TF1 SA (EPA: TFI)
France flag France · Delayed Price · Currency is EUR
7.31
-0.29 (-3.82%)
Nov 1, 2024, 5:35 PM CET

TF1 SA Cash Flow Statement

Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
198.3191.9176.1225.355.3154.8
Upgrade
Depreciation & Amortization
76.269.27178.2143.490.8
Upgrade
Other Amortization
305.9305.9395.4311.5212.6211.2
Upgrade
Loss (Gain) From Sale of Assets
-20.57.37.5-10.25.15
Upgrade
Asset Writedown & Restructuring Costs
8.55.27.51.286.9
Upgrade
Loss (Gain) on Equity Investments
2.62.749.229.611.21.3
Upgrade
Stock-Based Compensation
1.41.43.11.61.52.8
Upgrade
Other Operating Activities
-100.5-93.2-90.4-49.8-59.7-50.9
Upgrade
Change in Accounts Receivable
151.4151.4-47.2-217-21.3-20.4
Upgrade
Change in Inventory
4.54.540.640.635.5-3.6
Upgrade
Change in Accounts Payable
-40.2-40.2-123.7208.169.2-49.4
Upgrade
Change in Other Net Operating Assets
-57.420.5-25.823.419.641.1
Upgrade
Operating Cash Flow
530.2626.6463.3642.5480.4389.6
Upgrade
Operating Cash Flow Growth
24.34%35.25%-27.89%33.74%23.31%1.64%
Upgrade
Capital Expenditures
-325.2-298.2-312.6-330.8-283.5-243.7
Upgrade
Sale of Property, Plant & Equipment
28.20.41.21.5-1.3
Upgrade
Cash Acquisitions
-85.3-6-31.9-42.7-1.4-51.3
Upgrade
Divestitures
4.31.6163.9383.413.6
Upgrade
Investment in Securities
-0.3--0.84.8-0.3-0.5
Upgrade
Other Investing Activities
-43.2-19.7-24.920.5-37.4-6.3
Upgrade
Investing Cash Flow
-414-321.9-205.1-308.7-319.2-286.9
Upgrade
Long-Term Debt Issued
-11.8-3.2-15.7
Upgrade
Long-Term Debt Repaid
--26.5-31.8-19.3-77.7-18.4
Upgrade
Net Debt Issued (Repaid)
84.5-14.7-31.8-16.1-77.7-2.7
Upgrade
Repurchase of Common Stock
-48.5-9.6-20.4-11.3-7-19.8
Upgrade
Common Dividends Paid
-116.1-105.2-94.7-94.7--84
Upgrade
Other Financing Activities
12.78.2-7.8-7.3-3.8-4.9
Upgrade
Financing Cash Flow
-67.4-121.3-154.7-129.4-88.5-111.4
Upgrade
Foreign Exchange Rate Adjustments
0.30.10.10.7-0.80.3
Upgrade
Miscellaneous Cash Flow Adjustments
-0.1---0.1-
Upgrade
Net Cash Flow
49183.5103.6205.172-8.4
Upgrade
Free Cash Flow
205328.4150.7311.7196.9145.9
Upgrade
Free Cash Flow Growth
43.46%117.92%-51.65%58.30%34.96%-14.63%
Upgrade
Free Cash Flow Margin
8.76%14.30%6.01%12.84%9.46%6.24%
Upgrade
Free Cash Flow Per Share
0.971.560.711.480.940.69
Upgrade
Cash Income Tax Paid
15.756.264.863.153.385.3
Upgrade
Levered Free Cash Flow
264.11392.99231.09316.9286.34172.06
Upgrade
Unlevered Free Cash Flow
267.3398.68235.59320.53290.59175.94
Upgrade
Change in Net Working Capital
-23.5-132114.1-52.9-95.945.1
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.