Virbac SA (EPA: VIRP)
France
· Delayed Price · Currency is EUR 309.50
-2.50 (-0.80%)
Dec 20, 2024, 5:35 PM CET
Virbac Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 140.93 | 121.3 | 121.94 | 113.16 | 136.04 | 51.55 | Upgrade
|
| Depreciation & Amortization | 49.43 | 47.52 | 45.82 | 43.34 | 47.63 | 54.73 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.56 | 1.97 | 0.44 | 3.01 | -73.01 | -2.5 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.4 | -0.84 | 0.4 | -1.66 | 0.22 | -0.07 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.38 | -0.46 | -0.53 | -0.2 | -0.31 | -0.19 | Upgrade
|
| Other Operating Activities | 62.65 | 49.93 | 61.13 | 55.33 | 56.5 | 18.54 | Upgrade
|
| Change in Accounts Receivable | -27.27 | -22.04 | -37.84 | -5.62 | -7.63 | 2.46 | Upgrade
|
| Change in Inventory | -25.64 | -9.03 | -55.77 | -54.26 | -22.09 | -9.07 | Upgrade
|
| Change in Accounts Payable | -3.7 | -9.94 | 25.44 | 18.69 | 12.08 | 2.71 | Upgrade
|
| Change in Income Taxes | -49.57 | -61.46 | -75.43 | -52.89 | -30.19 | - | Upgrade
|
| Change in Other Net Operating Assets | -9.9 | 1.67 | 13.37 | 10.99 | -0.34 | 13.46 | Upgrade
|
| Operating Cash Flow | 138.7 | 118.64 | 98.98 | 129.9 | 118.92 | 131.61 | Upgrade
|
| Operating Cash Flow Growth | 7.63% | 19.86% | -23.80% | 9.24% | -9.64% | 57.38% | Upgrade
|
| Capital Expenditures | -47.44 | -41.04 | -38.74 | -33.65 | -22.46 | -16.72 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.2 | 0.2 | 0.37 | 2.91 | 363.83 | 7.3 | Upgrade
|
| Cash Acquisitions | -387.85 | -62.37 | - | -5.91 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -17.29 | -18.86 | -14.83 | -13.52 | -6.53 | -6.28 | Upgrade
|
| Investment in Securities | -1.23 | 0.65 | -1.15 | -3.16 | 4.69 | -0.44 | Upgrade
|
| Other Investing Activities | -3.3 | -0.45 | -0.48 | 2.11 | - | - | Upgrade
|
| Investing Cash Flow | -456.91 | -121.87 | -54.83 | -51.21 | 339.52 | -16.13 | Upgrade
|
| Short-Term Debt Issued | - | 56.05 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 32.61 | 85.44 | 65.64 | 45 | 67.56 | Upgrade
|
| Total Debt Issued | 334.9 | 88.65 | 85.44 | 65.64 | 45 | 67.56 | Upgrade
|
| Short-Term Debt Repaid | - | -49.42 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -11.23 | -107.3 | -87.48 | -382.63 | -129.53 | Upgrade
|
| Total Debt Repaid | -71.77 | -60.64 | -107.3 | -87.48 | -382.63 | -129.53 | Upgrade
|
| Net Debt Issued (Repaid) | 263.13 | 28.01 | -21.86 | -21.84 | -337.63 | -61.97 | Upgrade
|
| Issuance of Common Stock | - | - | - | 0.17 | 0.14 | 1.93 | Upgrade
|
| Repurchase of Common Stock | -19.65 | -19.42 | -3.45 | - | - | - | Upgrade
|
| Common Dividends Paid | -11.05 | -11.17 | -10.57 | -6.34 | - | - | Upgrade
|
| Other Financing Activities | -20.22 | -0.15 | 1.13 | -63.68 | -12.4 | -19.44 | Upgrade
|
| Financing Cash Flow | 212.2 | -2.72 | -34.76 | -91.69 | -349.89 | -79.48 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.35 | -5.35 | -4.86 | - | -8.83 | 0.26 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 7.98 | 7.98 | - | - | -0 | - | Upgrade
|
| Net Cash Flow | -103.38 | -3.32 | 4.54 | -13 | 99.72 | 36.26 | Upgrade
|
| Free Cash Flow | 91.26 | 77.6 | 60.24 | 96.25 | 96.46 | 114.89 | Upgrade
|
| Free Cash Flow Growth | -0.26% | 28.81% | -37.41% | -0.22% | -16.04% | 98.77% | Upgrade
|
| Free Cash Flow Margin | 6.81% | 6.22% | 4.95% | 9.05% | 10.33% | 12.24% | Upgrade
|
| Free Cash Flow Per Share | 10.87 | 9.20 | 7.13 | 11.38 | 11.43 | 13.63 | Upgrade
|
| Cash Interest Paid | 10.7 | 8.88 | 3.69 | 5.98 | 10.72 | 17.8 | Upgrade
|
| Cash Income Tax Paid | 49.57 | 61.46 | 75.43 | 52.89 | 30.19 | 26.78 | Upgrade
|
| Levered Free Cash Flow | 26.75 | 52.91 | 34.16 | 72.2 | 92.96 | 98.46 | Upgrade
|
| Unlevered Free Cash Flow | 33.44 | 58.46 | 36.46 | 75.94 | 99.65 | 109.59 | Upgrade
|
| Change in Net Working Capital | 94.02 | 46.18 | 70.58 | 26.01 | -4.9 | -12.34 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.