Endeavour Group Limited (ASX:EDV)
Australia
· Delayed Price · Currency is AUD 3.885
+0.055 (1.44%)
Mar 10, 2026, 10:32 AM AEST
Endeavour Group Cash Flow Statement
Financials in millions AUD. Fiscal year is July - June.
Millions AUD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 4, 2026 | Jun '25 Jun 29, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 25, 2023 | Jun '22 Jun 26, 2022 | Jun '21 Jun 27, 2021 | 2020 - 2018 |
| Net Income | 375 | 426 | 512 | 529 | 495 | 445 | Upgrade
|
| Depreciation & Amortization | 575 | 582 | 581 | 542 | 500 | 482 | Upgrade
|
| Other Amortization | 55 | 34 | 26 | 31 | 25 | 23 | Upgrade
|
| Loss (Gain) From Sale of Assets | -20 | -20 | 1 | 12 | 21 | 27 | Upgrade
|
| Asset Writedown & Restructuring Costs | 21 | 21 | 15 | -10 | 1 | 8 | Upgrade
|
| Stock-Based Compensation | 13 | 13 | 12 | 21 | 9 | - | Upgrade
|
| Other Operating Activities | 12 | 14 | -26 | -3 | -13 | 14 | Upgrade
|
| Change in Accounts Receivable | 12 | 12 | -23 | 6 | -27 | 5 | Upgrade
|
| Change in Inventory | 8 | 8 | 48 | -199 | -91 | 61 | Upgrade
|
| Change in Accounts Payable | 77 | 77 | 28 | -52 | 27 | -59 | Upgrade
|
| Change in Income Taxes | 41 | 41 | 13 | -149 | 8 | 77 | Upgrade
|
| Change in Other Net Operating Assets | -8 | -8 | -10 | 40 | 23 | 84 | Upgrade
|
| Operating Cash Flow | 1,111 | 1,150 | 1,210 | 767 | 949 | 1,114 | Upgrade
|
| Operating Cash Flow Growth | -16.59% | -4.96% | 57.76% | -19.18% | -14.81% | 98.93% | Upgrade
|
| Capital Expenditures | -463 | -334 | -419 | -408 | -285 | -279 | Upgrade
|
| Sale of Property, Plant & Equipment | 36 | 44 | - | 2 | - | - | Upgrade
|
| Cash Acquisitions | -2 | -17 | -26 | -110 | -64 | -39 | Upgrade
|
| Divestitures | - | 6 | 2 | - | - | - | Upgrade
|
| Investment in Securities | - | - | - | -3 | 74 | - | Upgrade
|
| Other Investing Activities | 2 | 2 | 2 | 2 | 4 | - | Upgrade
|
| Investing Cash Flow | -427 | -299 | -441 | -517 | -271 | -318 | Upgrade
|
| Long-Term Debt Issued | - | 4,830 | 3,903 | 3,215 | 3,435 | 1,767 | Upgrade
|
| Total Debt Issued | 4,880 | 4,830 | 3,903 | 3,215 | 3,435 | 1,767 | Upgrade
|
| Long-Term Debt Repaid | - | -5,292 | -4,265 | -3,072 | -3,897 | -2,449 | Upgrade
|
| Net Debt Issued (Repaid) | -379 | -462 | -362 | 143 | -462 | -682 | Upgrade
|
| Repurchase of Common Stock | -6 | -6 | -14 | -3 | -10 | - | Upgrade
|
| Common Dividends Paid | -320 | -358 | -390 | -394 | -349 | -52 | Upgrade
|
| Financing Cash Flow | -705 | -826 | -766 | -254 | -821 | -734 | Upgrade
|
| Net Cash Flow | -21 | 25 | 3 | -4 | -143 | 62 | Upgrade
|
| Free Cash Flow | 648 | 816 | 791 | 359 | 664 | 835 | Upgrade
|
| Free Cash Flow Growth | -34.74% | 3.16% | 120.33% | -45.93% | -20.48% | 87.64% | Upgrade
|
| Free Cash Flow Margin | 5.35% | 6.77% | 6.43% | 3.02% | 5.73% | 7.20% | Upgrade
|
| Free Cash Flow Per Share | 0.36 | 0.46 | 0.44 | 0.20 | 0.37 | 0.47 | Upgrade
|
| Cash Interest Paid | 302 | 308 | 311 | 241 | 218 | 246 | Upgrade
|
| Cash Income Tax Paid | 226 | 211 | 192 | 394 | 245 | 181 | Upgrade
|
| Levered Free Cash Flow | 583 | 861.25 | 706.13 | 325.88 | 635.38 | 891.88 | Upgrade
|
| Unlevered Free Cash Flow | 768.63 | 1,049 | 897.38 | 483.38 | 763.5 | 1,047 | Upgrade
|
| Change in Working Capital | 80 | 80 | 89 | -355 | -89 | 115 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.