Samsonite Group S.A. (ETR:1SO)
Germany flag Germany · Delayed Price · Currency is EUR
1.834
-0.024 (-1.29%)
At close: Aug 27, 2025

Samsonite Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
294.4345.6396.9312.714.3-1,278
Upgrade
Depreciation & Amortization
238.1222192.3175.4197.7255.2
Upgrade
Other Amortization
2.312.27.84.836.77.7
Upgrade
Asset Writedown & Restructuring Costs
--5.1-84-72.2-31.6920.3
Upgrade
Stock-Based Compensation
10.713.514.813.811.96.6
Upgrade
Other Operating Activities
7.88.79218.5-35-146.3
Upgrade
Change in Accounts Receivable
-13.4-22.7-33-96.3-74.5220.1
Upgrade
Change in Inventory
-39.210.1-7.3-349.681.6140.8
Upgrade
Change in Accounts Payable
-25.7-13.3-41.5297.3180.5-295.1
Upgrade
Change in Other Net Operating Assets
18.6-6.2-3.8-26.75.554.2
Upgrade
Operating Cash Flow
493.6564.8534.2277.7387.1-114.2
Upgrade
Operating Cash Flow Growth
-13.48%5.73%92.37%-28.26%--
Upgrade
Capital Expenditures
-92.6-103.9-99.3-51.6-20.8-20.5
Upgrade
Divestitures
----35.3-
Upgrade
Sale (Purchase) of Intangibles
-8.1-7.6-10.8-11.2-5.1-5.5
Upgrade
Sale (Purchase) of Real Estate
------0.1
Upgrade
Investing Cash Flow
-100.7-111.5-110.1-62.89.4-26.1
Upgrade
Long-Term Debt Issued
-601.11,50010.314.22,235
Upgrade
Total Debt Issued
4.7601.11,50010.314.22,235
Upgrade
Long-Term Debt Repaid
--761.8-1,845-882.7-557.1-1,038
Upgrade
Total Debt Repaid
-188.5-761.8-1,845-882.7-557.1-1,038
Upgrade
Net Debt Issued (Repaid)
-183.8-160.7-345-872.4-542.91,197
Upgrade
Issuance of Common Stock
0.431.326.82.3--
Upgrade
Repurchase of Common Stock
-200.5-157.6----
Upgrade
Common Dividends Paid
-150-150----
Upgrade
Other Financing Activities
-20.2-22.7-29.6-11-8.3-38.9
Upgrade
Financing Cash Flow
-554.1-459.7-347.8-881.1-551.21,158
Upgrade
Foreign Exchange Rate Adjustments
14.7-33.84.4-22.7-15.514.3
Upgrade
Miscellaneous Cash Flow Adjustments
0.1-0.1----
Upgrade
Net Cash Flow
-146.4-40.380.7-688.9-170.21,032
Upgrade
Free Cash Flow
401460.9434.9226.1366.3-134.7
Upgrade
Free Cash Flow Growth
-12.41%5.98%92.35%-38.27%--
Upgrade
Free Cash Flow Margin
11.52%12.84%11.81%7.85%18.13%-8.77%
Upgrade
Free Cash Flow Per Share
0.280.320.300.160.26-0.09
Upgrade
Cash Interest Paid
135.4131128.5108.3118.9117.9
Upgrade
Cash Income Tax Paid
119.8135.1118.950.6-1.828.2
Upgrade
Levered Free Cash Flow
306.28395.45362.03175.61453.9567.75
Upgrade
Unlevered Free Cash Flow
389.73466.5437.29242.25497.13140.74
Upgrade
Change in Working Capital
-59.7-32.1-85.6-175.3193.1120
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.