SMCP S.A. (EPA:SMCP)
France
· Delayed Price · Currency is EUR 2.945
-0.075 (-2.48%)
Apr 2, 2025, 4:40 PM CET
SMCP S.A. 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | -23.6 | 11.2 | 51.3 | 23.9 | -102.2 | Upgrade
|
| Depreciation & Amortization | 163.5 | 155.9 | 155.4 | 147.2 | 170.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 25 | 9.8 | 29.8 | 82.6 | Upgrade
|
| Stock-Based Compensation | 1.8 | 3 | 5.6 | 6.7 | 9.2 | Upgrade
|
| Other Operating Activities | 62.9 | 24.4 | 32.3 | 33 | 17.5 | Upgrade
|
| Change in Accounts Receivable | - | -2.6 | -5.5 | -7.1 | 5.9 | Upgrade
|
| Change in Inventory | - | 9.7 | -58 | -3.4 | 21.1 | Upgrade
|
| Change in Accounts Payable | - | -10.8 | 18.1 | 16 | -1 | Upgrade
|
| Change in Other Net Operating Assets | 29.3 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 233.9 | 215.8 | 209 | 246.1 | 203.4 | Upgrade
|
| Operating Cash Flow Growth | 8.39% | 3.25% | -15.07% | 20.99% | 0.99% | Upgrade
|
| Capital Expenditures | -38.9 | -55 | -45.5 | -42.7 | -57.8 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.6 | - | Upgrade
|
| Cash Acquisitions | - | -6.1 | - | -0.1 | -2.9 | Upgrade
|
| Investment in Securities | - | -0.6 | 0.9 | -1.1 | 1.7 | Upgrade
|
| Other Investing Activities | 0.1 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -38.8 | -61.7 | -44.6 | -43.3 | -59 | Upgrade
|
| Long-Term Debt Issued | - | 32.6 | - | 55.4 | 144.9 | Upgrade
|
| Total Debt Issued | - | 32.6 | - | 55.4 | 144.9 | Upgrade
|
| Short-Term Debt Repaid | - | -76.2 | -85 | -114.9 | - | Upgrade
|
| Long-Term Debt Repaid | -183 | -128.2 | -120.9 | -120.4 | -200.4 | Upgrade
|
| Total Debt Repaid | -183 | -204.4 | -205.9 | -235.3 | -200.4 | Upgrade
|
| Net Debt Issued (Repaid) | -183 | -171.8 | -205.9 | -179.9 | -55.5 | Upgrade
|
| Repurchase of Common Stock | -0.4 | -2.4 | -7.4 | -5.5 | - | Upgrade
|
| Other Financing Activities | -19.2 | -17.1 | -9.4 | -14.2 | -12.7 | Upgrade
|
| Financing Cash Flow | -202.6 | -191.3 | -222.7 | -199.6 | -68.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.5 | -0.5 | 0.2 | 1.5 | -1 | Upgrade
|
| Net Cash Flow | -7 | -37.7 | -58.1 | 4.7 | 75.2 | Upgrade
|
| Free Cash Flow | 195 | 160.8 | 163.5 | 203.4 | 145.6 | Upgrade
|
| Free Cash Flow Growth | 21.27% | -1.65% | -19.62% | 39.70% | 12.52% | Upgrade
|
| Free Cash Flow Margin | 16.09% | 13.07% | 13.56% | 19.58% | 16.68% | Upgrade
|
| Free Cash Flow Per Share | 2.56 | 2.05 | 2.06 | 2.56 | 1.97 | Upgrade
|
| Cash Interest Paid | - | 16.3 | 9.9 | 14.6 | 12.9 | Upgrade
|
| Cash Income Tax Paid | 10.1 | 16.9 | 12.2 | 5 | 2.2 | Upgrade
|
| Levered Free Cash Flow | 139.41 | 115.2 | 131.98 | 173.93 | 111.7 | Upgrade
|
| Unlevered Free Cash Flow | 158.54 | 132.14 | 146.1 | 190.11 | 128.83 | Upgrade
|
| Change in Net Working Capital | -22.2 | 20.2 | 35.4 | -21.6 | -8.5 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.