MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság (BUD:MOL)
Hungary
· Delayed Price · Currency is HUF 3,040.00
-28.00 (-0.91%)
At close: May 12, 2025
BUD:MOL Cash Flow Statement
Financials in millions HUF. Fiscal year is January - December.
Millions HUF. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | 383,056 | 327,265 | 529,918 | 851,590 | 526,922 | -18,323 | Upgrade
|
| Depreciation & Amortization | 531,589 | 506,451 | 417,345 | 484,731 | 464,954 | 468,749 | Upgrade
|
| Other Amortization | 7,333 | 7,333 | 7,857 | - | - | 4,615 | Upgrade
|
| Loss (Gain) From Sale of Assets | -12,378 | -28,674 | -9,135 | -98,120 | -4,262 | -2,828 | Upgrade
|
| Asset Writedown & Restructuring Costs | 29,216 | 29,216 | 71,639 | 2,859 | 26,028 | 55,842 | Upgrade
|
| Loss (Gain) on Equity Investments | -38,218 | -24,347 | -1,317 | 29,486 | -21,515 | -2,506 | Upgrade
|
| Provision & Write-off of Bad Debts | 58,253 | 58,253 | 9,099 | 1,451 | -11,475 | 6,052 | Upgrade
|
| Other Operating Activities | 43,716 | 79,985 | -357,624 | 391,017 | 143,507 | 31,187 | Upgrade
|
| Change in Accounts Receivable | -64,002 | 34,862 | -62,968 | -629,517 | -275,229 | 4,291 | Upgrade
|
| Change in Inventory | -6,948 | -32,170 | 160,853 | -271,245 | -244,335 | 83,273 | Upgrade
|
| Change in Accounts Payable | -115,516 | -158,688 | 64,449 | 204,818 | 266,673 | -107,146 | Upgrade
|
| Change in Other Net Operating Assets | 120,024 | 61,907 | -75,651 | 213,557 | -25,301 | 49,063 | Upgrade
|
| Operating Cash Flow | 894,558 | 820,500 | 754,016 | 1,388,746 | 918,066 | 572,269 | Upgrade
|
| Operating Cash Flow Growth | 51.61% | 8.82% | -45.70% | 51.27% | 60.43% | -18.74% | Upgrade
|
| Capital Expenditures | -586,883 | -599,017 | -503,118 | -615,922 | -499,838 | -442,145 | Upgrade
|
| Sale of Property, Plant & Equipment | 17,600 | 42,600 | 35,975 | 22,212 | 5,882 | 4,948 | Upgrade
|
| Cash Acquisitions | -9,277 | -2,184 | -124,817 | -193,685 | -2,411 | -473,591 | Upgrade
|
| Divestitures | 16,419 | 268 | 46,228 | -34,694 | 1,089 | 172 | Upgrade
|
| Investment in Securities | 11,101 | -4,461 | 19,230 | -83,231 | -27,862 | 97,271 | Upgrade
|
| Other Investing Activities | 51,825 | 50,368 | 42,559 | 50,825 | 41,571 | 21,706 | Upgrade
|
| Investing Cash Flow | -499,215 | -512,426 | -483,943 | -854,495 | -481,569 | -791,639 | Upgrade
|
| Long-Term Debt Issued | - | 2,004,706 | 1,020,713 | 1,226,532 | 946,491 | 1,700,955 | Upgrade
|
| Long-Term Debt Repaid | - | -2,061,963 | -1,085,499 | -1,380,177 | -1,118,156 | -1,640,915 | Upgrade
|
| Total Debt Repaid | -2,408,516 | -2,061,963 | -1,085,499 | -1,380,177 | -1,118,156 | -1,640,915 | Upgrade
|
| Net Debt Issued (Repaid) | -180,073 | -57,257 | -64,786 | -153,645 | -171,665 | 60,040 | Upgrade
|
| Issuance of Common Stock | - | - | - | 16,576 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -2,026 | -18,406 | Upgrade
|
| Common Dividends Paid | -194,979 | -194,982 | -229,485 | -191,236 | -59,404 | -1 | Upgrade
|
| Other Financing Activities | -75,323 | -78,070 | -100,265 | -50,951 | -39,430 | -19,196 | Upgrade
|
| Financing Cash Flow | -450,375 | -330,309 | -394,536 | -379,256 | -272,525 | 22,437 | Upgrade
|
| Foreign Exchange Rate Adjustments | 248 | 40,051 | -66,256 | 72,802 | 10,426 | 68,983 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -392 | 2,817 | 8,452 | - | -828 | -4,281 | Upgrade
|
| Net Cash Flow | -55,176 | 20,633 | -182,267 | 227,797 | 173,570 | -132,231 | Upgrade
|
| Free Cash Flow | 307,675 | 221,483 | 250,898 | 772,824 | 418,228 | 130,124 | Upgrade
|
| Free Cash Flow Growth | 590.74% | -11.72% | -67.53% | 84.78% | 221.41% | 20.64% | Upgrade
|
| Free Cash Flow Margin | 3.31% | 2.41% | 2.82% | 7.83% | 7.25% | 3.24% | Upgrade
|
| Free Cash Flow Per Share | 484.12 | 298.51 | 338.44 | 1044.23 | 576.99 | 182.76 | Upgrade
|
| Cash Interest Paid | 27,176 | 29,915 | 61,371 | 23,896 | 25,524 | 18,420 | Upgrade
|
| Cash Income Tax Paid | 214,119 | 195,639 | 455,505 | 124,937 | 41,221 | 17,150 | Upgrade
|
| Levered Free Cash Flow | 170,008 | 93,924 | 92,083 | 676,069 | 218,701 | 152,553 | Upgrade
|
| Unlevered Free Cash Flow | 176,148 | 107,446 | 109,436 | 685,618 | 228,442 | 161,517 | Upgrade
|
| Change in Net Working Capital | 139,249 | 148,899 | 257,567 | -55,082 | 100,753 | -68,879 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.