Cadeler A/S (OSL:CADLR)
Norway
· Delayed Price · Currency is NOK 53.55
+0.70 (1.32%)
Jun 6, 2025, 4:25 PM CET
Cadeler 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 | 87.66 | 65.07 | 11.5 | 35.54 | 7.45 | -27.03 | Upgrade
|
| Depreciation & Amortization | 65.2 | 56.41 | 22.84 | 22.47 | 16.45 | 15.48 | Upgrade
|
| Other Amortization | 0.19 | 0.19 | 0.21 | 0.21 | 0.03 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.18 | 0.18 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 5 | - | - | -7.7 | Upgrade
|
| Stock-Based Compensation | 2.01 | 1.66 | 1.13 | 0.35 | -0.32 | 0.16 | Upgrade
|
| Other Operating Activities | 3.75 | 2.11 | 2.53 | 0.91 | 4.66 | -0.66 | Upgrade
|
| Change in Accounts Receivable | -86.4 | -62.71 | 28.54 | -18.03 | -9.88 | 4.54 | Upgrade
|
| Change in Inventory | -1.73 | 0.79 | -1.14 | -0.11 | -0.13 | -0.05 | Upgrade
|
| Change in Accounts Payable | -44.7 | 0.38 | -16.09 | 0.66 | 2.45 | 3.89 | Upgrade
|
| Change in Unearned Revenue | 79.37 | 33.48 | 8.79 | -13 | 7.35 | 3.85 | Upgrade
|
| Change in Other Net Operating Assets | -5.93 | -5.59 | 0.07 | 0.03 | 2.14 | -2.08 | Upgrade
|
| Operating Cash Flow | 100.35 | 93.1 | 63.38 | 29.04 | 30.2 | -9.6 | Upgrade
|
| Operating Cash Flow Growth | 39.81% | 46.89% | 118.29% | -3.85% | - | - | Upgrade
|
| Capital Expenditures | -979.89 | -615.54 | -66.9 | -224.61 | -162.94 | -256.14 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 1.8 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | 10.4 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.9 | -0.41 | -0.03 | -0.23 | -0.43 | - | Upgrade
|
| Other Investing Activities | 0.13 | 0.21 | - | -0.57 | - | - | Upgrade
|
| Investing Cash Flow | -980.67 | -615.75 | -54.73 | -225.41 | -163.38 | -256.14 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 16.07 | 9 | - | Upgrade
|
| Long-Term Debt Issued | - | 365.98 | 199.94 | 113.46 | - | 73.29 | Upgrade
|
| Total Debt Issued | 810.72 | 365.98 | 199.94 | 129.53 | 9 | 73.29 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -25.07 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -12.59 | -115.57 | -65.23 | -10.29 | -11.23 | Upgrade
|
| Total Debt Repaid | -20.54 | -12.59 | -115.57 | -90.29 | -10.29 | -11.23 | Upgrade
|
| Net Debt Issued (Repaid) | 790.18 | 353.38 | 84.37 | 39.23 | -1.29 | 62.06 | Upgrade
|
| Issuance of Common Stock | 0.09 | 154.96 | - | 183.25 | 79.22 | 284.38 | Upgrade
|
| Repurchase of Common Stock | -1.28 | -1.28 | - | - | - | - | Upgrade
|
| Other Financing Activities | -25.65 | -25.07 | -14.1 | -9.41 | -6.08 | -18.32 | Upgrade
|
| Financing Cash Flow | 763.34 | 481.99 | 70.27 | 213.08 | 71.85 | 328.12 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.52 | 2.52 | -1.33 | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0.56 | - | - | - | - | 0.01 | Upgrade
|
| Net Cash Flow | -115.02 | -38.14 | 77.6 | 16.7 | -61.33 | 62.39 | Upgrade
|
| Free Cash Flow | -879.54 | -522.44 | -3.52 | -195.57 | -132.74 | -265.73 | Upgrade
|
| Free Cash Flow Margin | -298.00% | -210.04% | -3.24% | -183.76% | -217.83% | -1362.67% | Upgrade
|
| Free Cash Flow Per Share | -2.88 | -1.51 | -0.02 | -1.19 | -1.01 | -10.25 | Upgrade
|
| Cash Interest Paid | 22.04 | 19.69 | 7.14 | 4.23 | 3.93 | 4.14 | Upgrade
|
| Cash Income Tax Paid | 0.5 | 0.48 | -0 | 0.01 | -0.16 | 1.79 | Upgrade
|
| Levered Free Cash Flow | -881.03 | -556.36 | 3.54 | -209.41 | -135.57 | -257.9 | Upgrade
|
| Unlevered Free Cash Flow | -878.67 | -554.61 | 5.34 | -208.45 | -133.42 | -255.22 | Upgrade
|
| Change in Net Working Capital | 24.25 | 40.32 | -31.12 | 32.4 | -6.84 | -7.72 | Upgrade
|
Updated Nov 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.