Raya Customer Experience (EGX: RACC)
Egypt
· Delayed Price · Currency is EGP 6.80
-0.10 (-1.45%)
At close: Nov 21, 2024
Raya Customer Experience Cash Flow Statement
Financials in millions EGP. Fiscal year is January - December.
Millions EGP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 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 | 343.72 | 168.17 | 46.4 | 22.91 | 35.64 | 113.21 | Upgrade
|
| Depreciation & Amortization | 192.55 | 171.35 | 127.23 | 108.45 | 40.02 | 36.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0.47 | -0.46 | -0.61 | 0.51 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 28.02 | 28.02 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 33.65 | 17.96 | 5.52 | -1.35 | 0.14 | 1.99 | Upgrade
|
| Other Operating Activities | 112.62 | 81.42 | 44.89 | -13.54 | -25.75 | -28.43 | Upgrade
|
| Change in Accounts Receivable | -266.92 | -62.43 | -160.09 | -25.42 | 33.35 | 58.53 | Upgrade
|
| Change in Accounts Payable | 69.2 | 56.24 | 108.61 | 19.98 | -20.8 | -7.75 | Upgrade
|
| Change in Other Net Operating Assets | -5.16 | 15.13 | 4.25 | -4.63 | 26.03 | -37.82 | Upgrade
|
| Operating Cash Flow | 507.69 | 475.38 | 176.35 | 105.77 | 89.13 | 135.75 | Upgrade
|
| Operating Cash Flow Growth | 13.50% | 169.57% | 66.73% | 18.67% | -34.34% | 4.93% | Upgrade
|
| Capital Expenditures | -58.6 | -76.91 | -23.66 | -36.75 | -74.9 | -80.1 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1.14 | 0.68 | 0.65 | - | - | Upgrade
|
| Cash Acquisitions | - | - | 46 | -163.04 | - | - | Upgrade
|
| Other Investing Activities | 44.13 | 12.27 | 1.61 | 11.01 | 14.22 | 23.84 | Upgrade
|
| Investing Cash Flow | -14.47 | -63.51 | 24.63 | -188.13 | -60.68 | -56.26 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 5.15 | - | 3.54 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 16.44 | 62.57 | - | Upgrade
|
| Total Debt Issued | - | - | - | 21.59 | 62.57 | 3.54 | Upgrade
|
| Short-Term Debt Repaid | - | -2.31 | -4.97 | - | -0.6 | -2.65 | Upgrade
|
| Long-Term Debt Repaid | - | -156.98 | -74.73 | -63.7 | - | - | Upgrade
|
| Total Debt Repaid | -228.43 | -159.29 | -79.7 | -63.7 | -0.6 | -2.65 | Upgrade
|
| Net Debt Issued (Repaid) | -228.43 | -159.29 | -79.7 | -42.11 | 61.97 | 0.9 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1.49 | - | - | Upgrade
|
| Repurchase of Common Stock | -37.35 | - | -18.16 | - | -50.24 | - | Upgrade
|
| Common Dividends Paid | -44.95 | -0.99 | -28.58 | -7.95 | -29.17 | -110.3 | Upgrade
|
| Other Financing Activities | -13.81 | -7.82 | -5.96 | -3.16 | -1.88 | -0.35 | Upgrade
|
| Financing Cash Flow | -324.54 | -168.1 | -132.39 | -51.72 | -19.31 | -109.75 | Upgrade
|
| Foreign Exchange Rate Adjustments | -9.32 | -4.18 | 0.81 | 0.42 | -2.9 | -14.07 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2.46 | -0.86 | -1.25 | -0.01 | 0.06 | -0.16 | Upgrade
|
| Net Cash Flow | 156.89 | 238.73 | 68.14 | -133.67 | 6.3 | -44.5 | Upgrade
|
| Free Cash Flow | 449.08 | 398.47 | 152.69 | 69.02 | 14.23 | 55.65 | Upgrade
|
| Free Cash Flow Growth | 15.11% | 160.97% | 121.21% | 384.99% | -74.42% | -13.93% | Upgrade
|
| Free Cash Flow Margin | 17.93% | 20.04% | 12.43% | 8.65% | 1.94% | 6.81% | Upgrade
|
| Free Cash Flow Per Share | 2.28 | 2.05 | 0.78 | 0.34 | 0.07 | 0.26 | Upgrade
|
| Cash Income Tax Paid | 25.72 | 25.72 | 10.52 | 10.7 | 19.15 | 33.43 | Upgrade
|
| Levered Free Cash Flow | 325.2 | 345.15 | 105.42 | 67.09 | 10.08 | 41.17 | Upgrade
|
| Unlevered Free Cash Flow | 346.55 | 363.89 | 128.19 | 79.41 | 11.26 | 41.39 | Upgrade
|
| Change in Net Working Capital | 99.85 | -85.49 | 23.3 | 19.21 | -24 | -12.94 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.