Prosegur Cash, S.A. (LON:0RNO)
London
· Delayed Price · Currency is GBP · Price in EUR 0.8040
+0.0040 (0.50%)
At close: May 9, 2025
Prosegur Cash Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 94.37 | 89.07 | 62.93 | 94.39 | 33.16 | 15.89 | Upgrade
|
Depreciation & Amortization | 147.75 | 147.75 | 124.76 | 119.43 | 109.74 | 103.92 | Upgrade
|
Other Amortization | 9.63 | 9.63 | 7.48 | 7.15 | 6.08 | 7.1 | Upgrade
|
Loss (Gain) From Sale of Assets | 1.77 | 1.77 | 0.46 | 0.3 | 1.83 | 2.94 | Upgrade
|
Asset Writedown & Restructuring Costs | 13.25 | 13.25 | - | 0.51 | 18.02 | 27 | Upgrade
|
Loss (Gain) on Equity Investments | 22.76 | 22.76 | 9.42 | 1.88 | 1.26 | 1.05 | Upgrade
|
Provision & Write-off of Bad Debts | 3.44 | 3.44 | -2.76 | -0.55 | 0.03 | 3.19 | Upgrade
|
Other Operating Activities | 15.04 | 17.94 | 39.44 | 19.91 | 63.16 | 45.63 | Upgrade
|
Change in Accounts Receivable | -49.11 | -49.11 | -55.23 | -24.96 | -19.39 | 22.59 | Upgrade
|
Change in Inventory | -4.44 | -4.44 | -10.31 | -8.33 | -4.41 | 3.34 | Upgrade
|
Change in Accounts Payable | 33.05 | 33.05 | 60.82 | 48.59 | 42.37 | 11.47 | Upgrade
|
Change in Other Net Operating Assets | -19.32 | -14.52 | -3.58 | -7.52 | -10.78 | -6.75 | Upgrade
|
Operating Cash Flow | 268.18 | 270.58 | 233.45 | 250.78 | 241.07 | 237.37 | Upgrade
|
Operating Cash Flow Growth | 19.64% | 15.90% | -6.91% | 4.03% | 1.56% | -24.17% | Upgrade
|
Capital Expenditures | -65.3 | -78.8 | -93.2 | -66.02 | -59.73 | -65.87 | Upgrade
|
Sale of Property, Plant & Equipment | 4.22 | 4.22 | 1.96 | - | - | 3.8 | Upgrade
|
Cash Acquisitions | 31.57 | 5.57 | -1.69 | - | - | -23.85 | Upgrade
|
Divestitures | - | - | - | 2.98 | 34.21 | - | Upgrade
|
Sale (Purchase) of Intangibles | -22.52 | -22.52 | -12.8 | -10.78 | -7.49 | -3.84 | Upgrade
|
Investment in Securities | -12.01 | -12.01 | -39.42 | -6.37 | -13.21 | - | Upgrade
|
Other Investing Activities | 3.93 | 3.93 | 18.64 | 11.42 | 0.1 | 0.13 | Upgrade
|
Investing Cash Flow | -60.1 | -99.6 | -126.52 | -68.76 | -46.13 | -89.62 | Upgrade
|
Long-Term Debt Issued | - | 440.97 | 160.91 | 188.7 | 249.95 | 416.28 | Upgrade
|
Long-Term Debt Repaid | - | -232.88 | -268.15 | -161.81 | -500.08 | -353.31 | Upgrade
|
Total Debt Repaid | -232.88 | -232.88 | -268.15 | -161.81 | -500.08 | -353.31 | Upgrade
|
Net Debt Issued (Repaid) | 208.09 | 208.09 | -107.24 | 26.9 | -250.13 | 62.97 | Upgrade
|
Common Dividends Paid | -59.54 | -59.04 | -38.91 | -29.39 | -58.61 | -31.81 | Upgrade
|
Other Financing Activities | 5.6 | - | -10.1 | -11.59 | -12.47 | -16.72 | Upgrade
|
Financing Cash Flow | 154.15 | 149.05 | -156.25 | -14.09 | -321.21 | 14.45 | Upgrade
|
Foreign Exchange Rate Adjustments | -18.86 | -17.56 | -86.47 | -34.16 | -24.7 | -67.85 | Upgrade
|
Net Cash Flow | 343.37 | 302.47 | -135.79 | 133.78 | -150.97 | 94.35 | Upgrade
|
Free Cash Flow | 202.89 | 191.79 | 140.25 | 184.77 | 181.34 | 171.51 | Upgrade
|
Free Cash Flow Growth | 55.77% | 36.75% | -24.09% | 1.89% | 5.73% | -20.76% | Upgrade
|
Free Cash Flow Margin | 9.50% | 9.18% | 7.54% | 9.87% | 11.94% | 11.38% | Upgrade
|
Free Cash Flow Per Share | 0.13 | 0.13 | 0.10 | 0.12 | 0.12 | 0.11 | Upgrade
|
Cash Interest Paid | 22.15 | 22.15 | 18.75 | 13.16 | 12.89 | 13.57 | Upgrade
|
Cash Income Tax Paid | 64.15 | 64.15 | 70.62 | 90.21 | 36.53 | 39.52 | Upgrade
|
Levered Free Cash Flow | 188.47 | 387.53 | 110.09 | 77.6 | 186.7 | 215.64 | Upgrade
|
Unlevered Free Cash Flow | 213.63 | 412.69 | 131.98 | 94.39 | 199.88 | 230.8 | Upgrade
|
Change in Net Working Capital | 13.4 | -206.1 | 22.57 | 104.11 | -40.07 | -91.43 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.