OPUS GLOBAL Nyrt. (BUD: OPUS)
Hungary
· Delayed Price · Currency is HUF 459.50
0.00 (0.00%)
At close: Sep 6, 2024
OPUS GLOBAL Nyrt. Cash Flow Statement
Financials in millions HUF. Fiscal year is January - December.
Millions HUF. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 25,894 | 25,856 | 12,321 | 31,750 | -6,520 | -30,415 | Upgrade
|
| Depreciation & Amortization | 45,183 | 45,472 | 40,344 | 28,146 | 23,302 | 27,285 | Upgrade
|
| Loss (Gain) From Sale of Assets | -3,690 | -89.47 | 648.53 | -4,145 | -29.78 | -43.17 | Upgrade
|
| Asset Writedown & Restructuring Costs | 63.21 | 161.94 | -70 | 5,085 | 3 | -177.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | 3,392 | 4,490 | -4,567 | -2,070 | 2,181 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 291.87 | 291.87 | 1,953 | 2,115 | 923.77 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 840.59 | 840.59 | 408.55 | 272.44 | 267.21 | 172.6 | Upgrade
|
| Other Operating Activities | 21,382 | 17,413 | 26,819 | -10,326 | 1,894 | 26,208 | Upgrade
|
| Change in Accounts Receivable | 21,648 | 22,111 | -29,946 | -23,462 | -8,699 | 4,491 | Upgrade
|
| Change in Inventory | - | - | - | - | -2,773 | - | Upgrade
|
| Change in Accounts Payable | -40,669 | -30,872 | 114,140 | 6,825 | 19,617 | -25,791 | Upgrade
|
| Change in Other Net Operating Assets | 34,959 | 1,106 | -60,659 | -1,736 | 723.49 | -9,259 | Upgrade
|
| Operating Cash Flow | 109,295 | 86,780 | 101,393 | 32,453 | 40,589 | -36,358 | Upgrade
|
| Operating Cash Flow Growth | 16.08% | -14.41% | 212.43% | -20.04% | - | - | Upgrade
|
| Capital Expenditures | -51,531 | -50,622 | -60,764 | -30,284 | -34,367 | -77,259 | Upgrade
|
| Sale of Property, Plant & Equipment | -1,600 | 424.13 | 2,183 | 7,311 | 13,776 | 463.66 | Upgrade
|
| Cash Acquisitions | -317 | -317 | -793.9 | -79,277 | -979.01 | 16,107 | Upgrade
|
| Divestitures | 741.2 | - | - | 1,692 | 10,837 | 9,067 | Upgrade
|
| Investment in Securities | -2,705 | -242.93 | 2,879 | -2,671 | 10,158 | -384.47 | Upgrade
|
| Other Investing Activities | 20,035 | 21,949 | 6,994 | 513.9 | 335.6 | - | Upgrade
|
| Investing Cash Flow | -35,377 | -28,809 | -52,299 | -104,495 | -815.63 | -52,005 | Upgrade
|
| Long-Term Debt Issued | - | 4,045 | 9,496 | 97,324 | 9,699 | 59,250 | Upgrade
|
| Long-Term Debt Repaid | - | -27,280 | -18,080 | -5,426 | -5,625 | -22,823 | Upgrade
|
| Net Debt Issued (Repaid) | -22,649 | -23,236 | -8,584 | 91,898 | 4,073 | 36,427 | Upgrade
|
| Repurchase of Common Stock | -2,918 | -1,718 | -2,700 | - | -456.08 | - | Upgrade
|
| Other Financing Activities | -6,411 | 40,727 | -3,369 | -14,003 | 5,847 | 40,468 | Upgrade
|
| Financing Cash Flow | -31,978 | 15,774 | -14,653 | 77,895 | 9,464 | 76,894 | Upgrade
|
| Foreign Exchange Rate Adjustments | -374.31 | -284.86 | 6,069 | 30.73 | -856.6 | 18.87 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -37.74 | Upgrade
|
| Net Cash Flow | 41,566 | 73,461 | 40,510 | 5,883 | 48,380 | -11,488 | Upgrade
|
| Free Cash Flow | 57,764 | 36,158 | 40,630 | 2,169 | 6,222 | -113,617 | Upgrade
|
| Free Cash Flow Growth | 36.46% | -11.01% | 1773.43% | -65.14% | - | - | Upgrade
|
| Free Cash Flow Margin | 8.96% | 5.48% | 7.75% | 0.72% | 2.77% | -55.87% | Upgrade
|
| Free Cash Flow Per Share | 89.25 | 55.21 | 59.62 | 3.18 | 9.12 | -166.17 | Upgrade
|
| Cash Interest Paid | 18,198 | 17,207 | 8,398 | 2,827 | 964.93 | 4,178 | Upgrade
|
| Cash Income Tax Paid | - | - | - | - | 1,071 | 1,095 | Upgrade
|
| Levered Free Cash Flow | 147,981 | 17,998 | 36,398 | -17,645 | 47,820 | -131,460 | Upgrade
|
| Unlevered Free Cash Flow | 154,311 | 28,157 | 45,279 | -11,825 | 50,152 | -128,845 | Upgrade
|
| Change in Net Working Capital | -135,720 | -7,861 | -47,721 | 22,499 | -62,046 | 71,279 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.