Enerpac Tool Cash Flow Statement (2009-2025) | EPAC

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Nov2009 Feb2010 May2010 Aug2010 Nov2010 Feb2011 May2011 Aug2011 Nov2011 Feb2012 May2012 Aug2012 Nov2012 Feb2013 May2013 Aug2013 Nov2013 Feb2014 May2014 Aug2014 Nov2014 Feb2015 May2015 Aug2015 Nov2015 Feb2016 May2016 Aug2016 Nov2016 Feb2017 May2017 Aug2017 Nov2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Nov2020 Feb2021 May2021 Aug2021 Nov2021 Feb2022 May2022 Aug2022 Nov2022 Feb2023 May2023 Aug2023 Nov2023 Feb2024 May2024 Aug2024 Nov2024 Feb2025 May2025 Aug2025 Nov2025
Operating Activities
Net Income -1.41M-0.74M-6.46M-37.72M-0.77M-14.21M-2.00M4.05M3.20M4.52M6.66M-52.38M5.79M2.60M-139.06M13.14M3.03M19.09M15.45M-159.19M21.17M17.40M4.96M5.07M22.51M-127.83M5.23M-18.22M29.01M-11.27M-1.03M1.99M5.56M-263.73M-4.25M-1.76M-0.07M1.24M0.22M0.40M0.23M1.28M0.40M0.90M2.42M0.19M-1.04M2.66M4.60M0.87M0.57M0.05M-3.16M-1.01M19.13M
Share-based Compensation 1.94M1.96M2.15M2.35M2.41M2.40M3.28M2.67M3.54M3.42M3.04M3.34M3.48M3.65M3.38M2.93M4.10M6.51M3.39M3.11M3.55M2.33M3.36M2.81M2.96M2.82M1.79M2.87M9.55M2.62M2.67M0.09M5.42M2.87M3.66M-0.62M2.67M2.59M2.74M2.88M2.82M3.12M3.18M0.49M2.58M2.65M2.16M1.83M6.15M2.14M3.83M1.50M2.15M2.12M2.21M2.09M2.72M2.81M2.77M2.63M3.35M2.84M3.34M3.49M2.98M
Deferred Taxes 0.26M0.27M0.15M-3.56M-0.67M-0.72M-0.91M8.78M-0.95M-1.30M0.12M-8.39M-3.16M-2.86M-24.53M-13.72M-8.41M-2.66M-0.48M11.59M-1.35M1.18M3.84M-15.89M0.16M0.26M-2.65M-15.18M-2.87M3.42M0.81M-10.07M-0.31M-6.82M-3.46M16.17M-1.74M-2.51M2.15M6.05M-0.52M-0.57M2.31M-9.04M-0.26M-0.13M7.87M2.16M0.42M-0.01M1.15M-6.86M-0.03M0.47M0.33M-0.31M-0.02M0.44M-4.71M4.73M2.68M0.41M0.69M-3.97M0.97M
Cash from Discontinued Operations -18.44M-7.83M30.68M8.54M-18.83M-1.60M-0.63M-0.09M-0.23M-0.03M-0.23M-0.20M-0.79M0.22M0.24M-0.19M-0.28M2.10M0.65M-3.44M-2.76M-2.65M2.83M-0.11M
Gains from Investment Securities 0.23M-0.64M1.12M1.90M-0.26M0.31M-0.03M0.03M-0.06M0.40M-0.21M-0.14M0.18M-0.01M-0.34M-0.16M0.87M-0.12M-0.40M0.60M-0.15M2.47M0.02M0.12M0.94M0.40M0.01M0.07M-0.46M1.38M-1.94M2.09M0.28M0.82M0.17M0.01M0.20M1.29M0.32M-1.41M2.64M1.43M-2.60M-0.03M0.28M1.71M7.15M0.04M1.39M1.98M0.00M-3.03M0.97M1.50M0.20M-4.24M2.08M0.99M-6.38M3.19M-0.05M7.45M0.01M-8.52M-0.03M
Asset Writedowns and Impairment 36.14M60.21M-11.20M84.35M186.51M108.86M12.38M23.50M3.50M-11.20M6.91M-1.09M-0.50M-1.09M0.21M0.14M0.34M5.10M1.12M1.30M
Non-cash Items 3.25M
