Gérard Perrier Industrie S.A. (EPA:PERR)

Gérard Perrier Industrie Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	19.27	19.55	16.68	15.01	11.51
Depreciation & Amortization	9.03	7.74	6.41	5.54	3.01
Other Amortization	0.03	0.03	-	-	-
Loss (Gain) From Sale of Assets	0.05	-	0.03	0	-0.61
Asset Writedown & Restructuring Costs	-	-0.01	-	-0.34	-
Stock-Based Compensation	0.72	-	0.43	0.52	0.43
Other Operating Activities	-3.69	-3.33	-4.75	-2.78	0.16
Change in Accounts Receivable	-0.88	-3.1	-21.61	-7.26	1.54
Change in Inventory	1.18	-1.91	-4.33	-4.18	-1.72
Change in Accounts Payable	7.23	0.4	19.23	4.1	-1.27
Change in Other Net Operating Assets	1.97	0.45	2.09	2.71	-0.21
Operating Cash Flow	34.91	19.81	14.17	13.32	12.87
Operating Cash Flow Growth	76.20%	39.86%	6.32%	3.57%	-30.87%
Capital Expenditures	-13.44	-8.91	-8.5	-3.22	-3.07
Sale of Property, Plant & Equipment	0.01	0.05	0.07	0.02	0.66
Cash Acquisitions	-0.04	-4.28	-	-6.09	-0
Investing Cash Flow	-13.47	-13.14	-8.43	-9.29	-2.42
Long-Term Debt Issued	10.92	8.34	3.14	9.75	1.72
Long-Term Debt Repaid	-4.97	-4.99	-4.85	-3.63	-2.59
Net Debt Issued (Repaid)	5.95	3.35	-1.71	6.12	-0.87
Issuance of Common Stock	0.01	0	10	-	-
Repurchase of Common Stock	-	-	-	-0.07	-4.01
Common Dividends Paid	-8.67	-8.11	-7.48	-5.8	-5.53
Other Financing Activities	-	0.09	-	-	-
Financing Cash Flow	-2.72	-4.67	0.8	0.26	-10.4
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	18.73	2.01	6.54	4.29	0.05
Free Cash Flow	21.47	10.9	5.67	10.11	9.79
Free Cash Flow Growth	96.93%	92.23%	-43.88%	3.21%	-31.02%
Free Cash Flow Margin	6.72%	3.59%	2.03%	4.33%	5.11%
Free Cash Flow Per Share	5.69	2.89	1.52	2.77	2.70
Levered Free Cash Flow	21.98	8.32	7.71	1.68	7.78
Unlevered Free Cash Flow	22.56	8.68	7.99	1.91	7.99
Change in Working Capital	9.51	-4.16	-4.63	-4.63	-1.65

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.