Itron, Inc. (ITRI)
NASDAQ: ITRI · Real-Time Price · USD
112.44
+3.86 (3.55%)
At close: May 12, 2025, 4:00 PM
112.44
0.00 (0.00%)
After-hours: May 12, 2025, 4:39 PM EDT
Itron Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | 252.86 | 239.11 | 96.92 | -9.73 | -81.26 | -57.96 | Upgrade
|
| Depreciation & Amortization | 55.6 | 56.28 | 55.76 | 66.76 | 84.15 | 97.29 | Upgrade
|
| Other Amortization | 6.38 | 5.49 | 3.66 | 3.5 | 18.25 | 4.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.65 | 0.6 | 0.67 | 3.51 | 64.29 | 59.82 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.02 | -0.19 | 0.39 | 37.86 | 8.74 | 5.89 | Upgrade
|
| Stock-Based Compensation | 49 | 43.87 | 28.36 | 21.88 | 23.62 | 25.05 | Upgrade
|
| Other Operating Activities | -22.05 | -17.07 | -16.97 | -4.52 | -52.58 | 16.71 | Upgrade
|
| Change in Accounts Receivable | -5.9 | -49.14 | -19.49 | 5.06 | 60.24 | 108.26 | Upgrade
|
| Change in Inventory | 1.43 | 5.97 | -52.12 | -68.12 | -3.72 | 35.4 | Upgrade
|
| Change in Accounts Payable | -73.27 | -35.39 | -43.66 | 45.09 | -23.33 | -122.89 | Upgrade
|
| Change in Unearned Revenue | 32.69 | 29.32 | 28.33 | 18.47 | -29.37 | 8.21 | Upgrade
|
| Change in Other Net Operating Assets | -28.4 | -40.67 | 43.12 | -95.25 | 85.75 | -70.4 | Upgrade
|
| Operating Cash Flow | 268.98 | 238.18 | 124.97 | 24.5 | 154.79 | 109.51 | Upgrade
|
| Operating Cash Flow Growth | 63.17% | 90.58% | 410.09% | -84.17% | 41.35% | -36.64% | Upgrade
|
| Capital Expenditures | -28.06 | -30.56 | -26.88 | -19.75 | -34.68 | -46.21 | Upgrade
|
| Cash Acquisitions | 0.02 | -34.11 | - | 0.02 | -8.67 | - | Upgrade
|
| Divestitures | 0.41 | 0.41 | -0.77 | 55.93 | 3.14 | 1.13 | Upgrade
|
| Other Investing Activities | 0.73 | 0.85 | 4.35 | 4.31 | 5.33 | 4.04 | Upgrade
|
| Investing Cash Flow | -26.9 | -63.41 | -23.31 | 40.52 | -34.88 | -41.04 | Upgrade
|
| Long-Term Debt Issued | - | 805 | - | - | 460 | 400 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | -946.09 | -414.06 | Upgrade
|
| Net Debt Issued (Repaid) | 805 | 805 | - | - | -486.09 | -14.06 | Upgrade
|
| Issuance of Common Stock | 8.95 | 8.32 | 3.67 | 3.45 | 394.5 | 8.89 | Upgrade
|
| Repurchase of Common Stock | -100 | -100 | - | -16.97 | -8.03 | - | Upgrade
|
| Other Financing Activities | -133.7 | -133.75 | -7.18 | -5.22 | -53.26 | -6.4 | Upgrade
|
| Financing Cash Flow | 580.26 | 579.57 | -3.51 | -18.74 | -152.89 | -11.58 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.32 | -5.15 | 1.89 | -6.85 | -1.63 | 0.13 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -9.75 | - | Upgrade
|
| Net Cash Flow | 822.66 | 749.19 | 100.04 | 39.43 | -44.35 | 57.03 | Upgrade
|
| Free Cash Flow | 240.93 | 207.61 | 98.09 | 4.75 | 120.11 | 63.31 | Upgrade
|
| Free Cash Flow Growth | 74.94% | 111.66% | 1963.69% | -96.04% | 89.73% | -43.52% | Upgrade
|
| Free Cash Flow Margin | 9.86% | 8.51% | 4.51% | 0.27% | 6.06% | 2.91% | Upgrade
|
| Free Cash Flow Per Share | 5.22 | 4.50 | 2.14 | 0.10 | 2.71 | 1.57 | Upgrade
|
| Cash Interest Paid | 7.63 | 1.34 | 1.83 | 1.62 | 8.98 | 47.24 | Upgrade
|
| Cash Income Tax Paid | 100.82 | 80.17 | 54.55 | 11.92 | 7.07 | 2.69 | Upgrade
|
| Levered Free Cash Flow | 214.43 | 211.27 | 87.51 | 38.3 | 206.18 | 91.8 | Upgrade
|
| Unlevered Free Cash Flow | 219.97 | 215.39 | 89.07 | 39 | 205.83 | 115.17 | Upgrade
|
| Change in Net Working Capital | 35.41 | 25.84 | 80.16 | 42.36 | -106.45 | 16.23 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.