TAURON Polska Energia S.A. (LON:0N2X)
London
· Delayed Price · Currency is GBP · Price in PLN 4.339
+0.134 (3.19%)
At close: Feb 25, 2025
TAURON Polska Energia Cash Flow Statement
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 585 | 1,123 | -134 | 338 | -2,170 | Upgrade
|
| Depreciation & Amortization | 2,167 | 2,079 | 2,060 | 1,958 | 1,936 | Upgrade
|
| Other Amortization | 182 | 147 | - | - | 81 | Upgrade
|
| Loss (Gain) on Equity Investments | -84 | 487 | -128 | -32 | -16 | Upgrade
|
| Asset Writedown | 1,549 | 26 | 79 | 944 | 3,746 | Upgrade
|
| Change in Accounts Receivable | 2,365 | -2,806 | -1,286 | -786 | 146 | Upgrade
|
| Change in Inventory | 516 | -389 | -707 | 313 | -196 | Upgrade
|
| Change in Accounts Payable | -366 | 1,250 | 1,561 | 543 | 24 | Upgrade
|
| Change in Unearned Revenue | -92 | -276 | 293 | -87 | -47 | Upgrade
|
| Change in Other Net Operating Assets | -207 | 1,721 | -347 | 1,226 | -56 | Upgrade
|
| Other Operating Activities | 1,479 | 1,405 | 596 | 661 | 373 | Upgrade
|
| Net Cash from Discontinued Operations | - | - | 774 | -122 | - | Upgrade
|
| Operating Cash Flow | 7,972 | 4,616 | 2,775 | 4,955 | 4,042 | Upgrade
|
| Operating Cash Flow Growth | 72.70% | 66.34% | -44.00% | 22.59% | 98.57% | Upgrade
|
| Capital Expenditures | -4,741 | -4,841 | -3,879 | -3,255 | -3,908 | Upgrade
|
| Sale of Property, Plant & Equipment | 25 | 63 | 28 | 76 | 18 | Upgrade
|
| Investment in Securities | -5 | -16 | 152 | 25 | -33 | Upgrade
|
| Other Investing Activities | 3 | - | -277 | 52 | 51 | Upgrade
|
| Investing Cash Flow | -4,718 | -4,794 | -3,976 | -3,103 | -3,977 | Upgrade
|
| Long-Term Debt Issued | 6,962 | 7,982 | 9,440 | 2,003 | 4,369 | Upgrade
|
| Long-Term Debt Repaid | -10,178 | -7,033 | -6,363 | -3,753 | -4,569 | Upgrade
|
| Net Debt Issued (Repaid) | -3,216 | 949 | 3,077 | -1,750 | -200 | Upgrade
|
| Other Financing Activities | -529 | -663 | -1,559 | -253 | -174 | Upgrade
|
| Financing Cash Flow | -3,745 | 286 | 1,518 | -2,003 | -374 | Upgrade
|
| Net Cash Flow | -491 | 108 | 317 | -151 | -309 | Upgrade
|
| Free Cash Flow | 3,231 | -225 | -1,104 | 1,700 | 134 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 1168.66% | - | Upgrade
|
| Free Cash Flow Margin | 9.13% | -0.45% | -3.00% | 6.76% | 0.64% | Upgrade
|
| Free Cash Flow Per Share | 1.84 | -0.13 | -0.63 | 0.97 | 0.08 | Upgrade
|
| Cash Interest Paid | 587 | 697 | 500 | 343 | 216 | Upgrade
|
| Cash Income Tax Paid | 150 | 206 | 540 | 392 | 60 | Upgrade
|
| Levered Free Cash Flow | 1,954 | -1,415 | -2,851 | 1,827 | -18.34 | Upgrade
|
| Unlevered Free Cash Flow | 2,381 | -911.63 | -2,477 | 2,057 | 166.66 | Upgrade
|
| Change in Net Working Capital | -2,192 | 306 | 1,291 | -1,938 | -680.79 | Upgrade
|
Updated Nov 28, 2024. Source: S&P Global Market Intelligence. Utility template. Financial Sources.