Cash from Operations 6.78M11.11M51.69M51.51M6.49M13.81M74.80M76.47M20.48M31.53M77.31M53.02M12.28M28.05M75.95M77.52M32.95M3.94M36.30M52.99M-19.17M22.32M40.47M87.81M21.31M7.56M46.13M42.71M12.46M2.22M37.38M36.44M-20.46M-1.65M57.70M70.50M-29.11M-22.20M48.10M57.06M-22.93M-5.81M13.04M33.70M8.89M4.61M11.87M29.49M-4.73M9.97M2.27M44.73M17.81M-8.04M17.25M51.54M-6.67M18.74M27.48M44.47M8.65M7.46M39.92M55.25M15.98M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.96M1.00M1.00M1.00M0.94M0.97M0.49M0.49M0.50M0.50M0.49M0.50M
Amortization of Deferred Charges 0.50M0.50M0.49M0.50M0.50M0.50M0.50M0.45M0.56M0.42M0.42M0.42M0.42M0.42M0.48M0.57M0.41M0.41M0.41M0.41M0.41M0.41M0.42M0.41M0.41M0.41M0.41M1.16M0.30M0.30M0.28M0.32M0.90M0.24M0.23M1.18M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.12M0.46M0.15M0.15M0.15M0.15M0.15M0.15M0.15M0.15M0.15M0.15M0.15M0.15M
Depreciation & Amortization (CF) 12.19M14.83M12.06M12.80M12.30M12.88M12.96M14.85M13.54M13.07M13.58M14.07M14.45M14.45M13.89M11.11M16.20M15.76M14.97M13.70M13.71M13.23M13.29M13.00M12.47M12.39M11.36M11.56M10.90M10.73M10.64M-9.34M10.09M10.29M10.41M-10.39M5.06M4.30M6.11M4.75M4.78M5.28M5.32M5.35M5.46M5.51M5.47M5.17M5.17M4.99M4.82M4.62M4.19M4.23M4.08M3.81M3.43M3.33M3.22M3.31M3.51M3.47M3.72M4.97M4.45M
Change in Working Capital
Change in Receivables 8.03M3.93M16.59M-14.05M10.76M-2.19M19.18M-25.19M9.60M7.51M4.58M-9.38M-4.54M8.26M21.31M-14.11M-7.04M2.27M31.04M-27.61M3.63M-9.53M17.22M-24.14M7.40M-15.83M0.68M-12.51M8.25M12.64M1.72M-33.85M11.48M5.39M4.58M-28.92M0.44M10.15M5.80M-21.38M-3.15M-10.80M-18.79M77.49M6.27M3.65M16.77M-7.58M10.80M1.09M19.26M-7.40M-9.84M2.41M3.01M-0.74M-2.52M2.89M10.07M-3.97M-5.48M12.31M-2.86M-7.40M-7.33M
Change in Inventory 4.40M0.96M-1.46M4.07M8.71M16.88M13.94M-9.62M2.60M-1.53M-10.23M-2.36M11.32M-7.17M-11.48M-6.39M11.63M10.15M3.89M-3.76M6.50M4.66M-6.09M-11.68M2.85M2.55M-10.84M-4.77M8.14M-7.75M-0.07M4.18M11.63M6.80M4.16M-21.45M6.54M3.52M3.12M-5.42M5.77M-3.87M2.27M-13.13M1.39M0.12M2.16M2.19M9.82M5.96M0.13M0.12M5.68M3.03M-1.64M-11.61M4.59M3.23M-4.05M-7.35M9.31M0.12M3.63M-9.85M12.04M
Change in Account Payables 12.44M-0.35M12.59M8.05M0.28M-6.59M24.70M-11.24M-2.89M-5.24M10.91M3.12M-11.55M-10.73M14.75M-1.75M2.56M-15.39M14.30M-21.30M-7.40M-5.01M4.13M-11.52M7.74M-12.66M1.43M-4.23M6.77M5.51M1.18M-10.33M6.20M-7.96M6.92M-3.29M0.30M-1.22M3.08M-9.02M-6.09M-8.28M-9.88M56.33M1.85M2.27M9.98M2.60M2.36M1.71M-2.46M8.05M2.13M-21.17M-7.16M4.33M-4.98M-1.53M-2.46M1.53M0.79M-2.45M0.69M-3.25M-1.16M
