Bang & Olufsen A/S (CPH: BO)
Denmark flag Denmark · Delayed Price · Currency is DKK
9.39
-0.08 (-0.84%)
Dec 20, 2024, 4:59 PM CET

Bang & Olufsen Cash Flow Statement

Millions DKK. Fiscal year is Jun - May.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Aug '24 May '24 May '23 May '22 May '21 May '20 2019 - 2015
Net Income
-41-17-141-30-23-575
Upgrade
Depreciation & Amortization
13413612312210492
Upgrade
Other Amortization
9898998977108
Upgrade
Loss (Gain) From Sale of Assets
55----
Upgrade
Asset Writedown & Restructuring Costs
----3-
Upgrade
Loss (Gain) From Sale of Investments
--6127-
Upgrade
Other Operating Activities
2345-2313213
Upgrade
Change in Accounts Receivable
9232----
Upgrade
Change in Inventory
2752----
Upgrade
Change in Accounts Payable
-38-164----
Upgrade
Change in Other Net Operating Assets
-5239113-14812682
Upgrade
Operating Cash Flow
24822619876297-80
Upgrade
Operating Cash Flow Growth
19.81%14.14%160.53%-74.41%--
Upgrade
Capital Expenditures
-51-55-54-68-50-66
Upgrade
Sale of Property, Plant & Equipment
-----13
Upgrade
Sale (Purchase) of Intangibles
-165-163-169-181-134-115
Upgrade
Investment in Securities
56149-445-
Upgrade
Other Investing Activities
4351614
Upgrade
Investing Cash Flow
-207-209-204-239-623-154
Upgrade
Short-Term Debt Issued
--110256472-
Upgrade
Total Debt Issued
6-110256472-
Upgrade
Short-Term Debt Repaid
--6---452-
Upgrade
Long-Term Debt Repaid
--48-43-40-44-43
Upgrade
Total Debt Repaid
-58-54-43-40-496-43
Upgrade
Net Debt Issued (Repaid)
-52-5467216-24-43
Upgrade
Issuance of Common Stock
----409-
Upgrade
Repurchase of Common Stock
----37-42-
Upgrade
Other Financing Activities
---3-34-50-
Upgrade
Financing Cash Flow
-52-5464145293-43
Upgrade
Foreign Exchange Rate Adjustments
1-2-42-4-
Upgrade
Net Cash Flow
-10-3954-16-37-277
Upgrade
Free Cash Flow
1971711448247-146
Upgrade
Free Cash Flow Growth
27.10%18.75%1700.00%-96.76%--
Upgrade
Free Cash Flow Margin
7.84%6.61%5.23%0.27%9.40%-7.17%
Upgrade
Free Cash Flow Per Share
1.331.391.170.072.01-3.57
Upgrade
Cash Interest Paid
736344282324
Upgrade
Cash Income Tax Paid
910-7331012
Upgrade
Levered Free Cash Flow
51.8810.569.88-142154.63-105.5
Upgrade
Unlevered Free Cash Flow
90.6346.1392.38-128.25169-92.38
Upgrade
Change in Net Working Capital
-4225-147137-134-93
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.