Koninklijke Vopak N.V. (LON:0O8V)
London
· Delayed Price · Currency is GBP · Price in EUR 39.47
-0.90 (-2.22%)
At close: Feb 21, 2025
Koninklijke Vopak 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 | 375.7 | 455.7 | -168.4 | 214.2 | 294.6 | Upgrade
|
| Depreciation & Amortization | 286 | 301.6 | 319.7 | 315 | 283 | Upgrade
|
| Other Amortization | 21.4 | 21.4 | 20.2 | 16.8 | 13 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -44.6 | -13.8 | - | 1.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | 75 | -23.2 | 448.8 | 71 | 30.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | -51.6 | - | 32.4 | 43.5 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -224.2 | -212.5 | -199.9 | -215.1 | -194.2 | Upgrade
|
| Stock-Based Compensation | 4.4 | 6.8 | 1.4 | 6.1 | -1.3 | Upgrade
|
| Other Operating Activities | 424 | 381 | 389.4 | 213 | 322.8 | Upgrade
|
| Change in Other Net Operating Assets | -1.6 | -20 | -4.6 | 17.5 | 12.5 | Upgrade
|
| Operating Cash Flow | 909.1 | 866.2 | 825.2 | 682 | 762.2 | Upgrade
|
| Operating Cash Flow Growth | 4.95% | 4.97% | 21.00% | -10.52% | 17.90% | Upgrade
|
| Capital Expenditures | -314.9 | -396.5 | -368.2 | -493 | -612.5 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.5 | 1.8 | 2.3 | 3.5 | 2.1 | Upgrade
|
| Cash Acquisitions | - | 28.5 | - | - | - | Upgrade
|
| Divestitures | 6.5 | 523.2 | 104.7 | - | 131.3 | Upgrade
|
| Sale (Purchase) of Intangibles | -20.8 | -17.5 | -17.9 | -25.5 | -26.5 | Upgrade
|
| Investment in Securities | -175.7 | 19.3 | -213.1 | -65.6 | -71.5 | Upgrade
|
| Other Investing Activities | 6.6 | 3 | -11.1 | -14.1 | 2.2 | Upgrade
|
| Investing Cash Flow | -495.3 | 109.6 | -489.4 | -588.4 | -572.7 | Upgrade
|
| Short-Term Debt Issued | 110.4 | - | - | 257 | 27 | Upgrade
|
| Long-Term Debt Issued | 300 | 499.4 | 871.9 | 177.1 | 849.1 | Upgrade
|
| Total Debt Issued | 410.4 | 499.4 | 871.9 | 434.1 | 876.1 | Upgrade
|
| Short-Term Debt Repaid | - | -276.8 | -185.2 | - | - | Upgrade
|
| Long-Term Debt Repaid | -256.5 | -713 | -725.8 | -245.2 | -695.8 | Upgrade
|
| Total Debt Repaid | -256.5 | -989.8 | -911 | -245.2 | -695.8 | Upgrade
|
| Net Debt Issued (Repaid) | 153.9 | -490.4 | -39.1 | 188.9 | 180.3 | Upgrade
|
| Repurchase of Common Stock | -308.2 | -10.5 | - | -2.9 | -108.1 | Upgrade
|
| Common Dividends Paid | -183.5 | -163.1 | -156.8 | -150.5 | -146.1 | Upgrade
|
| Dividends Paid | -183.5 | -163.1 | -156.8 | -150.5 | -146.1 | Upgrade
|
| Other Financing Activities | -191 | -137.9 | -157.6 | -120.3 | -144.8 | Upgrade
|
| Financing Cash Flow | -528.8 | -801.9 | -353.5 | -84.8 | -218.7 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.1 | -1.2 | 1.4 | 3.1 | -2.3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 8.2 | -8.4 | -21.8 | -0.1 | 2.5 | Upgrade
|
| Net Cash Flow | -104.7 | 164.3 | -38.1 | 11.8 | -29 | Upgrade
|
| Free Cash Flow | 594.2 | 469.7 | 457 | 189 | 149.7 | Upgrade
|
| Free Cash Flow Growth | 26.51% | 2.78% | 141.80% | 26.25% | 163.56% | Upgrade
|
| Free Cash Flow Margin | 44.76% | 32.65% | 33.03% | 15.22% | 12.48% | Upgrade
|
| Free Cash Flow Per Share | 4.92 | 3.74 | 3.64 | 1.50 | 1.18 | Upgrade
|
| Cash Interest Paid | 21.4 | 23.3 | 129.1 | 22.4 | 21.1 | Upgrade
|
| Cash Income Tax Paid | 55.1 | 85.3 | 55.9 | 65 | 54.9 | Upgrade
|
| Levered Free Cash Flow | 218.54 | 126.91 | 81.87 | -226.15 | -22.94 | Upgrade
|
| Unlevered Free Cash Flow | 291.29 | 208.91 | 156.87 | -159.77 | 28.25 | Upgrade
|
| Change in Net Working Capital | -64.4 | -20.5 | 23.1 | 176.6 | -170.4 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.