Vinci SA (EPA:DG)
France
· Delayed Price · Currency is EUR 108.55
+0.35 (0.32%)
Feb 21, 2025, 5:35 PM CET
Vinci Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 4,863 | 4,702 | 4,259 | 2,597 | 1,242 | Upgrade
|
| Depreciation & Amortization | 3,938 | 3,799 | 3,613 | 3,219 | 3,171 | Upgrade
|
| Other Amortization | 60 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -35 | 35 | -68 | -27 | -147 | Upgrade
|
| Asset Writedown & Restructuring Costs | 8 | 8 | - | 19 | 95 | Upgrade
|
| Loss (Gain) on Equity Investments | -260 | -142 | -42 | -18 | 142 | Upgrade
|
| Stock-Based Compensation | 230 | 131 | 162 | 84 | 89 | Upgrade
|
| Other Operating Activities | 599 | 544 | 1,071 | 353 | -247 | Upgrade
|
| Change in Accounts Receivable | -277 | - | - | - | - | Upgrade
|
| Change in Inventory | 165 | - | - | - | - | Upgrade
|
| Change in Accounts Payable | 857 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 1,566 | 1,463 | 392 | 1,579 | 2,330 | Upgrade
|
| Operating Cash Flow | 11,714 | 10,540 | 9,387 | 7,806 | 6,675 | Upgrade
|
| Operating Cash Flow Growth | 11.14% | 12.28% | 20.25% | 16.94% | -5.85% | Upgrade
|
| Capital Expenditures | -2,878 | -2,251 | -2,621 | -1,214 | -1,117 | Upgrade
|
| Sale of Property, Plant & Equipment | 170 | 148 | 165 | 137 | 124 | Upgrade
|
| Cash Acquisitions | -4,719 | -507 | -1,991 | -3,936 | -267 | Upgrade
|
| Divestitures | 122 | 110 | 23 | 9 | 25 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,174 | -1,081 | -880 | -849 | -1,043 | Upgrade
|
| Other Investing Activities | -293 | -347 | -58 | -82 | -86 | Upgrade
|
| Investing Cash Flow | -9,051 | -3,977 | -5,318 | -5,902 | -2,406 | Upgrade
|
| Long-Term Debt Issued | 4,117 | 3,004 | 2,786 | 1,791 | 2,349 | Upgrade
|
| Long-Term Debt Repaid | -2,738 | -2,858 | -4,314 | -2,826 | -2,743 | Upgrade
|
| Net Debt Issued (Repaid) | 1,379 | 146 | -1,528 | -1,035 | -394 | Upgrade
|
| Issuance of Common Stock | 668 | 709 | 491 | 739 | 669 | Upgrade
|
| Repurchase of Common Stock | -1,912 | -397 | -1,100 | -602 | -336 | Upgrade
|
| Common Dividends Paid | -2,570 | -2,293 | -1,830 | -1,528 | -694 | Upgrade
|
| Other Financing Activities | -592 | -1,598 | 1,131 | -833 | 713 | Upgrade
|
| Financing Cash Flow | -3,027 | -3,433 | -2,836 | -3,259 | -42 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -40 | 76 | 73 | 117 | -147 | Upgrade
|
| Net Cash Flow | -404 | 3,206 | 1,306 | -1,238 | 4,080 | Upgrade
|
| Free Cash Flow | 8,836 | 8,289 | 6,766 | 6,592 | 5,558 | Upgrade
|
| Free Cash Flow Growth | 6.60% | 22.51% | 2.64% | 18.60% | -2.92% | Upgrade
|
| Free Cash Flow Margin | 12.14% | 11.86% | 10.82% | 13.12% | 12.60% | Upgrade
|
| Free Cash Flow Per Share | 15.33 | 14.41 | 11.86 | 11.45 | 9.87 | Upgrade
|
| Cash Income Tax Paid | 2,220 | 2,288 | 1,603 | 1,213 | 1,054 | Upgrade
|
| Levered Free Cash Flow | 6,764 | 7,055 | 5,767 | 5,978 | 4,338 | Upgrade
|
| Unlevered Free Cash Flow | 7,913 | 8,015 | 6,273 | 6,428 | 4,811 | Upgrade
|
| Change in Net Working Capital | -2,132 | -2,167 | -1,769 | -2,201 | -1,900 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.