Eagle Materials Inc. (EXP)
NYSE: EXP · Real-Time Price · USD
221.64
+2.76 (1.26%)
Apr 28, 2025, 4:00 PM EDT - Market closed
Eagle Materials Cash Flow Statement
Financials in millions USD. Fiscal year is April - March.
Millions USD. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 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 | 2015 - 2019 |
| Net Income | 474.04 | 477.64 | 461.54 | 374.25 | 339.44 | 70.89 | Upgrade
|
| Depreciation & Amortization | 155.15 | 149.83 | 138.55 | 128.81 | 128.87 | 102.21 | Upgrade
|
| Other Amortization | - | - | - | 6.1 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -61.2 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 224.27 | Upgrade
|
| Loss (Gain) on Equity Investments | -30.77 | -24.58 | -8.47 | -5.24 | -1.44 | -9.09 | Upgrade
|
| Stock-Based Compensation | 18.77 | 19.9 | 17.16 | 14.26 | 15.29 | 19.82 | Upgrade
|
| Other Operating Activities | 0.09 | 7.95 | 4.48 | 6.38 | 59.32 | 75.99 | Upgrade
|
| Change in Accounts Receivable | 10.6 | -0.55 | -12.04 | -29.21 | 2.13 | -25.01 | Upgrade
|
| Change in Inventory | -57.37 | -67.23 | -47.95 | -0.91 | 30 | 26.73 | Upgrade
|
| Change in Accounts Payable | -4.66 | 13.79 | -7.8 | 27.19 | 9.54 | 17.27 | Upgrade
|
| Change in Income Taxes | 2.42 | 7.65 | -8.7 | -3.14 | 127.36 | -122.93 | Upgrade
|
| Change in Other Net Operating Assets | -19.08 | -20.47 | 4.96 | -1.33 | -6.46 | 7.84 | Upgrade
|
| Operating Cash Flow | 549.17 | 563.94 | 541.73 | 517.17 | 643.07 | 399.3 | Upgrade
|
| Operating Cash Flow Growth | -2.31% | 4.10% | 4.75% | -19.58% | 61.05% | 13.99% | Upgrade
|
| Capital Expenditures | -179.43 | -120.31 | -110.14 | -74.12 | -53.93 | -132.12 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 0.4 | Upgrade
|
| Cash Acquisitions | -24.88 | -55.05 | -158.45 | - | - | -699.36 | Upgrade
|
| Divestitures | - | - | - | - | 91.02 | - | Upgrade
|
| Investing Cash Flow | -204.31 | -175.36 | -268.59 | -74.12 | 37.09 | -831.08 | Upgrade
|
| Long-Term Debt Issued | - | 13 | 200 | 943.69 | - | 915 | Upgrade
|
| Long-Term Debt Repaid | - | -10 | -50.5 | -1,015 | -560 | -36.5 | Upgrade
|
| Net Debt Issued (Repaid) | -32 | 3 | 149.5 | -71.31 | -560 | 878.5 | Upgrade
|
| Issuance of Common Stock | 11.8 | 17.1 | 5.42 | 21.37 | 40.46 | 3.3 | Upgrade
|
| Repurchase of Common Stock | -305.08 | -353.7 | -393.83 | -595.05 | -4.19 | -317.95 | Upgrade
|
| Common Dividends Paid | -33.98 | -35.3 | -37.5 | -30.77 | -4.16 | -17.14 | Upgrade
|
| Other Financing Activities | -3.33 | - | -0.9 | -16.39 | -2.4 | -4.88 | Upgrade
|
| Financing Cash Flow | -362.6 | -368.9 | -277.31 | -692.15 | -530.29 | 541.83 | Upgrade
|
| Net Cash Flow | -17.74 | 19.68 | -4.17 | -249.1 | 149.87 | 110.05 | Upgrade
|
| Free Cash Flow | 369.74 | 443.63 | 431.58 | 443.05 | 589.14 | 267.18 | Upgrade
|
| Free Cash Flow Growth | -13.03% | 2.79% | -2.59% | -24.80% | 120.50% | 47.28% | Upgrade
|
| Free Cash Flow Margin | 16.31% | 19.64% | 20.09% | 23.80% | 36.31% | 19.03% | Upgrade
|
| Free Cash Flow Per Share | 10.87 | 12.64 | 11.65 | 10.82 | 14.09 | 6.32 | Upgrade
|
| Cash Interest Paid | 42.09 | 43.66 | 31.6 | 21.3 | 42.34 | 37.61 | Upgrade
|
| Cash Income Tax Paid | 142.45 | 124.48 | 131.51 | 86.41 | 32.87 | 20.05 | Upgrade
|
| Levered Free Cash Flow | 308.01 | 352.63 | 304.02 | 365.51 | 450.41 | 19.83 | Upgrade
|
| Unlevered Free Cash Flow | 332.85 | 378.5 | 325.09 | 376.74 | 475.8 | 42.93 | Upgrade
|
| Change in Net Working Capital | 46.96 | 61.88 | 86.5 | -12.28 | -161.3 | 120.27 | Upgrade
|
Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.