Tata Steel Limited (BOM: 500470)
India
· Delayed Price · Currency is INR 140.85
-2.45 (-1.71%)
At close: Dec 20, 2024
Tata Steel 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 | 29,179 | -44,374 | 87,604 | 401,539 | 74,902 | 15,565 | Upgrade
|
| Depreciation & Amortization | 101,222 | 98,822 | 93,352 | 91,009 | 92,336 | 87,077 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2,000 | -10,173 | -232.9 | -8,510 | -1,638 | -1,986 | Upgrade
|
| Asset Writedown & Restructuring Costs | 79,086 | 79,086 | 682.7 | 8,397 | 10,795 | 46,452 | Upgrade
|
| Loss (Gain) From Sale of Investments | -380.7 | -380.7 | -1,156 | 497.8 | -207.6 | 2,889 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,774 | 579.8 | -4,181 | -6,492 | -3,273 | -1,880 | Upgrade
|
| Other Operating Activities | 12,117 | 45,610 | 77,827 | 53,545 | 105,440 | 11,608 | Upgrade
|
| Change in Inventory | -2,942 | 55,657 | -40,314 | -169,168 | 456.8 | 15,619 | Upgrade
|
| Change in Other Net Operating Assets | -15,710 | -21,819 | 3,249 | 72,991 | 164,456 | 26,343 | Upgrade
|
| Operating Cash Flow | 198,797 | 203,007 | 216,831 | 443,810 | 443,267 | 201,687 | Upgrade
|
| Operating Cash Flow Growth | -14.35% | -6.38% | -51.14% | 0.12% | 119.78% | -20.39% | Upgrade
|
| Capital Expenditures | -181,470 | -182,066 | -141,425 | -105,222 | -69,786 | -103,980 | Upgrade
|
| Sale of Property, Plant & Equipment | 4,603 | 4,754 | 3,277 | 5,695 | 4,446 | 3,857 | Upgrade
|
| Cash Acquisitions | - | - | -105,690 | -532.3 | - | -44,327 | Upgrade
|
| Divestitures | 1,041 | 1,232 | 1,664 | 12,076 | 899.8 | 3,785 | Upgrade
|
| Investment in Securities | 22,171 | 26,925 | 48,879 | -11,085 | -34,069 | -8,450 | Upgrade
|
| Other Investing Activities | 5,825 | 6,714 | 5,680 | -8,934 | 5,022 | 3,730 | Upgrade
|
| Investing Cash Flow | -147,838 | -142,514 | -186,798 | -108,812 | -93,229 | -145,304 | Upgrade
|
| Short-Term Debt Issued | - | 7,909 | - | 115,323 | - | 76,663 | Upgrade
|
| Long-Term Debt Issued | - | 133,295 | 167,687 | 9,067 | 98,006 | 89,074 | Upgrade
|
| Total Debt Issued | 209,381 | 141,204 | 167,687 | 124,389 | 98,006 | 165,737 | Upgrade
|
| Short-Term Debt Repaid | - | - | -56,204 | - | -100,090 | - | Upgrade
|
| Long-Term Debt Repaid | - | -128,906 | -57,201 | -276,697 | -304,522 | -89,664 | Upgrade
|
| Total Debt Repaid | -140,387 | -128,906 | -113,405 | -276,697 | -404,612 | -89,664 | Upgrade
|
| Net Debt Issued (Repaid) | 68,994 | 12,298 | 54,281 | -152,307 | -306,606 | 76,073 | Upgrade
|
| Issuance of Common Stock | - | - | 14.6 | 3,269 | 32,423 | 0.4 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -7,750 | -15,000 | - | Upgrade
|
| Common Dividends Paid | -44,703 | -44,098 | -62,272 | -30,484 | -14,110 | -17,539 | Upgrade
|
| Other Financing Activities | -79,944 | -79,170 | -61,831 | -46,738 | -67,604 | -75,481 | Upgrade
|
| Financing Cash Flow | -55,654 | -110,970 | -69,807 | -234,011 | -370,897 | -16,946 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3,839 | -13 | 5,004 | -237.9 | -1,144 | 5,183 | Upgrade
|
| Net Cash Flow | -855.3 | -50,491 | -34,771 | 100,749 | -22,003 | 44,620 | Upgrade
|
| Free Cash Flow | 17,327 | 20,941 | 75,406 | 338,588 | 373,481 | 97,707 | Upgrade
|
| Free Cash Flow Growth | -73.50% | -72.23% | -77.73% | -9.34% | 282.25% | -39.85% | Upgrade
|
| Free Cash Flow Margin | 0.78% | 0.91% | 3.10% | 13.88% | 23.87% | 6.56% | Upgrade
|
| Free Cash Flow Per Share | 1.40 | 1.71 | 6.17 | 28.00 | 32.59 | 8.53 | Upgrade
|
| Cash Interest Paid | 79,767 | 81,446 | 61,197 | 46,867 | 68,037 | 74,193 | Upgrade
|
| Cash Income Tax Paid | 30,631 | 53,197 | 55,188 | 119,017 | 7,043 | 24,146 | Upgrade
|
| Levered Free Cash Flow | -48,047 | 6,912 | 59,715 | 200,376 | 253,196 | 34,259 | Upgrade
|
| Unlevered Free Cash Flow | -1,353 | 53,835 | 99,081 | 234,515 | 300,738 | 81,639 | Upgrade
|
| Change in Net Working Capital | 18,429 | -59,467 | -13,937 | 99,534 | -156,348 | -46,087 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.