Imperial Brands PLC (LON: IMB)
London
· Delayed Price · Currency is GBP · Price in GBp2,573.00
+1.00 (0.04%)
Dec 20, 2024, 6:51 PM BST
Imperial Brands Cash Flow Statement
Financials in millions GBP. Fiscal year is October - September.
Millions GBP. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 2,613 | 2,613 | 2,328 | 1,570 | 2,834 | 1,495 | Upgrade
|
| Depreciation & Amortization | 610 | 610 | 592 | 539 | 645 | 798 | Upgrade
|
| Other Amortization | 38 | 38 | 34 | 35 | 37 | 33 | Upgrade
|
| Loss (Gain) From Sale of Assets | -13 | -13 | -38 | 428 | -279 | -2 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1 | -1 | 6 | 86 | 133 | 79 | Upgrade
|
| Loss (Gain) on Equity Investments | 9 | 9 | 7 | - | - | - | Upgrade
|
| Stock-Based Compensation | 46 | 46 | 31 | 29 | 25 | 20 | Upgrade
|
| Other Operating Activities | -95 | -95 | 516 | 459 | -549 | 502 | Upgrade
|
| Change in Accounts Receivable | -318 | -318 | 46 | 89 | -201 | 241 | Upgrade
|
| Change in Inventory | 205 | 205 | -551 | -195 | 70 | 67 | Upgrade
|
| Change in Accounts Payable | 213 | 213 | 158 | 146 | -533 | 734 | Upgrade
|
| Operating Cash Flow | 3,307 | 3,307 | 3,129 | 3,186 | 2,167 | 4,030 | Upgrade
|
| Operating Cash Flow Growth | 5.69% | 5.69% | -1.79% | 47.02% | -46.23% | 24.54% | Upgrade
|
| Capital Expenditures | -371 | -371 | -325 | -230 | -200 | -302 | Upgrade
|
| Sale of Property, Plant & Equipment | 50 | 50 | 71 | 53 | 50 | 111 | Upgrade
|
| Cash Acquisitions | -42 | -42 | -183 | -13 | - | -146 | Upgrade
|
| Divestitures | - | - | - | 27 | 845 | - | Upgrade
|
| Other Investing Activities | 15 | 15 | 10 | 8 | 15 | 9 | Upgrade
|
| Investing Cash Flow | -348 | -348 | -427 | -155 | 710 | -331 | Upgrade
|
| Long-Term Debt Issued | 3,848 | 3,848 | 1,462 | 1,710 | 858 | 1,240 | Upgrade
|
| Long-Term Debt Repaid | -4,041 | -4,041 | -1,610 | -2,544 | -2,293 | -3,168 | Upgrade
|
| Net Debt Issued (Repaid) | -193 | -193 | -148 | -834 | -1,435 | -1,928 | Upgrade
|
| Repurchase of Common Stock | -1,020 | -1,020 | -1,006 | -1 | - | -92 | Upgrade
|
| Common Dividends Paid | -1,299 | -1,299 | -1,312 | -1,320 | -1,305 | -1,753 | Upgrade
|
| Other Financing Activities | -650 | -650 | -585 | -361 | -467 | -537 | Upgrade
|
| Financing Cash Flow | -3,162 | -3,162 | -3,051 | -2,516 | -3,207 | -4,310 | Upgrade
|
| Foreign Exchange Rate Adjustments | -64 | -64 | -156 | 48 | -9 | 13 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -62 | Upgrade
|
| Net Cash Flow | -267 | -267 | -505 | 563 | -339 | -660 | Upgrade
|
| Free Cash Flow | 2,936 | 2,936 | 2,804 | 2,956 | 1,967 | 3,728 | Upgrade
|
| Free Cash Flow Growth | 4.71% | 4.71% | -5.14% | 50.28% | -47.24% | 31.87% | Upgrade
|
| Free Cash Flow Margin | 15.88% | 15.88% | 15.51% | 17.48% | 11.88% | 22.46% | Upgrade
|
| Free Cash Flow Per Share | 3.36 | 3.36 | 3.02 | 3.10 | 2.08 | 3.94 | Upgrade
|
| Cash Interest Paid | 431 | 431 | 417 | 366 | 415 | 429 | Upgrade
|
| Cash Income Tax Paid | 888 | 888 | 590 | 681 | 820 | 568 | Upgrade
|
| Levered Free Cash Flow | 2,307 | 2,307 | 2,242 | 2,372 | 2,264 | 3,272 | Upgrade
|
| Unlevered Free Cash Flow | 2,569 | 2,569 | 2,506 | 2,582 | 2,536 | 3,547 | Upgrade
|
| Change in Net Working Capital | -45 | -45 | -64 | -218 | 54 | -1,164 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.