Vranken-Pommery Monopole Société Anonyme (EPA:VRAP)
France flag France · Delayed Price · Currency is EUR
12.00
+0.10 (0.84%)
May 6, 2025, 4:34 PM CET

EPA:VRAP Cash Flow Statement

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 '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
0.926.1510.167.50.24
Upgrade
Depreciation & Amortization
13.4614.414.1215.7814.65
Upgrade
Loss (Gain) From Sale of Assets
-1.06-0.25-0.260.04-0.44
Upgrade
Loss (Gain) on Equity Investments
0.180.170.110.410.13
Upgrade
Other Operating Activities
31.5928.7921.7816.7918.48
Upgrade
Change in Accounts Receivable
4.415.4-26.5417.94-0.4
Upgrade
Change in Inventory
-3.05-15.87-5.4828.8812.38
Upgrade
Change in Accounts Payable
-19.12-1.8834.69-19.9812.91
Upgrade
Change in Other Net Operating Assets
-11.479.96-1.69-3.450.15
Upgrade
Operating Cash Flow
15.8746.8646.8863.9158.08
Upgrade
Operating Cash Flow Growth
-66.14%-0.06%-26.64%10.04%3179.39%
Upgrade
Capital Expenditures
-18.24-19.13-12.24-14.29-14.25
Upgrade
Sale of Property, Plant & Equipment
0.511.021.870.963.22
Upgrade
Cash Acquisitions
---0.18-0.12-0.47
Upgrade
Other Investing Activities
0.060.140.350.080.35
Upgrade
Investing Cash Flow
-17.83-18.27-10.4-18.36-11.24
Upgrade
Short-Term Debt Issued
53.94-3.640.17-
Upgrade
Long-Term Debt Issued
45.4665.25466.9484.7835.94
Upgrade
Total Debt Issued
99.465.25470.5984.9535.94
Upgrade
Short-Term Debt Repaid
--0.22---1.62
Upgrade
Long-Term Debt Repaid
-73.07-49.53-486.55-130.79-27.98
Upgrade
Total Debt Repaid
-73.07-49.75-486.55-130.79-29.61
Upgrade
Net Debt Issued (Repaid)
26.3215.5-15.96-45.856.33
Upgrade
Issuance of Common Stock
0.120.08-0.01-
Upgrade
Repurchase of Common Stock
---0--0.01
Upgrade
Common Dividends Paid
-7.11-7.1-7.1--
Upgrade
Other Financing Activities
-33.19-29.3-18.4-17.78-17.37
Upgrade
Financing Cash Flow
-13.85-20.84-41.46-63.62-11.05
Upgrade
Foreign Exchange Rate Adjustments
-0.030.150.140.51-0.21
Upgrade
Miscellaneous Cash Flow Adjustments
----0
Upgrade
Net Cash Flow
-15.847.9-4.84-17.5635.58
Upgrade
Free Cash Flow
-2.3727.7334.6449.6243.83
Upgrade
Free Cash Flow Growth
--19.95%-30.19%13.23%-
Upgrade
Free Cash Flow Margin
-0.78%8.20%10.36%16.47%17.96%
Upgrade
Free Cash Flow Per Share
-0.273.123.905.594.94
Upgrade
Cash Interest Paid
33.1929.2718.3917.7117.33
Upgrade
Levered Free Cash Flow
-19.48-3.6117.9635.7325.12
Upgrade
Unlevered Free Cash Flow
1.3515.129.2146.3935.61
Upgrade
Change in Net Working Capital
15.474.55-5.81-27.09-24.09
Upgrade
Updated Sep 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.