Flügger group A/S (CPH: FLUG.B)
Denmark
· Delayed Price · Currency is DKK 330.00
-4.00 (-1.20%)
Dec 20, 2024, 4:59 PM CET
Flügger group Cash Flow Statement
Financials in millions DKK. Fiscal year is May - April.
Millions DKK. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '24 Oct 31, 2024 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 | Apr '20 Apr 30, 2020 | 2019 - 2015 |
| Net Income | 67.5 | 34.5 | 44.4 | 7.46 | 170.84 | 57.84 | Upgrade
|
| Depreciation & Amortization | 147.92 | 147.92 | 129.63 | 177.62 | 139.51 | 128.77 | Upgrade
|
| Other Amortization | 17.69 | 17.69 | 14.66 | 12.89 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.88 | 3.88 | 8.87 | 69.71 | - | - | Upgrade
|
| Other Operating Activities | -19.52 | -18.52 | -75.86 | -26.62 | 26.84 | 17.3 | Upgrade
|
| Change in Accounts Receivable | -22.27 | -24.27 | 9.12 | 42.07 | 2.25 | -39.64 | Upgrade
|
| Change in Inventory | 18.58 | 40.58 | 26.84 | -91.52 | -35.75 | 40.02 | Upgrade
|
| Change in Accounts Payable | 40 | - | - | -59.61 | 26.6 | 27.68 | Upgrade
|
| Change in Other Net Operating Assets | -26.06 | -9.06 | -66.88 | -52.38 | -17.22 | 40.45 | Upgrade
|
| Operating Cash Flow | 228.18 | 194.18 | 88.47 | 79.61 | 313.07 | 272.42 | Upgrade
|
| Operating Cash Flow Growth | 10.51% | 119.48% | 11.13% | -74.57% | 14.92% | 429.87% | Upgrade
|
| Capital Expenditures | -42.85 | -53.85 | -72.47 | -185.9 | -120.69 | -59.24 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.09 | 1.09 | 1.26 | 18.11 | 2.92 | 1.44 | Upgrade
|
| Cash Acquisitions | -2.24 | -2.24 | - | -39.42 | -28.28 | -86.38 | Upgrade
|
| Divestitures | 43.47 | 0.47 | 0.89 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -13.98 | -6.98 | -13.27 | -57.37 | -18.75 | -15.14 | Upgrade
|
| Other Investing Activities | 0.09 | -4.91 | -0.5 | - | - | - | Upgrade
|
| Investing Cash Flow | -14.41 | -66.41 | -84.08 | -264.59 | -164.8 | -159.32 | Upgrade
|
| Short-Term Debt Issued | - | 1.83 | - | 37 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 88.19 | 143.36 | - | - | Upgrade
|
| Total Debt Issued | 1.83 | 1.83 | 88.19 | 180.36 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -2.35 | -22.83 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -117.76 | -76.53 | -75.91 | -99.67 | -96.75 | Upgrade
|
| Total Debt Repaid | -191.12 | -120.12 | -99.36 | -75.91 | -99.67 | -96.75 | Upgrade
|
| Net Debt Issued (Repaid) | -189.29 | -118.29 | -11.17 | 104.45 | -99.67 | -96.75 | Upgrade
|
| Issuance of Common Stock | - | - | 23.05 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -8.01 | -3.01 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -20.98 | -14.98 | -29.93 | -44.14 | -28.91 | -28.87 | Upgrade
|
| Other Financing Activities | -0.44 | 6.56 | -5.43 | - | - | - | Upgrade
|
| Financing Cash Flow | -218.72 | -129.72 | -23.48 | 60.31 | -128.58 | -125.62 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 5.36 | 2.36 | 1.76 | 2.98 | -0.3 | -6.42 | Upgrade
|
| Net Cash Flow | 0.41 | 0.41 | -17.33 | -121.68 | 19.39 | -18.94 | Upgrade
|
| Free Cash Flow | 185.33 | 140.33 | 16.01 | -106.29 | 192.38 | 213.18 | Upgrade
|
| Free Cash Flow Growth | 26.94% | 776.81% | - | - | -9.76% | 495.31% | Upgrade
|
| Free Cash Flow Margin | 8.23% | 6.35% | 0.75% | -4.22% | 8.90% | 11.25% | Upgrade
|
| Free Cash Flow Per Share | 61.87 | 46.82 | 5.34 | -36.12 | 66.54 | 73.84 | Upgrade
|
| Cash Interest Paid | 21.54 | 20.54 | 11.8 | 31.25 | 10.7 | 18.93 | Upgrade
|
| Cash Income Tax Paid | 8 | 2 | 22.77 | 40.64 | 14.59 | 4.76 | Upgrade
|
| Levered Free Cash Flow | 202.22 | 122.17 | 51.97 | -182.66 | 129.29 | 166.04 | Upgrade
|
| Unlevered Free Cash Flow | 211.83 | 134.91 | 61.37 | -171.07 | 135.93 | 171.52 | Upgrade
|
| Change in Net Working Capital | -35 | 16.68 | -7.8 | 222.48 | 10.62 | -57.45 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.