Change in Accured Expenses 5.19M-10.74M2.83M30.08M-14.94M-1.78M14.91M-19.87M-19.17M5.07M5.33M1.25M-13.95M1.53M-0.40M-1.43M-3.82M-1.50M-4.39M-8.44M-9.96M-0.47M1.22M2.74M6.44M-4.14M4.54M-2.92M8.85M-12.55M7.47M-0.61M-12.59M2.63M12.16M7.96M-11.20M-7.46M2.23M1.58M4.32M-14.38M-2.28M-11.29M5.07M-1.28M0.09M1.16M-3.51M2.99M-2.36M4.15M1.53M-3.78M8.73M4.81M-11.15M-1.47M4.08M-4.64M-7.47M-0.98M6.25M5.89M-6.41M
Change in Taxes 9.44M-5.91M5.70M6.76M2.04M3.23M1.63M-2.75M1.22M-1.18M-2.09M-15.85M1.16M-3.88M-2.82M6.13M-3.19M-10.21M-12.54M-20.19M-28.01M-10.03M-9.95M36.35M-4.29M-13.14M-8.67M18.19M-1.95M-4.97M-12.36M14.19M-1.71M19.22M8.48M-43.34M0.62M0.24M4.87M-4.82M-5.26M-4.67M-4.06M21.29M2.47M-1.77M-9.33M4.35M0.68M1.75M-5.64M7.23M5.10M-1.66M1.18M5.31M1.05M0.29M6.96M-3.76M0.42M-5.72M-1.30M8.32M3.39M
Other Working Capital Changes -0.03M-2.26M-0.08M-1.45M-0.18M-3.41M-2.40M0.11M0.82M1.31M-3.21M3.23M6.14M-4.94M3.41M-0.01M3.05M-1.98M0.27M-5.62M10.70M2.65M2.24M-6.83M9.21M-0.81M-0.42M-4.69M5.49M5.33M-3.71M-2.09M12.04M-2.88M4.52M-17.56M5.90M4.21M-5.89M1.06M6.17M-3.06M-4.71M9.43M6.30M0.75M6.75M5.02M-0.14M-1.34M-4.28M-6.79M8.38M-5.92M2.90M-1.58M9.09M-3.28M-0.24M-7.75M9.78M-4.55M3.96M6.39M3.28M
Investing Activities
Capital Expenditures 3.18M3.60M6.44M6.75M4.08M4.21M6.55M8.25M5.59M4.86M7.04M5.25M7.69M4.04M7.17M4.77M11.26M10.97M11.61M8.02M7.99M4.89M4.36M5.28M5.53M5.47M4.62M4.59M5.14M9.56M8.22M-5.68M7.90M4.64M6.17M-7.70M4.57M4.12M3.93M2.31M3.19M3.78M2.34M2.75M1.91M3.73M3.87M2.52M3.29M1.54M2.14M1.45M2.54M2.93M2.33M1.60M1.57M1.58M1.82M6.44M5.86M5.66M4.84M2.98M2.68M
Sales of Property, Plant and Equipment 0.28M0.41M0.39M0.16M0.06M0.21M0.09M1.42M5.92M1.86M0.71M0.01M0.98M0.20M0.14M0.30M1.91M0.10M42.03M0.24M0.23M0.48M0.18M0.36M1.44M3.20M4.00M0.66M0.13M0.11M0.20M0.03M0.08M0.04M-0.04M0.01M0.04M1.17M0.24M0.16M0.29M0.18M0.07M0.05M0.55M21.81M0.01M0.13M0.03M0.99M0.02M0.49M0.09M0.01M0.09M
Acquisitions 27.25M16.62M0.33M158.21M1.51M153.06M0.29M18.62M9.87M40.53M0.08M235.41M30.50M0.53M14.50M65.65M1.24M5.81M0.89M0.01M0.14M27.20M-0.45M-0.08M
Divestments 9.39M36.82M0.53M-10.84M-18.58M-3.10M32.28M-4.00M-0.68M207.64M0.75M2.81M
Cash from Investing Activities -2.90M2.33M-33.30M-23.21M-4.34M-158.75M-7.97M-159.89M0.03M-21.62M-16.20M-45.77M-6.79M-3.84M-2.17M-239.88M-9.34M232.51M9.30M29.04M-7.76M-4.41M-4.18M-4.92M-4.62M-16.77M-66.27M4.53M-5.01M-9.44M-8.22M-4.95M-35.59M-12.30M-11.94M-2.92M-7.66M28.20M-6.75M-27.25M213.34M-36.76M-0.65M0.14M-1.86M-3.18M20.84M-2.51M-3.16M-1.51M-1.15M-1.43M-2.54M-2.35M-2.92M19.14M-2.59M-3.09M-1.82M-6.44M-33.05M-5.66M-4.39M-2.90M-3.63M
