Mondi plc (LON: MNDI)
London
· Delayed Price · Currency is GBP · Price in GBX1,577.50
+10.00 (0.64%)
Jul 22, 2024, 2:43 PM GMT
Mondi Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | -153 | -153 | 1,452 | 756 | 582 | 812 | Upgrade
|
| Depreciation & Amortization | 391 | 391 | 377 | 359 | 400 | 430 | Upgrade
|
| Amortization of Goodwill & Intangibles | 17 | 17 | 17 | 16 | 28 | 28 | Upgrade
|
| Depreciation & Amortization, Total | 408 | 408 | 394 | 375 | 428 | 458 | Upgrade
|
| Loss (Gain) From Sale of Assets | -13 | -13 | -244 | - | -2 | -11 | Upgrade
|
| Loss (Gain) From Sale of Investments | 5 | 5 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 5 | 5 | -1 | -6 | 3 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | -125 | -125 | -158 | 6 | -31 | -24 | Upgrade
|
| Stock-Based Compensation | 9 | 9 | 11 | 9 | 8 | 11 | Upgrade
|
| Other Operating Activities | 771 | 771 | 63 | -81 | 205 | 130 | Upgrade
|
| Change in Accounts Receivable | 56 | 56 | -472 | -310 | 8 | 91 | Upgrade
|
| Change in Inventory | 389 | 389 | -254 | -232 | 68 | -1 | Upgrade
|
| Change in Accounts Payable | -216 | -216 | 307 | 347 | 49 | -55 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | - | -23 | Upgrade
|
| Operating Cash Flow | 1,359 | 1,359 | 1,448 | 1,150 | 1,318 | 1,388 | Upgrade
|
| Operating Cash Flow Growth | -6.15% | -6.15% | 25.91% | -12.75% | -5.04% | -1.35% | Upgrade
|
| Capital Expenditures | -878 | -878 | -557 | -526 | -673 | -805 | Upgrade
|
| Sale of Property, Plant & Equipment | 25 | 25 | 7 | 21 | 12 | 12 | Upgrade
|
| Cash Acquisitions | -37 | -37 | - | -63 | - | -2 | Upgrade
|
| Divestitures | - | - | 642 | - | - | 20 | Upgrade
|
| Sale (Purchase) of Intangibles | -16 | -16 | -12 | -16 | -18 | -12 | Upgrade
|
| Investment in Securities | 2 | 2 | 5 | -1 | 1 | -5 | Upgrade
|
| Other Investing Activities | 422 | 422 | -53 | -85 | 3 | -2 | Upgrade
|
| Investing Cash Flow | -482 | -482 | 32 | -670 | -675 | -794 | Upgrade
|
| Short-Term Debt Issued | 16 | 16 | 44 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 59 | 744 | - | Upgrade
|
| Total Debt Issued | 16 | 16 | 44 | 59 | 744 | - | Upgrade
|
| Short-Term Debt Repaid | -33 | -33 | -53 | -4 | -136 | -20 | Upgrade
|
| Long-Term Debt Repaid | -22 | -22 | -74 | -21 | -610 | -71 | Upgrade
|
| Total Debt Repaid | -55 | -55 | -127 | -25 | -746 | -91 | Upgrade
|
| Net Debt Issued (Repaid) | -39 | -39 | -83 | 34 | -2 | -91 | Upgrade
|
| Repurchase of Common Stock | -8 | -8 | -7 | -7 | -6 | -12 | Upgrade
|
| Dividends Paid | -345 | -345 | -321 | -298 | -237 | -396 | Upgrade
|
| Other Financing Activities | -149 | -149 | -161 | -101 | -23 | -111 | Upgrade
|
| Financing Cash Flow | -541 | -541 | -572 | -372 | -268 | -610 | Upgrade
|
| Foreign Exchange Rate Adjustments | -125 | -125 | 18 | -1 | -20 | 1 | Upgrade
|
| Net Cash Flow | 211 | 211 | 926 | 107 | 355 | -15 | Upgrade
|
| Free Cash Flow | 481 | 481 | 891 | 624 | 645 | 583 | Upgrade
|
| Free Cash Flow Growth | -46.02% | -46.02% | 42.79% | -3.26% | 10.63% | -9.61% | Upgrade
|
| Free Cash Flow Margin | 6.56% | 6.56% | 10.01% | 8.95% | 9.68% | 8.02% | Upgrade
|
| Free Cash Flow Per Share | 1.09 | 1.09 | 2.02 | 1.41 | 1.46 | 1.32 | Upgrade
|
| Cash Interest Paid | 50 | 50 | 60 | 67 | 82 | 96 | Upgrade
|
| Cash Income Tax Paid (Refunded) | 178 | 178 | 196 | 138 | 168 | 248 | Upgrade
|
| Levered Free Cash Flow | 1,024 | 1,024 | -817.13 | 60.63 | 443.13 | 282.13 | Upgrade
|
| Unlevered Free Cash Flow | 1,094 | 1,094 | -730.88 | 111.25 | 501.88 | 344.63 | Upgrade
|
| Change in Net Working Capital | -1,180 | -1,180 | 1,355 | 222 | -200 | 23 | Upgrade
|
Source: S&P Capital IQ. Standard template.