Interpump Group S.p.A. (LON:0EWD)
London
· Delayed Price · Currency is GBP · Price in EUR 37.90
-0.06 (-0.16%)
At close: Feb 21, 2025
Interpump Group Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 227.06 | 274.27 | 266.5 | 195.88 | 170.98 | Upgrade
|
| Depreciation & Amortization | 113.87 | 101.06 | 92.32 | 78.61 | 75.6 | Upgrade
|
| Other Amortization | - | 1.62 | 1.45 | 1.32 | 1.47 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5.58 | -2.75 | -5.8 | -6.13 | -2.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 0.83 | 4.65 | 2.2 | -0.06 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.3 | -0.63 | -0.24 | -0.28 | -0.1 | Upgrade
|
| Stock-Based Compensation | 5.26 | 5.29 | 5 | 4.39 | 1.92 | Upgrade
|
| Other Operating Activities | -32.03 | -7.47 | 31.92 | 41.81 | -18.91 | Upgrade
|
| Change in Accounts Receivable | 29.26 | 33.74 | -93.05 | -68.44 | 25.87 | Upgrade
|
| Change in Inventory | 21.41 | -6.69 | -158.55 | -84.34 | 30.07 | Upgrade
|
| Change in Accounts Payable | -1.31 | -66.72 | 59.68 | 92.22 | -3.63 | Upgrade
|
| Operating Cash Flow | 357.65 | 332.55 | 203.87 | 257.23 | 280.88 | Upgrade
|
| Operating Cash Flow Growth | 7.55% | 63.12% | -20.74% | -8.42% | 32.16% | Upgrade
|
| Capital Expenditures | -129.19 | -161.71 | -125.41 | -101.87 | -58.57 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.98 | 3.37 | 3.09 | 2.28 | 1.54 | Upgrade
|
| Sale (Purchase) of Intangibles | -9.04 | -6.61 | -7.16 | -7.14 | -4.37 | Upgrade
|
| Investment in Securities | -89.21 | -40.15 | -39.4 | -306.82 | -39.78 | Upgrade
|
| Other Investing Activities | 8.33 | 5.6 | 3.42 | 2.39 | 2.21 | Upgrade
|
| Investing Cash Flow | -216.14 | -199.5 | -165.46 | -411.15 | -98.96 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 1.89 | Upgrade
|
| Long-Term Debt Issued | 0.93 | - | 36.48 | 227.27 | 22.91 | Upgrade
|
| Total Debt Issued | 0.93 | - | 36.48 | 227.27 | 24.8 | Upgrade
|
| Short-Term Debt Repaid | -0.57 | -0.95 | -0.48 | - | - | Upgrade
|
| Long-Term Debt Repaid | -19.75 | -141.18 | -25.92 | -18.97 | -18.21 | Upgrade
|
| Total Debt Repaid | -20.32 | -142.13 | -26.4 | -18.97 | -18.21 | Upgrade
|
| Net Debt Issued (Repaid) | -19.39 | -142.13 | 10.09 | 208.3 | 6.58 | Upgrade
|
| Issuance of Common Stock | 0.58 | 2.25 | 63.03 | 0.71 | 14.48 | Upgrade
|
| Repurchase of Common Stock | -10.34 | - | -94.79 | -22.4 | -48.49 | Upgrade
|
| Common Dividends Paid | -34.99 | -34.76 | -31.24 | -29.54 | -28.32 | Upgrade
|
| Other Financing Activities | -0.53 | -0.56 | -0.04 | -0.02 | -0.01 | Upgrade
|
| Financing Cash Flow | -64.66 | -175.2 | -52.95 | 157.06 | -55.76 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.54 | -3.19 | 0.64 | 5.46 | -5.33 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | 0.07 | 0.05 | Upgrade
|
| Net Cash Flow | 77.39 | -45.33 | -13.91 | 8.68 | 120.87 | Upgrade
|
| Free Cash Flow | 228.46 | 170.84 | 78.46 | 155.36 | 222.3 | Upgrade
|
| Free Cash Flow Growth | 33.73% | 117.73% | -49.50% | -30.11% | 58.78% | Upgrade
|
| Free Cash Flow Margin | 10.99% | 7.63% | 3.78% | 9.68% | 17.17% | Upgrade
|
| Free Cash Flow Per Share | 2.13 | 1.59 | 0.74 | 1.44 | 2.07 | Upgrade
|
| Cash Interest Paid | 41.88 | 32.9 | 8.65 | 4.14 | 5.31 | Upgrade
|
| Cash Income Tax Paid | 102.54 | 111.58 | 91.8 | 56.95 | 54.49 | Upgrade
|
| Levered Free Cash Flow | 125.28 | 160.78 | 2.58 | 75.26 | 176.65 | Upgrade
|
| Unlevered Free Cash Flow | 152.21 | 185.1 | 8.94 | 77.91 | 180.12 | Upgrade
|
| Change in Net Working Capital | 39.36 | 15.12 | 193.82 | 81.27 | -34.86 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.