Salzgitter AG (ETR:SZG)
Germany
· Delayed Price · Currency is EUR 20.94
+0.52 (2.55%)
May 13, 2025, 5:35 PM CET
Salzgitter AG 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 | 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 | -400.9 | -352.2 | 200.1 | 1,082 | 581.1 | -277.3 | Upgrade
|
| Depreciation & Amortization | 317 | 319.1 | 315.6 | 286 | 299.3 | 295.2 | Upgrade
|
| Other Amortization | 9.6 | 9.6 | 2.4 | 0.1 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -7.2 | -3 | 18.7 | 5.7 | -14.4 | -57.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | 294.7 | 294.7 | 3.5 | 19.9 | 208.3 | - | Upgrade
|
| Other Operating Activities | 217 | 199.2 | 167.9 | 162 | 165.7 | 163.7 | Upgrade
|
| Change in Accounts Receivable | 297.1 | 137.1 | 91.2 | -47.2 | -576.9 | 43.1 | Upgrade
|
| Change in Inventory | 257.4 | 118.3 | 443.2 | -352.8 | -1,173 | 301.5 | Upgrade
|
| Change in Accounts Payable | -251.9 | -87.8 | -122.7 | -322.6 | 1,039 | -195.2 | Upgrade
|
| Change in Other Net Operating Assets | -226.6 | -226.6 | -227.9 | -236.1 | -199.5 | -255.3 | Upgrade
|
| Operating Cash Flow | 506.2 | 408.4 | 892 | 596.5 | 329.4 | 18.3 | Upgrade
|
| Operating Cash Flow Growth | -13.08% | -54.22% | 49.54% | 81.09% | 1700.00% | -92.70% | Upgrade
|
| Capital Expenditures | -1,016 | -968.7 | -751.8 | -442.5 | -343.4 | -374.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 287.9 | 156.3 | 245.3 | 11.4 | - | - | Upgrade
|
| Divestitures | 130.7 | 130.9 | - | - | - | - | Upgrade
|
| Investment in Securities | 5.8 | 3 | -0.6 | 50 | -50 | 49.5 | Upgrade
|
| Other Investing Activities | -0.6 | 1.1 | 76.6 | 13.4 | 26.8 | 90.7 | Upgrade
|
| Investing Cash Flow | -591.8 | -677.4 | -430.5 | -367.7 | -366.6 | -234.2 | Upgrade
|
| Long-Term Debt Issued | - | 1,476 | 528.7 | 1,138 | 503.8 | 372.8 | Upgrade
|
| Long-Term Debt Repaid | - | -1,020 | -879.2 | -993.2 | -300.8 | -195 | Upgrade
|
| Net Debt Issued (Repaid) | 374.4 | 455.9 | -350.5 | 144.3 | 203 | 177.8 | Upgrade
|
| Common Dividends Paid | -24.3 | -24.3 | -54.1 | -40.6 | - | - | Upgrade
|
| Other Financing Activities | -99.2 | -99.7 | -93.7 | -92.4 | -56.7 | -26.8 | Upgrade
|
| Financing Cash Flow | 250.9 | 331.9 | -498.3 | 11.3 | 146.3 | 151 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10.4 | 0.1 | -11.3 | 5.9 | 11.3 | -14.4 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0.5 | -0.5 | -0.6 | 0.6 | - | 0.2 | Upgrade
|
| Net Cash Flow | 154.4 | 62.5 | -48.7 | 246.6 | 120.4 | -79.1 | Upgrade
|
| Free Cash Flow | -509.4 | -560.3 | 140.2 | 154 | -14 | -356.1 | Upgrade
|
| Free Cash Flow Growth | - | - | -8.96% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -5.27% | -5.60% | 1.30% | 1.23% | -0.14% | -5.02% | Upgrade
|
| Free Cash Flow Per Share | -9.40 | -10.36 | 2.59 | 2.85 | -0.26 | -6.58 | Upgrade
|
| Cash Interest Paid | 99.6 | 99.6 | 93.8 | 92.4 | 56.7 | 26.7 | Upgrade
|
| Cash Income Tax Paid | 41.6 | 41.6 | 80 | 102.3 | 54.9 | 83.5 | Upgrade
|
| Levered Free Cash Flow | -160.01 | -270.21 | 91.78 | -487.64 | -343.6 | -83.98 | Upgrade
|
| Unlevered Free Cash Flow | -103.2 | -211.71 | 152.78 | -455.95 | -319.85 | -47.54 | Upgrade
|
| Change in Net Working Capital | -591.3 | -388.6 | -556.9 | 719.6 | 678 | -194.2 | Upgrade
|
Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.