Verallia Société Anonyme (EPA:VRLA)
France
· Delayed Price · Currency is EUR 27.22
-1.78 (-6.14%)
Aug 15, 2025, 5:35 PM CET
Verallia Société Anonyme 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 | Jun '25 Jun 30, 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 | 179.1 | 235.7 | 470 | 342 | 242.6 | 202.1 | Upgrade
|
| Depreciation & Amortization | 356.5 | 354.1 | 322.9 | 294.5 | 280.7 | 274.1 | Upgrade
|
| Other Amortization | 18.6 | 17.1 | 14.3 | 17.1 | 11 | 11.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | 4.5 | 1.9 | -3.1 | -1.3 | 6.4 | 3.2 | Upgrade
|
| Asset Writedown & Restructuring Costs | 14.4 | 2.5 | 3.8 | 1.4 | 0.4 | -0.9 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.9 | 0.9 | -0.3 | -0.2 | -2.4 | -1.4 | Upgrade
|
| Other Operating Activities | 61.3 | 47.7 | 149.2 | 86.8 | 59.3 | 54.2 | Upgrade
|
| Change in Accounts Receivable | -1.5 | -67.2 | 92.7 | 50.9 | 107.2 | 15.8 | Upgrade
|
| Change in Inventory | 8.5 | 20.9 | -191.8 | -92.8 | -16.9 | 55.3 | Upgrade
|
| Operating Cash Flow | 588.2 | 587.6 | 857.9 | 699.2 | 641.5 | 609.6 | Upgrade
|
| Operating Cash Flow Growth | -2.83% | -31.51% | 22.70% | 9.00% | 5.23% | 22.71% | Upgrade
|
| Capital Expenditures | -260.1 | -316.4 | -418 | -367 | -259.8 | -250.9 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.6 | - | 5.1 | 4.5 | - | - | Upgrade
|
| Cash Acquisitions | -138 | -138.4 | -38.4 | -248.3 | -0.2 | 1 | Upgrade
|
| Divestitures | -0.2 | 5.6 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -10.9 | -7.8 | - | - | - | - | Upgrade
|
| Other Investing Activities | -36.3 | -75 | -1.5 | 75.2 | -10.7 | 2.8 | Upgrade
|
| Investing Cash Flow | -444.7 | -540.4 | -459.6 | -540 | -271.5 | -246.4 | Upgrade
|
| Short-Term Debt Issued | - | 142.2 | 34.5 | - | 2.9 | - | Upgrade
|
| Long-Term Debt Issued | - | 889.3 | 569.7 | 6.8 | 1,039 | 207 | Upgrade
|
| Total Debt Issued | 947.5 | 1,032 | 604.2 | 6.8 | 1,042 | 207 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1.7 | - | -40.9 | Upgrade
|
| Long-Term Debt Repaid | - | -761.4 | -565 | -172.3 | -1,041 | -228.5 | Upgrade
|
| Total Debt Repaid | -888.8 | -761.4 | -565 | -174 | -1,041 | -269.4 | Upgrade
|
| Net Debt Issued (Repaid) | 58.7 | 270.1 | 39.2 | -167.2 | 1 | -62.4 | Upgrade
|
| Issuance of Common Stock | 0.8 | 18.1 | 18.6 | 13 | 15.7 | 20.1 | Upgrade
|
| Repurchase of Common Stock | -0.2 | -1 | -41.7 | -8.4 | -221.1 | - | Upgrade
|
| Common Dividends Paid | -203.4 | -251.9 | -163.8 | -122.7 | -114.2 | -13.1 | Upgrade
|
| Other Financing Activities | -61.8 | -72 | -54.3 | -30.8 | -32.9 | -33.8 | Upgrade
|
| Financing Cash Flow | -205.9 | -36.7 | -202 | -316.1 | -351.5 | -89.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -19 | -15.1 | -52.6 | -6.9 | - | -17.1 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.2 | - | 0.1 | - | -0.1 | 0.1 | Upgrade
|
| Net Cash Flow | -81.2 | -4.6 | 143.8 | -163.8 | 18.4 | 257 | Upgrade
|
| Free Cash Flow | 328.1 | 271.2 | 439.9 | 332.2 | 381.7 | 358.7 | Upgrade
|
| Free Cash Flow Growth | 81.67% | -38.35% | 32.42% | -12.97% | 6.41% | 46.83% | Upgrade
|
| Free Cash Flow Margin | 9.61% | 7.85% | 11.27% | 9.91% | 14.27% | 14.14% | Upgrade
|
| Free Cash Flow Per Share | 2.77 | 2.30 | 3.75 | 2.83 | 3.16 | 2.97 | Upgrade
|
| Cash Interest Paid | 59.5 | 68.9 | 51.2 | 28.1 | 31.4 | 31.6 | Upgrade
|
| Cash Income Tax Paid | 126.9 | 148.1 | 131.4 | 105.9 | 91.4 | 60.2 | Upgrade
|
| Levered Free Cash Flow | 157.69 | -57.11 | 681.16 | 397.46 | 150.81 | 331.46 | Upgrade
|
| Unlevered Free Cash Flow | 210.29 | -6.34 | 722.11 | 413.74 | 170.06 | 354.45 | Upgrade
|
| Change in Working Capital | -47.1 | -72.3 | -98.9 | -41.1 | 43.5 | 66.6 | Upgrade
|
Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.