Financing Activities
Other financing activities -1.79M-6.50M25.29M-16.24M14.94M-9.74M0.15M2.04M0.15M2.12M-2.12M0.75M2.42M0.07M
Cash from Financing Activities -2.73M-10.10M-10.90M-12.87M0.82M139.22M-40.68M58.79M-15.57M-2.25M-33.64M-20.68M-5.83M1.02M-1.62M105.03M-20.12M-191.84M-70.84M-99.13M19.14M-3.08M-12.47M-19.02M-7.12M-3.90M-1.30M-6.10M-5.37M0.54M-3.71M-6.62M-7.94M-0.25M-7.54M-2.26M-9.59M-40.81M-12.13M-36.99M-195.22M-1.18M-10.00M-32.53M-2.57M-46.62M-13.23M-19.84M-3.72M-1.92M-6.23M-40.34M-5.69M5.47M4.54M-57.45M2.32M-4.06M-49.66M-4.86M-12.78M-12.29M-14.90M-41.49M-23.50M
Dividend Payments
Dividends Paid - Common 2.70M2.72M2.75M2.91M2.92M2.60M2.38M2.36M2.39M2.44M2.42M2.39M2.41M2.27M2.18M2.17M2.12M
Additional items
Exchange Rate Effect 1.29M-1.45M-0.93M2.51M1.03M1.91M1.75M0.56M-1.04M2.67M-5.78M1.47M0.48M-2.72M-1.56M-0.11M2.08M0.87M-0.15M-3.51M-13.95M-14.62M-3.20M-3.15M-6.46M-4.16M3.86M1.39M-4.82M1.70M1.61M5.75M-0.53M2.74M-2.31M-4.33M-0.69M1.76M-2.68M-3.10M0.44M0.41M-2.23M8.41M1.41M1.91M1.77M-2.87M-2.22M0.92M-4.87M-5.78M-0.77M0.05M-1.54M0.16M0.49M-0.44M-0.16M1.67M0.83M-0.74M0.37M0.18M-1.36M
Change in Cash 2.44M1.89M6.57M17.94M3.99M-3.81M27.90M-24.08M3.90M10.33M21.70M-11.96M0.13M22.51M70.59M-57.43M5.56M45.48M-25.39M-20.61M-21.74M0.22M20.63M60.72M3.10M-17.27M-17.58M42.52M-2.73M-4.98M27.06M30.62M-64.52M-11.46M35.90M61.00M-47.05M-33.05M30.95M9.82M-4.37M-43.34M0.17M-11.43M6.40M-43.31M21.02M4.07M-13.82M6.90M-9.72M-3.01M8.54M-4.58M17.34M12.41M-6.46M5.74M-21.33M34.73M-36.36M-11.22M21.00M11.05M-12.51M
Free Cash Flow 3.60M7.51M45.25M44.76M2.41M9.60M68.25M68.22M14.88M26.67M70.27M47.77M4.59M24.01M68.78M72.75M21.69M-7.03M24.69M44.98M-27.16M17.43M36.12M82.53M15.78M2.08M41.51M38.12M7.32M-7.34M29.16M42.12M-28.36M-6.29M51.53M78.20M-33.68M-26.32M44.17M54.75M-26.11M-9.59M10.70M30.96M6.99M0.88M8.00M26.98M-8.02M8.43M0.13M43.28M15.28M-10.97M14.92M49.94M-8.24M17.16M25.66M38.03M2.79M1.80M35.08M52.27M13.30M
Net Cash Flow 1.15M3.33M7.50M15.43M2.96M-5.72M26.15M-24.63M4.94M7.66M27.48M-13.43M-0.35M25.23M72.15M-57.32M3.48M44.61M-25.24M-17.10M-7.79M14.84M23.83M63.87M9.56M-13.12M-21.44M41.13M2.09M-6.68M25.45M24.87M-63.99M-14.20M38.21M65.33M-46.35M-34.81M29.22M-7.18M-4.81M-43.75M2.39M1.31M4.47M-45.19M19.48M7.14M-11.60M6.54M-5.10M2.96M9.59M-4.91M18.88M13.23M-6.95M11.59M-24.00M33.17M-37.19M-10.49M20.63M10.87M-11.15M