Brd. Klee A/S (CPH:KLEE.B)
Denmark flag Denmark · Delayed Price · Currency is DKK
3,600.00
0.00 (0.00%)
Aug 6, 2025, 2:54 PM CET

Summit Materials Cash Flow Statement

Millions DKK. Fiscal year is Oct - Sep.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Mar '25 Sep '24 Sep '23 Sep '22 Sep '21 Sep '20 2016 - 2020
Net Income
13.4810.8314.0416.3715.114.78
Upgrade
Depreciation & Amortization
10.7210.634.033.452.832.96
Upgrade
Other Amortization
2.22.21.541.451.451.51
Upgrade
Loss (Gain) From Sale of Assets
000-0.080-0
Upgrade
Asset Writedown & Restructuring Costs
-----0.03
Upgrade
Other Operating Activities
-2.571.160.150.443.90.48
Upgrade
Change in Accounts Receivable
6.66.63.12-10.16-0.42.21
Upgrade
Change in Inventory
-1.49-1.491.72-19.315.368.71
Upgrade
Change in Accounts Payable
-4.38-4.38-9.859.11-5.371.14
Upgrade
Change in Other Net Operating Assets
-4.84--0.010.410.27
Upgrade
Operating Cash Flow
19.7225.5414.761.2823.322.09
Upgrade
Operating Cash Flow Growth
-21.40%73.06%1051.09%-94.50%5.44%1668.94%
Upgrade
Capital Expenditures
2.15-1.59-1.24-2.62-0.87-0.77
Upgrade
Sale of Property, Plant & Equipment
1.111.06---0.17
Upgrade
Cash Acquisitions
--22.22--2.75--
Upgrade
Sale (Purchase) of Intangibles
-0.39-1.08-1.89-0.38--2.25
Upgrade
Other Investing Activities
-0.33-0.38-0.01-0.200
Upgrade
Investing Cash Flow
2.54-24.2-3.14-5.94-0.86-2.85
Upgrade
Short-Term Debt Issued
-9.97----
Upgrade
Total Debt Issued
-6.429.97----
Upgrade
Long-Term Debt Repaid
--7.19-3.27-2.48-1.92-2.28
Upgrade
Net Debt Issued (Repaid)
-17.212.78-3.27-2.48-1.92-2.28
Upgrade
Common Dividends Paid
-5.43-6.51-4.48-19.77-4.79-4.66
Upgrade
Other Financing Activities
0-0---
Upgrade
Financing Cash Flow
-22.64-3.73-7.74-22.25-6.71-6.93
Upgrade
Foreign Exchange Rate Adjustments
-0.16-0.13-0.31-0.030.02
Upgrade
Miscellaneous Cash Flow Adjustments
---0--0-
Upgrade
Net Cash Flow
-0.54-2.523.56-26.9115.7512.33
Upgrade
Free Cash Flow
21.8723.9513.52-1.3322.4321.32
Upgrade
Free Cash Flow Growth
15.27%77.19%--5.19%54571.79%
Upgrade
Free Cash Flow Margin
6.56%7.57%5.60%-0.58%11.70%12.03%
Upgrade
Free Cash Flow Per Share
432.58473.84267.41-26.39443.69421.79
Upgrade
Cash Interest Paid
3.082.971.521.181.130.89
Upgrade
Cash Income Tax Paid
5.774.427.394.291.42.09
Upgrade
Levered Free Cash Flow
19.6710.4410.8-8.8915.5517.62
Upgrade
Unlevered Free Cash Flow
21.31211.43-8.2316.0118.1
Upgrade
Change in Net Working Capital
6.8510.045.3223.840.8-11.54
Upgrade
Updated Dec 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.