Kernel Holding S.A. (WSE: KER)
Poland
· Delayed Price · Currency is PLN
13.16
-0.12 (-0.90%)
Dec 20, 2024, 5:00 PM CET
Kernel Holding Cash Flow Statement
Financials in millions USD. Fiscal year is July - June.
Millions USD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
Net Income | 319.57 | 167.95 | 299.19 | -41.1 | 512.71 | 117.87 | Upgrade
|
Depreciation & Amortization | 112.85 | 104.72 | 104.79 | 129.68 | 116.49 | 105.74 | Upgrade
|
Loss (Gain) From Sale of Assets | 1.24 | 0.53 | 25.42 | 90.35 | -6.84 | -12.67 | Upgrade
|
Asset Writedown & Restructuring Costs | 207.23 | 210.51 | 1.52 | 125.95 | 3.29 | 0.66 | Upgrade
|
Loss (Gain) From Sale of Investments | -9.84 | - | - | 32.99 | -20.58 | 18.09 | Upgrade
|
Loss (Gain) on Equity Investments | - | - | - | - | - | -6.31 | Upgrade
|
Provision & Write-off of Bad Debts | 5.71 | 5.71 | -5.26 | - | 4.69 | 2.37 | Upgrade
|
Other Operating Activities | -47.74 | 4.03 | 162.85 | 150.51 | -105.94 | 53.7 | Upgrade
|
Change in Accounts Receivable | -47.87 | 10.43 | -177.38 | 217.61 | -241.28 | -36.99 | Upgrade
|
Change in Inventory | 36.57 | -34.08 | 581.84 | -796.28 | -18.24 | 98.33 | Upgrade
|
Change in Accounts Payable | 31.82 | -45.29 | 1.06 | 15.13 | 64.47 | -51.12 | Upgrade
|
Change in Income Taxes | -31.02 | 36.39 | 2.73 | -58.92 | -52.96 | -19.13 | Upgrade
|
Change in Other Net Operating Assets | 44.49 | 11.23 | -280.63 | -171.38 | 204.05 | -1.19 | Upgrade
|
Operating Cash Flow | 623 | 472.14 | 716.13 | -305.46 | 459.84 | 269.36 | Upgrade
|
Operating Cash Flow Growth | -4.51% | -34.07% | - | - | 70.72% | 35.59% | Upgrade
|
Capital Expenditures | -115.22 | -142.58 | -77.09 | -119.68 | -178.3 | -215.65 | Upgrade
|
Sale of Property, Plant & Equipment | 10.05 | 10.18 | 2.72 | 5.88 | 5.86 | 5.53 | Upgrade
|
Cash Acquisitions | -24.75 | -24.75 | -12.03 | - | -46.9 | -28.56 | Upgrade
|
Divestitures | 1.74 | 92.45 | 89.71 | - | 2.51 | 8.97 | Upgrade
|
Sale (Purchase) of Intangibles | -2.6 | -2.49 | 113.21 | -157.55 | -3.31 | -3.74 | Upgrade
|
Investment in Securities | -165.3 | -165.34 | 17.59 | -38.42 | -0.27 | 65.31 | Upgrade
|
Other Investing Activities | 231.49 | 119.97 | -124.53 | 16.08 | 15.27 | -34.55 | Upgrade
|
Investing Cash Flow | -64.59 | -112.55 | 9.58 | -293.69 | -205.14 | -202.69 | Upgrade
|
Short-Term Debt Issued | - | 245.02 | 54.91 | 1,074 | - | - | Upgrade
|
Long-Term Debt Issued | - | - | - | - | 595.41 | 810.65 | Upgrade
|
Total Debt Issued | 359.29 | 245.02 | 54.91 | 1,074 | 595.41 | 810.65 | Upgrade
|
Short-Term Debt Repaid | - | -790.46 | -247.72 | -230.24 | - | - | Upgrade
|
Long-Term Debt Repaid | - | -20.05 | -23.18 | -222.78 | -576.99 | -574.62 | Upgrade
|
Total Debt Repaid | -865.79 | -810.5 | -270.9 | -453.02 | -576.99 | -574.62 | Upgrade
|
Net Debt Issued (Repaid) | -506.5 | -565.48 | -215.99 | 620.62 | 18.42 | 236.03 | Upgrade
|
Issuance of Common Stock | - | 59.98 | - | - | - | 13.61 | Upgrade
|
Repurchase of Common Stock | - | - | - | -96.9 | - | - | Upgrade
|
Common Dividends Paid | - | - | - | -34.07 | -35.29 | -21.01 | Upgrade
|
Other Financing Activities | - | - | 0.19 | -13.36 | -31.07 | -2.92 | Upgrade
|
Financing Cash Flow | -506.5 | -505.5 | -215.8 | 476.29 | -47.95 | 225.71 | Upgrade
|
Foreign Exchange Rate Adjustments | 3.39 | 1.4 | -3.38 | -3.42 | -0.1 | -1.59 | Upgrade
|
Net Cash Flow | 55.3 | -144.51 | 506.53 | -126.28 | 206.65 | 290.79 | Upgrade
|
Free Cash Flow | 507.78 | 329.56 | 639.04 | -425.14 | 281.55 | 53.71 | Upgrade
|
Free Cash Flow Growth | -9.06% | -48.43% | - | - | 424.25% | 69.62% | Upgrade
|
Free Cash Flow Margin | 13.25% | 9.20% | 18.50% | -7.97% | 5.03% | 1.31% | Upgrade
|
Free Cash Flow Per Share | 1.73 | 1.28 | 8.25 | -5.30 | 3.35 | 0.64 | Upgrade
|
Cash Interest Paid | 96.64 | 110.88 | 148.44 | 130.58 | 133.44 | 139.5 | Upgrade
|
Cash Income Tax Paid | 47.14 | 32.44 | 44 | 69.52 | 18.09 | 8.16 | Upgrade
|
Levered Free Cash Flow | 606.13 | 510.24 | 789.59 | -500.36 | 10.74 | 10.27 | Upgrade
|
Unlevered Free Cash Flow | 667.53 | 579.4 | 883.68 | -421.24 | 97.92 | 93.6 | Upgrade
|
Change in Net Working Capital | -308.52 | -342.71 | -468.06 | 463.28 | 222.46 | 6.88 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.