Pierre et Vacances SA (EPA: VAC)
France
· Delayed Price · Currency is EUR 1.522
+0.006 (0.40%)
Jan 17, 2025, 5:35 PM CET
Pierre et Vacances Cash Flow Statement
Financials in millions EUR. Fiscal year is October - September.
Millions EUR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 20.03 | 20.03 | -63.1 | 291.1 | -426.44 | -425.25 | Upgrade
|
| Depreciation & Amortization | 293.43 | 293.43 | 265.73 | 245.37 | 273.93 | 299.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | 3.32 | 3.32 | -7.93 | 4.49 | 1.09 | -1.49 | Upgrade
|
| Loss (Gain) on Equity Investments | -8.74 | -8.74 | -6.6 | 14.93 | 24.83 | 25.18 | Upgrade
|
| Stock-Based Compensation | 9.25 | 9.25 | 6.66 | - | 0.62 | 2.44 | Upgrade
|
| Other Operating Activities | -11.73 | -11.73 | 0.32 | -366.59 | 16.39 | 36.94 | Upgrade
|
| Change in Accounts Receivable | 56.83 | 56.83 | - | - | - | - | Upgrade
|
| Change in Inventory | 13.85 | 13.85 | - | -0.26 | 5.2 | 26.78 | Upgrade
|
| Change in Accounts Payable | -32.46 | -32.46 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -57.85 | -57.85 | 119.61 | -103.3 | 114.25 | 46.96 | Upgrade
|
| Operating Cash Flow | 285.91 | 285.91 | 314.69 | 85.73 | 9.87 | 11.1 | Upgrade
|
| Operating Cash Flow Growth | -9.15% | -9.15% | 267.08% | 768.32% | -11.04% | -81.86% | Upgrade
|
| Capital Expenditures | -68.6 | -68.6 | -92.51 | -44.87 | -31.75 | -33.05 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 0.42 | 0.65 | 0.52 | 5.46 | Upgrade
|
| Cash Acquisitions | -1.24 | -1.24 | 49.3 | -5.44 | 0.78 | 0.26 | Upgrade
|
| Divestitures | -30.11 | -30.11 | -0.05 | - | -0.06 | -0 | Upgrade
|
| Sale (Purchase) of Intangibles | -19.48 | -19.48 | -15.48 | -9.05 | -5.19 | -12.28 | Upgrade
|
| Investment in Securities | 7.2 | 7.2 | -12.87 | -10.05 | -12.34 | 0.5 | Upgrade
|
| Other Investing Activities | 2.13 | 2.13 | 0.33 | 0.06 | 1.65 | 1.52 | Upgrade
|
| Investing Cash Flow | -112.31 | -112.31 | -80.72 | -73.68 | -48.66 | -37.87 | Upgrade
|
| Long-Term Debt Issued | 51.15 | 51.15 | 8.52 | 139.02 | 217.72 | 286.86 | Upgrade
|
| Long-Term Debt Repaid | -606.67 | -606.67 | -228.32 | -308.31 | -156.26 | -175.43 | Upgrade
|
| Net Debt Issued (Repaid) | -555.52 | -555.52 | -219.8 | -169.29 | 61.47 | 111.43 | Upgrade
|
| Issuance of Common Stock | 0.06 | 0.06 | 0.17 | 200.47 | - | 0.1 | Upgrade
|
| Repurchase of Common Stock | -0.01 | -0.01 | -0.04 | -0.03 | -0.03 | - | Upgrade
|
| Common Dividends Paid | - | - | - | - | - | -0 | Upgrade
|
| Other Financing Activities | 0.07 | 0.07 | -0.69 | -0.13 | 0.04 | - | Upgrade
|
| Financing Cash Flow | -555.39 | -555.39 | -220.36 | 31.02 | 61.47 | 111.53 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0 | 0 | -0 | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1.59 | 1.59 | -1.59 | 191.05 | - | 0 | Upgrade
|
| Net Cash Flow | -380.21 | -380.21 | 12.02 | 234.12 | 22.68 | 84.76 | Upgrade
|
| Free Cash Flow | 217.31 | 217.31 | 222.19 | 40.86 | -21.88 | -21.95 | Upgrade
|
| Free Cash Flow Growth | -2.19% | -2.19% | 443.73% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 11.95% | 11.95% | 12.44% | 2.53% | -2.33% | -1.87% | Upgrade
|
| Free Cash Flow Per Share | 0.48 | 0.48 | 0.49 | 1.44 | -2.24 | -2.30 | Upgrade
|
| Cash Interest Paid | 196.61 | 196.61 | 223.61 | 221.99 | 189.98 | 156.35 | Upgrade
|
| Cash Income Tax Paid | 24.74 | 24.74 | 34.62 | -2.95 | 0.17 | 12.86 | Upgrade
|
| Levered Free Cash Flow | 162.04 | 162.04 | 347.31 | 121.02 | 149.92 | 113.13 | Upgrade
|
| Unlevered Free Cash Flow | 299.67 | 299.67 | 502.23 | 285.61 | 289.85 | 219.85 | Upgrade
|
| Change in Net Working Capital | 63.24 | 63.24 | -184.89 | 74.8 | -132.06 | -25.07 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.