Flow | 46,219 | 26,858 | 13,261 | 25,039 | 25,046 | 18,811 | Upgrade
|
| Unlevered Free Cash Flow | 46,608 | 27,302 | 13,852 | 25,695 | 26,002 | 19,994 | Upgrade
|
| Change in Net Working Capital | -16,481 | 2,517 | 10,138 | -259.6 | -3,602 | -5,510 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.