CIE Automotive India Limited (BOM:532756)
India
· Delayed Price · Currency is INR 421.00
-9.00 (-2.09%)
At close: Feb 21, 2025
CIE Automotive India Cash Flow Statement
Financials in millions INR. Fiscal year is January - December.
Millions INR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 8,275 | 11,251 | -1,362 | 3,929 | 1,064 | Upgrade
|
| Depreciation & Amortization | 3,306 | 1,297 | 1,285 | 3,393 | 3,001 | Upgrade
|
| Other Amortization | - | 59.72 | 47.04 | 38 | 63 | Upgrade
|
| Loss (Gain) From Sale of Assets | -16.85 | -6.68 | -392 | -109 | -181 | Upgrade
|
| Loss (Gain) From Sale of Investments | -419.93 | -161.92 | -30 | -24 | -46 | Upgrade
|
| Loss (Gain) on Equity Investments | -26.97 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 59.47 | 73.31 | 81 | 21 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 31.71 | -23.35 | 6.69 | 23 | -15 | Upgrade
|
| Other Operating Activities | -43.64 | -6,668 | 5,528 | 1,914 | 746 | Upgrade
|
| Change in Accounts Receivable | 28.3 | 1,143 | -1,263 | 344 | 227 | Upgrade
|
| Change in Inventory | 566.33 | 369.44 | -439.9 | -3,396 | 1,342 | Upgrade
|
| Change in Accounts Payable | -3,532 | -304.88 | 695.93 | 4,795 | - | Upgrade
|
| Change in Other Net Operating Assets | 580.29 | -81.52 | 624.06 | -378 | -808 | Upgrade
|
| Operating Cash Flow | 8,808 | 6,948 | 4,781 | 10,511 | 5,393 | Upgrade
|
| Operating Cash Flow Growth | 26.77% | 45.33% | -54.51% | 94.90% | -47.50% | Upgrade
|
| Capital Expenditures | -3,867 | -2,329 | -1,866 | -5,267 | -3,303 | Upgrade
|
| Sale of Property, Plant & Equipment | 59.93 | 41.51 | 518 | 489 | 327 | Upgrade
|
| Cash Acquisitions | - | - | -1,230 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -36 | Upgrade
|
| Investment in Securities | -1,672 | -2,406 | -1,460 | -2,002 | -1,337 | Upgrade
|
| Other Investing Activities | 422.32 | 424.63 | 997.04 | 41 | 59 | Upgrade
|
| Investing Cash Flow | -2,384 | -4,269 | -3,041 | -7,551 | -4,294 | Upgrade
|
| Long-Term Debt Issued | 3,265 | - | - | - | 506 | Upgrade
|
| Short-Term Debt Repaid | -5,943 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -183.79 | -584.82 | -676.11 | -3,172 | -338 | Upgrade
|
| Total Debt Repaid | -6,127 | -584.82 | -676.11 | -3,172 | -338 | Upgrade
|
| Net Debt Issued (Repaid) | -2,862 | -584.82 | -676.11 | -3,172 | 168 | Upgrade
|
| Issuance of Common Stock | - | 6.75 | 35.54 | 10 | - | Upgrade
|
| Common Dividends Paid | -1,889 | -948.41 | -947.9 | - | - | Upgrade
|
| Other Financing Activities | -775.98 | -109.83 | -134.57 | -464 | -548 | Upgrade
|
| Financing Cash Flow | -5,527 | -1,636 | -1,723 | -3,626 | -380 | Upgrade
|
| Foreign Exchange Rate Adjustments | 16.28 | - | - | -74 | 77 | Upgrade
|
| Net Cash Flow | 913.59 | 1,043 | 16.57 | -740 | 796 | Upgrade
|
| Free Cash Flow | 4,942 | 4,619 | 2,915 | 5,244 | 2,090 | Upgrade
|
| Free Cash Flow Growth | 6.98% | 58.49% | -44.42% | 150.91% | -65.37% | Upgrade
|
| Free Cash Flow Margin | 5.51% | 4.98% | 3.33% | 7.75% | 3.45% | Upgrade
|
| Free Cash Flow Per Share | 13.02 | 12.18 | 7.68 | 13.83 | 5.51 | Upgrade
|
| Cash Interest Paid | 775.98 | 109.83 | 134.57 | 464 | 548 | Upgrade
|
| Cash Income Tax Paid | 2,622 | 1,489 | 1,284 | 1,053 | 503 | Upgrade
|
| Levered Free Cash Flow | 3,263 | 7,773 | 3,449 | 3,660 | 986 | Upgrade
|
| Unlevered Free Cash Flow | 3,748 | 8,427 | 3,588 | 3,867 | 1,313 | Upgrade
|
| Change in Net Working Capital | 2,998 | -2,284 | 1,663 | -1,267 | -206 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.