Larsen & Toubro Limited (BOM:500510)
India
· Delayed Price · Currency is INR 3,567.75
-18.85 (-0.53%)
At close: May 13, 2025
Larsen & Toubro Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 150,371 | 130,591 | 104,707 | 86,693 | 115,829 | Upgrade
|
| Depreciation & Amortization | 41,212 | 36,747 | 33,842 | 29,380 | 28,135 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2,266 | -6,098 | -1,677 | -192.5 | -5,286 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 76.3 | 1,181 | 99.2 | 907.3 | Upgrade
|
| Loss (Gain) From Sale of Investments | -11,331 | 3,213 | 6,633 | -4,281 | -9,675 | Upgrade
|
| Stock-Based Compensation | 2,226 | 2,976 | 2,495 | 1,353 | 1,377 | Upgrade
|
| Other Operating Activities | 32,035 | 29,008 | 26,797 | 31,018 | -3,397 | Upgrade
|
| Change in Accounts Receivable | -92,523 | -105,484 | -44,953 | -98,517 | 30,115 | Upgrade
|
| Change in Inventory | -5,395 | 2,447 | -4,758 | -743.3 | 3,489 | Upgrade
|
| Change in Accounts Payable | 96,834 | 145,065 | 54,127 | 96,780 | 22,198 | Upgrade
|
| Change in Other Net Operating Assets | -119,555 | -55,879 | 49,374 | 50,047 | 46,177 | Upgrade
|
| Operating Cash Flow | 91,607 | 182,663 | 227,770 | 191,636 | 230,720 | Upgrade
|
| Operating Cash Flow Growth | -49.85% | -19.80% | 18.86% | -16.94% | 252.65% | Upgrade
|
| Capital Expenditures | -44,188 | -45,165 | -41,438 | -31,106 | -18,077 | Upgrade
|
| Sale of Property, Plant & Equipment | 8,782 | 3,061 | 3,504 | 707.5 | 8,854 | Upgrade
|
| Cash Acquisitions | -10,201 | -131.3 | -1,246 | -779.4 | -1,147 | Upgrade
|
| Divestitures | 17,521 | 8,610 | 28,724 | 9,507 | 3,095 | Upgrade
|
| Investment in Securities | -76,053 | 28,914 | -89,546 | -24,225 | -177,865 | Upgrade
|
| Other Investing Activities | -51,035 | 26,342 | 16,885 | 9,220 | 128,556 | Upgrade
|
| Investing Cash Flow | -155,175 | 21,630 | -83,117 | -36,677 | -56,585 | Upgrade
|
| Short-Term Debt Issued | - | - | 3,574 | - | - | Upgrade
|
| Long-Term Debt Issued | 464,970 | 231,254 | 279,409 | 273,933 | 362,586 | Upgrade
|
| Total Debt Issued | 464,970 | 231,254 | 282,983 | 273,933 | 362,586 | Upgrade
|
| Short-Term Debt Repaid | - | -28,712 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -313,447 | -248,165 | -332,183 | -362,136 | -453,727 | Upgrade
|
| Total Debt Repaid | -313,447 | -276,877 | -332,183 | -362,136 | -453,727 | Upgrade
|
| Net Debt Issued (Repaid) | 151,523 | -45,623 | -49,200 | -88,204 | -91,141 | Upgrade
|
| Issuance of Common Stock | 93.2 | 96.5 | 103.1 | 109.7 | 158.5 | Upgrade
|
| Repurchase of Common Stock | - | -122,799 | - | - | - | Upgrade
|
| Common Dividends Paid | -38,496 | -33,736 | -30,914 | -25,284 | -11,232 | Upgrade
|
| Other Financing Activities | -47,554 | -43,639 | -35,714 | -38,437 | -25,252 | Upgrade
|
| Financing Cash Flow | 65,566 | -254,134 | -115,725 | -151,815 | -152,744 | Upgrade
|
| Foreign Exchange Rate Adjustments | 286.8 | 158.5 | 2,637 | 823 | -901.1 | Upgrade
|
| Net Cash Flow | 2,285 | -49,682 | 31,565 | 3,967 | 20,490 | Upgrade
|
| Free Cash Flow | 47,419 | 137,498 | 186,332 | 160,530 | 212,643 | Upgrade
|
| Free Cash Flow Growth | -65.51% | -26.21% | 16.07% | -24.51% | 584.70% | Upgrade
|
| Free Cash Flow Margin | 1.82% | 6.11% | 10.01% | 10.11% | 15.26% | Upgrade
|
| Free Cash Flow Per Share | 34.46 | 98.84 | 132.49 | 114.15 | 151.29 | Upgrade
|
| Cash Interest Paid | 36,095 | 36,055 | 30,467 | 29,679 | 33,880 | Upgrade
|
| Cash Income Tax Paid | 56,011 | 52,801 | 51,272 | 45,395 | 34,710 | Upgrade
|
| Levered Free Cash Flow | 156,071 | 247,453 | 116,514 | 74,626 | 165,257 | Upgrade
|
| Unlevered Free Cash Flow | 176,911 | 269,556 | 136,374 | 93,722 | 189,660 | Upgrade
|
| Change in Net Working Capital | -12,422 | -125,601 | -14,995 | 15,380 | -77,116 | Upgrade
|
Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.