MCI Capital Alternatywna Spólka Inwestycyjna S.A. (WSE: MCI)
Poland
· Delayed Price · Currency is PLN 26.80
+0.60 (2.29%)
Sep 27, 2024, 5:00 PM CET
MCI Cash Flow Statement
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 88.33 | 164.9 | 143.26 | 465.79 | 134.35 | 113.39 | Upgrade
|
| Depreciation & Amortization | 0.8 | 0.56 | 0.62 | 1.24 | 1.67 | 0.29 | Upgrade
|
| Loss (Gain) From Sale of Investments | -100.92 | -210.23 | -140.65 | -380.25 | -162.16 | -155.6 | Upgrade
|
| Stock-Based Compensation | 0.25 | 0.33 | 0.41 | 24.49 | - | - | Upgrade
|
| Other Operating Activities | 85.33 | 96.44 | -6.47 | -25.55 | 54.88 | 178.88 | Upgrade
|
| Change in Accounts Receivable | -1.39 | -5.5 | 19.58 | 6.34 | -4.01 | 1.96 | Upgrade
|
| Change in Accounts Payable | -0.62 | 0.88 | -0.94 | -10.03 | 6.9 | -0.94 | Upgrade
|
| Change in Other Net Operating Assets | -13.36 | 13.64 | -0.38 | -3.35 | -0.52 | 0.42 | Upgrade
|
| Operating Cash Flow | 58.41 | 61.01 | 15.44 | 78.68 | 31.11 | 138.39 | Upgrade
|
| Operating Cash Flow Growth | - | 295.16% | -80.38% | 152.93% | -77.52% | - | Upgrade
|
| Capital Expenditures | -0.17 | -0.11 | -0.16 | -0.43 | - | - | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.01 | 0.04 | - | 0.28 | Upgrade
|
| Cash Acquisitions | 33.32 | -2.84 | -5.04 | - | - | - | Upgrade
|
| Investment in Securities | 5.84 | 5.84 | - | - | - | - | Upgrade
|
| Other Investing Activities | -3.22 | -18.9 | 0.04 | 0.01 | -0.02 | 0.04 | Upgrade
|
| Investing Cash Flow | 36.13 | -16.01 | -4.79 | -0.43 | -0.26 | 0.33 | Upgrade
|
| Short-Term Debt Issued | - | 82.5 | - | 54.5 | 78.5 | 80 | Upgrade
|
| Long-Term Debt Issued | - | 0.59 | 166.21 | 15.56 | 72.01 | - | Upgrade
|
| Total Debt Issued | 118.89 | 83.09 | 166.21 | 70.06 | 150.51 | 80 | Upgrade
|
| Short-Term Debt Repaid | - | -82.5 | -66.01 | -16.62 | -64.06 | -100 | Upgrade
|
| Long-Term Debt Repaid | - | -35.83 | -38.15 | -88.92 | -67.6 | -76.31 | Upgrade
|
| Total Debt Repaid | -189.39 | -118.33 | -104.15 | -105.53 | -131.65 | -176.31 | Upgrade
|
| Net Debt Issued (Repaid) | -70.5 | -35.24 | 62.05 | -35.47 | 18.86 | -96.31 | Upgrade
|
| Issuance of Common Stock | - | - | 1.03 | - | - | 0.03 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -11.56 | -11 | -30.16 | Upgrade
|
| Common Dividends Paid | - | - | -36.72 | -27.77 | - | - | Upgrade
|
| Other Financing Activities | -29.99 | -31.11 | -20.48 | -21.39 | -8.28 | -11.44 | Upgrade
|
| Financing Cash Flow | -100.49 | -66.35 | 5.88 | -96.2 | -0.42 | -137.87 | Upgrade
|
| Net Cash Flow | -5.95 | -21.35 | 16.53 | -17.95 | 30.42 | 0.85 | Upgrade
|
| Free Cash Flow | 58.24 | 60.9 | 15.28 | 78.25 | 31.11 | 138.39 | Upgrade
|
| Free Cash Flow Growth | - | 298.55% | -80.47% | 151.56% | -77.52% | - | Upgrade
|
| Free Cash Flow Margin | 48.57% | 26.29% | 9.71% | 19.01% | 14.37% | 88.94% | Upgrade
|
| Free Cash Flow Per Share | 1.11 | 1.16 | 0.29 | 1.54 | 0.63 | 2.68 | Upgrade
|
| Cash Interest Paid | 29.99 | 31.11 | 20.48 | 21.39 | 8.28 | 11.44 | Upgrade
|
| Cash Income Tax Paid | 3.69 | 3.69 | - | 1.51 | 3.67 | 1.47 | Upgrade
|
| Levered Free Cash Flow | 75.21 | 79.96 | 87.08 | 228.56 | 93.33 | 92.39 | Upgrade
|
| Unlevered Free Cash Flow | 92.33 | 99.7 | 103.05 | 236.35 | 101.23 | 99.55 | Upgrade
|
| Change in Net Working Capital | -25.54 | 22.94 | -16.79 | 12.87 | 13.14 | -4.89 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.