Vodafone Idea Limited (NSE: IDEA)
India flag India · Delayed Price · Currency is INR
6.67
-0.24 (-3.47%)
Nov 22, 2024, 3:30 PM IST

Vodafone Idea Cash Flow Statement

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 Mar '24 Mar '23 Mar '22 Mar '21 Mar '20 2019 - 2015
Net Income
-282,685-312,384-293,011-282,454-442,331-738,781
Upgrade
Depreciation & Amortization
218,786223,893226,737232,847233,132239,932
Upgrade
Other Amortization
2,4422,4422,8942,9963,2533,632
Upgrade
Loss (Gain) From Sale of Assets
-369-486-642-1,945-21,18426
Upgrade
Asset Writedown & Restructuring Costs
--1,09013712,99159,743
Upgrade
Loss (Gain) From Sale of Investments
-214-239-290--1,596
Upgrade
Loss (Gain) on Equity Investments
3955-5-12-2,314-3,553
Upgrade
Stock-Based Compensation
--2-1635-102
Upgrade
Provision & Write-off of Bad Debts
1,5971,6411,2562,2353,4363,372
Upgrade
Other Operating Activities
270,472286,914244,381223,489383,735599,865
Upgrade
Change in Accounts Receivable
-2,592-1,7071,847-3833,136-807
Upgrade
Change in Inventory
27151-140-171917
Upgrade
Change in Accounts Payable
-37,692-10,128-2,477-3,4325,522-10,974
Upgrade
Change in Other Net Operating Assets
5,53218,1097,045425-23,033-80,691
Upgrade
Operating Cash Flow
175,343208,261188,687173,870156,39773,275
Upgrade
Operating Cash Flow Growth
-0.35%10.37%8.52%11.17%113.44%37.02%
Upgrade
Capital Expenditures
-73,987-16,139-39,422-60,089-47,097-79,662
Upgrade
Sale of Property, Plant & Equipment
1,1018408571,2071,7821,651
Upgrade
Sale (Purchase) of Intangibles
-3,315--16,800-1,035-5,747-
Upgrade
Investment in Securities
-110,98029228815058,90148,919
Upgrade
Other Investing Activities
-2,043-4,0619415942,9121,194
Upgrade
Investing Cash Flow
-189,224-19,068-54,136-57,30310,751-27,898
Upgrade
Short-Term Debt Issued
-20,00019,82422,500-33,916
Upgrade
Long-Term Debt Issued
--16,0005,000--
Upgrade
Total Debt Issued
10,00020,00035,82427,500-33,916
Upgrade
Short-Term Debt Repaid
--34,824-27,500--283-74,225
Upgrade
Long-Term Debt Repaid
--146,302-138,499-150,038-138,775-106,457
Upgrade
Total Debt Repaid
-170,591-181,126-165,999-150,038-139,058-180,682
Upgrade
Net Debt Issued (Repaid)
-160,591-161,126-130,175-122,538-139,058-146,766
Upgrade
Issuance of Common Stock
222,2971-45,000-249,998
Upgrade
Other Financing Activities
-24,056-28,678-16,620-28,000-28,256-153,419
Upgrade
Financing Cash Flow
37,650-189,803-146,795-105,538-167,314-50,187
Upgrade
Miscellaneous Cash Flow Adjustments
-----921
Upgrade
Net Cash Flow
23,769-610-12,24411,029-166-3,889
Upgrade
Free Cash Flow
101,356192,122149,265113,781109,300-6,387
Upgrade
Free Cash Flow Growth
-37.34%28.71%31.19%4.10%--
Upgrade
Free Cash Flow Margin
23.76%45.13%35.42%29.55%26.06%-1.42%
Upgrade
Free Cash Flow Per Share
1.763.944.293.963.80-0.24
Upgrade
Cash Interest Paid
24,05628,67820,94027,99728,256152,585
Upgrade
Cash Income Tax Paid
--29,704-13,449-14,695-7,903-24,064
Upgrade
Levered Free Cash Flow
-166,98433,11826,323-2,472-302,162318,007
Upgrade
Unlevered Free Cash Flow
-11,607193,714170,105127,797-189,247409,955
Upgrade
Change in Net Working Capital
125,569-18,708-35,618-738330,967-305,306
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.