Orange S.A. (EPA:ORA)
France
· Delayed Price · Currency is EUR 11.08
+0.12 (1.10%)
Feb 21, 2025, 5:36 PM CET
Orange 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 | 2,350 | 2,440 | 2,146 | 233 | 4,822 | Upgrade
|
| Depreciation & Amortization | 8,093 | 8,963 | 8,649 | 8,639 | 8,573 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1 | -135 | -181 | -80 | -244 | Upgrade
|
| Asset Writedown & Restructuring Costs | 52 | 483 | 999 | 4,073 | 82 | Upgrade
|
| Loss (Gain) From Sale of Investments | 366 | 1 | -74 | -2,455 | -7 | Upgrade
|
| Loss (Gain) on Equity Investments | 348 | 29 | 2 | -3 | 2 | Upgrade
|
| Stock-Based Compensation | 18 | 16 | 14 | 179 | 23 | Upgrade
|
| Provision & Write-off of Bad Debts | -218 | 498 | -10 | -71 | 108 | Upgrade
|
| Other Operating Activities | 497 | -232 | 482 | 899 | -21 | Upgrade
|
| Change in Accounts Receivable | -368 | 338 | -315 | 204 | -529 | Upgrade
|
| Change in Inventory | 200 | -84 | -108 | -126 | 72 | Upgrade
|
| Change in Accounts Payable | 152 | -100 | 297 | 36 | -122 | Upgrade
|
| Change in Other Net Operating Assets | -1,296 | -163 | -666 | -292 | -62 | Upgrade
|
| Operating Cash Flow | 10,195 | 12,054 | 11,235 | 11,236 | 12,697 | Upgrade
|
| Operating Cash Flow Growth | -15.42% | 7.29% | -0.01% | -11.51% | 24.60% | Upgrade
|
| Capital Expenditures | -6,710 | -7,829 | -8,777 | -8,749 | -8,546 | Upgrade
|
| Sale of Property, Plant & Equipment | 270 | 316 | 324 | 217 | 374 | Upgrade
|
| Cash Acquisitions | - | -1,416 | -57 | -211 | -49 | Upgrade
|
| Divestitures | 4,356 | - | - | 890 | - | Upgrade
|
| Investment in Securities | -892 | 1,784 | -2,283 | 952 | 1,660 | Upgrade
|
| Other Investing Activities | 1,516 | 137 | 345 | 925 | 997 | Upgrade
|
| Investing Cash Flow | -1,460 | -7,008 | -10,448 | -5,976 | -5,564 | Upgrade
|
| Short-Term Debt Issued | - | 56 | - | 1,143 | - | Upgrade
|
| Long-Term Debt Issued | 1,243 | 1,442 | 1,809 | 2,523 | 2,694 | Upgrade
|
| Total Debt Issued | 1,243 | 1,498 | 1,809 | 3,666 | 2,694 | Upgrade
|
| Short-Term Debt Repaid | -566 | - | -400 | - | -413 | Upgrade
|
| Long-Term Debt Repaid | -3,936 | -4,252 | -2,607 | -6,197 | -4,886 | Upgrade
|
| Total Debt Repaid | -4,502 | -4,252 | -3,007 | -6,197 | -5,299 | Upgrade
|
| Net Debt Issued (Repaid) | -3,259 | -2,754 | -1,198 | -2,531 | -2,605 | Upgrade
|
| Issuance of Common Stock | - | 177 | 14 | - | 7 | Upgrade
|
| Repurchase of Common Stock | -12 | -15 | -451 | -510 | - | Upgrade
|
| Common Dividends Paid | -2,090 | -2,039 | -2,074 | -2,365 | -1,875 | Upgrade
|
| Other Financing Activities | -365 | -834 | 366 | 572 | -937 | Upgrade
|
| Financing Cash Flow | -5,726 | -5,465 | -3,343 | -4,834 | -5,410 | Upgrade
|
| Foreign Exchange Rate Adjustments | 139 | 32 | -61 | 50 | -59 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | - | - | 1 | Upgrade
|
| Net Cash Flow | 3,148 | -386 | -2,617 | 476 | 1,665 | Upgrade
|
| Free Cash Flow | 3,485 | 4,225 | 2,458 | 2,487 | 4,151 | Upgrade
|
| Free Cash Flow Growth | -17.51% | 71.89% | -1.17% | -40.09% | 134.79% | Upgrade
|
| Free Cash Flow Margin | 8.66% | 9.58% | 5.65% | 5.85% | 9.82% | Upgrade
|
| Free Cash Flow Per Share | 1.31 | 1.59 | 0.91 | 0.94 | 1.55 | Upgrade
|
| Cash Interest Paid | 1,026 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | 988 | 1,129 | 1,033 | 954 | -1,160 | Upgrade
|
| Levered Free Cash Flow | 1,520 | 4,112 | 2,514 | 1,877 | 1,108 | Upgrade
|
| Unlevered Free Cash Flow | 2,438 | 5,002 | 3,246 | 2,589 | 1,904 | Upgrade
|
| Change in Net Working Capital | 2,890 | -295 | 293 | 290 | 1,708 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.