Cleopatra Hospitals Group S.A.E. (EGX:CLHO)
Egypt
· Delayed Price · Currency is EGP 8.27
-0.04 (-0.48%)
At close: Jun 4, 2025
EGX:CLHO Cash Flow Statement
Financials in millions EGP. Fiscal year is January - December.
Millions EGP. 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 | 741.7 | 723.35 | 418.18 | 325.76 | 387.25 | 286.92 | Upgrade
|
| Depreciation & Amortization | 246.61 | 237.24 | 181.28 | 161.15 | 141.91 | 88.33 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.91 | -1.91 | 0.32 | 0.43 | 0.79 | -0.48 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.01 | 0.01 | 3.29 | -0.25 | -39.92 | 51.05 | Upgrade
|
| Loss (Gain) on Equity Investments | -4.71 | -4.71 | - | -0.41 | -1.03 | 0.08 | Upgrade
|
| Stock-Based Compensation | 94 | 71.07 | 22.33 | 16.49 | 8.29 | 7.76 | Upgrade
|
| Provision & Write-off of Bad Debts | 75.78 | 50.84 | 44.18 | -40.63 | 45.98 | - | Upgrade
|
| Other Operating Activities | 457.13 | 409.83 | 120.33 | 36.57 | 47.5 | -53.35 | Upgrade
|
| Change in Accounts Receivable | -447.28 | -449.12 | -206.39 | -60.25 | 30.92 | -132.66 | Upgrade
|
| Change in Inventory | 62.48 | -29.44 | -184.15 | -57.04 | 13.95 | -17.36 | Upgrade
|
| Change in Accounts Payable | 388.4 | 582.56 | 414.07 | 48.62 | -0.35 | 45.35 | Upgrade
|
| Change in Other Net Operating Assets | 47.7 | -89.7 | -268.14 | 11.37 | 12.88 | -97.92 | Upgrade
|
| Operating Cash Flow | 1,659 | 1,500 | 557.96 | 439.87 | 648.16 | 177.74 | Upgrade
|
| Operating Cash Flow Growth | 112.75% | 168.84% | 26.85% | -32.14% | 264.67% | -57.94% | Upgrade
|
| Capital Expenditures | -2,586 | -2,704 | -825.16 | -424.68 | -282.16 | -407.95 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.93 | 2.99 | 2.56 | 2.19 | 3.4 | 1.99 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -14.38 | Upgrade
|
| Investment in Securities | - | - | - | 0.25 | -5.67 | 7.79 | Upgrade
|
| Other Investing Activities | 40.95 | 35.15 | 25.02 | 37.08 | 50.82 | 50.45 | Upgrade
|
| Investing Cash Flow | -2,542 | -2,666 | -797.58 | -385.17 | -233.62 | -362.1 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 183.84 | 60.63 | - | Upgrade
|
| Long-Term Debt Issued | - | 1,672 | 409.43 | 88.03 | - | - | Upgrade
|
| Total Debt Issued | 1,672 | 1,672 | 409.43 | 271.87 | 60.63 | - | Upgrade
|
| Long-Term Debt Repaid | - | -65.92 | - | -40.73 | -43.72 | -5.75 | Upgrade
|
| Total Debt Repaid | -66.17 | -65.92 | - | -40.73 | -43.72 | -5.75 | Upgrade
|
| Net Debt Issued (Repaid) | 1,605 | 1,607 | 409.43 | 231.14 | 16.9 | -5.75 | Upgrade
|
| Issuance of Common Stock | - | - | - | 80.7 | - | - | Upgrade
|
| Repurchase of Common Stock | -76.45 | -76.45 | -36.45 | -778.27 | -74.18 | - | Upgrade
|
| Common Dividends Paid | -113.16 | -113.16 | -64.87 | -67.92 | -47.04 | -48.48 | Upgrade
|
| Other Financing Activities | -154.14 | -135.8 | -53.45 | -20.44 | -13.22 | -2.16 | Upgrade
|
| Financing Cash Flow | 1,262 | 1,281 | 254.67 | -554.8 | -117.53 | -56.39 | Upgrade
|
| Net Cash Flow | 378.98 | 115.33 | 15.05 | -500.09 | 297.01 | -240.75 | Upgrade
|
| Free Cash Flow | -927.54 | -1,204 | -267.2 | 15.19 | 365.99 | -230.21 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -95.85% | - | - | Upgrade
|
| Free Cash Flow Margin | -15.83% | -22.21% | -7.43% | 0.59% | 14.36% | -11.57% | Upgrade
|
| Free Cash Flow Per Share | -0.64 | -0.83 | -0.18 | 0.01 | 0.23 | -0.14 | Upgrade
|
| Cash Interest Paid | 119.39 | 101.04 | 53.45 | 20.44 | 13.22 | 2.16 | Upgrade
|
| Cash Income Tax Paid | 128.88 | 128.77 | 98.42 | 103.49 | 89.89 | 122.06 | Upgrade
|
| Levered Free Cash Flow | -568.1 | -1,550 | -447.59 | -62.68 | 178.45 | -322.55 | Upgrade
|
| Unlevered Free Cash Flow | -478.19 | -1,474 | -404.12 | -40.36 | 199.98 | -321.19 | Upgrade
|
| Change in Net Working Capital | -996.62 | -195.77 | 193.04 | 72.01 | -2.07 | 235.72 | Upgrade
|
Updated Dec 8, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.