Berger Paints India Limited (NSE: BERGEPAINT)
India
· Delayed Price · Currency is INR 476.25
+10.75 (2.31%)
Nov 22, 2024, 3:29 PM IST
Berger Paints India Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 11,450 | 11,677 | 8,594 | 8,328 | 7,198 | 6,578 | Upgrade
|
| Depreciation & Amortization | 3,401 | 3,250 | 2,586 | 2,219 | 2,080 | 1,884 | Upgrade
|
| Other Amortization | 58.5 | 58.5 | 54.7 | 46.1 | 31.4 | 26.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | -8.6 | -12.4 | 37.6 | -67.9 | -0.7 | 1.2 | Upgrade
|
| Loss (Gain) From Sale of Investments | -167.2 | -76.3 | -22.5 | -78.1 | -100.3 | -171.1 | Upgrade
|
| Loss (Gain) on Equity Investments | -519 | -410.2 | 131.7 | -38.6 | 56.1 | 83 | Upgrade
|
| Stock-Based Compensation | 61.3 | 57.1 | 45.6 | 55.6 | 29 | 21.9 | Upgrade
|
| Provision & Write-off of Bad Debts | 236.3 | 213.1 | 227 | 76 | - | - | Upgrade
|
| Other Operating Activities | 283 | 851 | 696.1 | 101.1 | 344.6 | -178.2 | Upgrade
|
| Change in Accounts Receivable | -271.4 | -1,033 | -2,121 | -415.6 | -3,056 | -426.3 | Upgrade
|
| Change in Inventory | -608.4 | 1,394 | -32.9 | -6,997 | -3,377 | -449.3 | Upgrade
|
| Change in Accounts Payable | 282.3 | -826.9 | -372.4 | 3,138 | 4,327 | 634.9 | Upgrade
|
| Change in Other Net Operating Assets | 923.6 | 767.7 | -67.6 | -702.1 | 426.1 | -757.9 | Upgrade
|
| Operating Cash Flow | 15,122 | 15,911 | 9,756 | 5,665 | 7,958 | 7,246 | Upgrade
|
| Operating Cash Flow Growth | -3.93% | 63.09% | 72.21% | -28.81% | 9.81% | 18.63% | Upgrade
|
| Capital Expenditures | -3,266 | -2,750 | -7,480 | -7,740 | -1,861 | -4,350 | Upgrade
|
| Sale of Property, Plant & Equipment | 45.3 | 44.6 | 41.9 | 144.4 | 13.3 | 39.8 | Upgrade
|
| Cash Acquisitions | -76.2 | - | - | - | - | - | Upgrade
|
| Investment in Securities | -961.1 | -1,061 | 1,305 | 2,131 | -2,903 | 1,902 | Upgrade
|
| Other Investing Activities | -159.3 | -213.9 | 130.9 | 252.4 | 184 | 174.1 | Upgrade
|
| Investing Cash Flow | -4,417 | -3,981 | -6,003 | -5,213 | -4,567 | -2,234 | Upgrade
|
| Short-Term Debt Issued | - | 64,649 | 84,140 | 31,143 | 14,567 | 35,384 | Upgrade
|
| Total Debt Issued | 33,955 | 64,649 | 84,140 | 31,143 | 14,567 | 35,384 | Upgrade
|
| Short-Term Debt Repaid | - | -70,256 | -82,484 | -26,661 | -15,349 | -34,865 | Upgrade
|
| Long-Term Debt Repaid | - | -1,614 | -1,659 | -2,315 | -1,492 | -1,184 | Upgrade
|
| Total Debt Repaid | -40,085 | -71,870 | -84,143 | -28,977 | -16,841 | -36,048 | Upgrade
|
| Net Debt Issued (Repaid) | -6,130 | -7,221 | -2.8 | 2,166 | -2,274 | -663.9 | Upgrade
|
| Issuance of Common Stock | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | Upgrade
|
| Common Dividends Paid | -4,080 | -3,109 | -3,011 | -2,720 | -260.8 | -3,264 | Upgrade
|
| Other Financing Activities | -203.4 | -359 | -614.7 | -228.1 | -283 | -866.8 | Upgrade
|
| Financing Cash Flow | -10,414 | -10,689 | -3,629 | -781.3 | -2,818 | -4,794 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2 | -0.3 | 4 | - | - | - | Upgrade
|
| Net Cash Flow | 292.8 | 1,241 | 128.7 | -329.2 | 573 | 218.5 | Upgrade
|
| Free Cash Flow | 11,856 | 13,161 | 2,275 | -2,075 | 6,097 | 2,897 | Upgrade
|
| Free Cash Flow Growth | 6.55% | 478.41% | - | - | 110.46% | -8.92% | Upgrade
|
| Free Cash Flow Margin | 10.52% | 11.75% | 2.15% | -2.37% | 8.94% | 4.55% | Upgrade
|
| Free Cash Flow Per Share | 10.16 | 11.29 | 1.95 | -1.78 | 5.23 | 2.49 | Upgrade
|
| Cash Interest Paid | 203.4 | 359 | 614.7 | 228.1 | 252.5 | 314.1 | Upgrade
|
| Cash Income Tax Paid | 3,588 | 3,486 | 3,078 | 2,992 | 2,525 | 3,178 | Upgrade
|
| Levered Free Cash Flow | 9,107 | 10,178 | 454.08 | -3,257 | 4,213 | 2,477 | Upgrade
|
| Unlevered Free Cash Flow | 9,540 | 10,665 | 1,072 | -2,942 | 4,487 | 2,764 | Upgrade
|
| Change in Net Working Capital | -181.3 | -390.4 | 1,997 | 4,565 | 2,058 | 348.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.