Budimex SA (WSE:BDX)
Poland
· Delayed Price · Currency is PLN 629.60
+3.60 (0.58%)
May 13, 2025, 4:46 PM CET
Budimex Cash Flow Statement
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 611.1 | 615.92 | 738.2 | 534.44 | 971.6 | 459.47 | Upgrade
|
| Depreciation & Amortization | 153.5 | 151.26 | 149.57 | 143.79 | 146.05 | 134.33 | Upgrade
|
| Other Amortization | 8.01 | 8.01 | 7.74 | 8.6 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.62 | -6.04 | -11.32 | -21.56 | -592.1 | -1.55 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.34 | -0.34 | 1.47 | -2.15 | -4.15 | 0.98 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.12 | -0.12 | -0.31 | -0.14 | -0.07 | -0.15 | Upgrade
|
| Other Operating Activities | 130.48 | 125.5 | 170.53 | -18.62 | -586.53 | -229.28 | Upgrade
|
| Change in Accounts Receivable | -491.27 | -258.83 | -31.18 | 680.63 | -65.92 | 469.22 | Upgrade
|
| Change in Inventory | -55.51 | -18.29 | 139.92 | -314.82 | -114.03 | 15.35 | Upgrade
|
| Change in Unearned Revenue | -196.87 | -53.02 | 141.85 | 414.64 | 101.74 | -31.89 | Upgrade
|
| Change in Other Net Operating Assets | -11.13 | -16.66 | 5.56 | 2.95 | 271.99 | -127.14 | Upgrade
|
| Operating Cash Flow | 145.24 | 547.4 | 1,312 | 1,428 | 765.45 | 887.51 | Upgrade
|
| Operating Cash Flow Growth | -88.70% | -58.28% | -8.11% | 86.53% | -13.75% | 54.52% | Upgrade
|
| Capital Expenditures | -246.43 | -253.5 | -141.95 | -125.19 | -104.51 | -61.25 | Upgrade
|
| Sale of Property, Plant & Equipment | 6.96 | 7.25 | 17.06 | 8.63 | 20.67 | 6.98 | Upgrade
|
| Cash Acquisitions | -33.48 | -33.48 | -9.99 | -50.6 | - | - | Upgrade
|
| Divestitures | - | - | - | - | 918.43 | - | Upgrade
|
| Investment in Securities | -0.42 | -0.36 | 3.07 | -0.63 | -7.57 | 119.36 | Upgrade
|
| Other Investing Activities | - | - | - | -1.91 | 0.02 | 1.34 | Upgrade
|
| Investing Cash Flow | -248.72 | -280.08 | -131.81 | -169.69 | 827.04 | 96.43 | Upgrade
|
| Long-Term Debt Issued | - | 20.01 | 42.94 | - | - | 4.36 | Upgrade
|
| Long-Term Debt Repaid | - | -78.59 | -88.28 | -99.54 | -162.54 | -116.51 | Upgrade
|
| Net Debt Issued (Repaid) | -57.26 | -58.58 | -45.35 | -99.54 | -162.54 | -112.15 | Upgrade
|
| Common Dividends Paid | -911.17 | -911.17 | -459.29 | -599.19 | -806.75 | -116.42 | Upgrade
|
| Other Financing Activities | -6.48 | -10.59 | -20.66 | -22.19 | -19.09 | -15.09 | Upgrade
|
| Financing Cash Flow | -974.9 | -980.34 | -525.29 | -720.92 | -988.38 | -243.66 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.84 | 1.45 | 1.55 | -0.63 | -0.72 | 1.01 | Upgrade
|
| Net Cash Flow | -1,079 | -711.57 | 656.48 | 536.53 | 603.39 | 741.28 | Upgrade
|
| Free Cash Flow | -101.19 | 293.9 | 1,170 | 1,303 | 660.94 | 826.26 | Upgrade
|
| Free Cash Flow Growth | - | -74.88% | -10.17% | 97.08% | -20.01% | 55.73% | Upgrade
|
| Free Cash Flow Margin | -1.11% | 3.22% | 11.94% | 15.11% | 8.35% | 10.72% | Upgrade
|
| Free Cash Flow Per Share | - | 11.51 | 45.83 | 51.02 | 25.89 | 32.36 | Upgrade
|
| Cash Interest Paid | 14.84 | 14.84 | 11.66 | 9.26 | 7.25 | 11.89 | Upgrade
|
| Cash Income Tax Paid | 205.86 | 205.86 | 230.75 | 185.82 | 308.89 | 313.66 | Upgrade
|
| Levered Free Cash Flow | -216.54 | 124.24 | 959.95 | 1,114 | 925.26 | 743.79 | Upgrade
|
| Unlevered Free Cash Flow | -204.66 | 133.89 | 968.79 | 1,119 | 928.26 | 752.48 | Upgrade
|
| Change in Net Working Capital | 569.12 | 223.84 | -508.99 | -743.02 | -515.84 | -397.16 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.