ERG S.p.A. (BIT:ERG)
Italy · Delayed Price · Currency is EUR 19.37
-0.06 (-0.31%)
Aug 6, 2025, 5:35 PM CET
Accolade 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2016 - 2020 |
Net Income | 136.37 | 187.09 | 178.67 | 378.94 | 172.9 | 107.89 | Upgrade |
Depreciation & Amortization | 275.82 | 266.84 | 224.89 | 235.43 | 206.29 | 305.19 | Upgrade |
Other Amortization | 3.08 | 2.81 | 2.48 | 3.28 | 3.75 | 5.24 | Upgrade |
Loss (Gain) on Equity Investments | 2.05 | 2.01 | -5.39 | -2.29 | -0.66 | -0.34 | Upgrade |
Asset Writedown | 19.14 | 11.03 | -0.03 | 43.19 | 22.02 | 8.09 | Upgrade |
Change in Accounts Receivable | 23.96 | 27.02 | 53.37 | 100.77 | -120.93 | 15.49 | Upgrade |
Change in Inventory | -2.98 | -3.27 | -2.32 | -0.68 | 0.17 | -5.92 | Upgrade |
Change in Accounts Payable | -45.17 | -7.32 | -4.66 | -89.15 | 120.21 | -14.11 | Upgrade |
Change in Income Taxes | -5.7 | -39.42 | -25.51 | -91.85 | -38.01 | -25.41 | Upgrade |
Change in Other Net Operating Assets | -3.76 | -11.49 | 146.72 | -32.93 | -417.96 | -38.85 | Upgrade |
Other Operating Activities | 60.67 | 49.07 | 120.58 | 160.76 | 220.85 | 53.03 | Upgrade |
Net Cash from Discontinued Operations | - | - | 202.53 | -43.59 | - | - | Upgrade |
Operating Cash Flow | 463.39 | 484.17 | 882.52 | 661.87 | 177.07 | 410.74 | Upgrade |
Operating Cash Flow Growth | -23.31% | -45.14% | 33.34% | 273.79% | -56.89% | -24.02% | Upgrade |
Capital Expenditures | -174.18 | -228.06 | -300.09 | -308.08 | -222.99 | -105.71 | Upgrade |
Cash Acquisitions | -17.44 | -250.86 | -84.7 | -415.7 | -50.86 | -3.38 | Upgrade |
Sale (Purchase) of Intangibles | -5.81 | -5.87 | -5.68 | -4.12 | -3.91 | -5.71 | Upgrade |
Investment in Securities | -61.72 | -211.21 | -19.19 | 220.55 | -410.22 | -52.49 | Upgrade |
Other Investing Activities | 1.56 | -11.12 | 93.12 | 1,155 | -45.84 | -0.36 | Upgrade |
Investing Cash Flow | -257.58 | -707.13 | -316.54 | 647.98 | -733.82 | -167.65 | Upgrade |
Short-Term Debt Issued | - | 26.94 | 84.5 | - | 760.25 | 49.91 | Upgrade |
Long-Term Debt Issued | - | 590 | 330 | - | 844.99 | 600 | Upgrade |
Total Debt Issued | 613.17 | 616.94 | 414.5 | - | 1,605 | 649.91 | Upgrade |
Short-Term Debt Repaid | - | -27.67 | -30.08 | -1,185 | -195.21 | -99.83 | Upgrade |
Long-Term Debt Repaid | - | -17.62 | -451.02 | -365.2 | -316.18 | -623.46 | Upgrade |
Total Debt Repaid | -573.87 | -45.29 | -481.1 | -1,550 | -511.39 | -723.28 | Upgrade |
Net Debt Issued (Repaid) | 39.3 | 571.65 | -66.6 | -1,550 | 1,094 | -73.37 | Upgrade |
Repurchase of Common Stock | -22.6 | -47.31 | -61.36 | - | - | - | Upgrade |
Common Dividends Paid | -144.17 | -146.49 | -149.54 | -134.58 | -113.63 | -111.65 | Upgrade |
Other Financing Activities | -28.05 | -21.5 | -213.72 | -102.76 | -148.63 | -56.02 | Upgrade |
Financing Cash Flow | -155.52 | 356.35 | -491.22 | -1,787 | 831.59 | -241.05 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | - | 10 | -69.93 | 0 | Upgrade |
Net Cash Flow | 50.28 | 133.4 | 74.76 | -467.54 | 204.91 | 2.04 | Upgrade |
Free Cash Flow | 289.21 | 256.12 | 582.43 | 353.79 | -45.92 | 305.03 | Upgrade |
Free Cash Flow Growth | -6.83% | -56.03% | 64.63% | - | - | -36.04% | Upgrade |
Free Cash Flow Margin | 39.39% | 34.70% | 78.61% | 49.56% | -7.63% | 35.37% | Upgrade |
Free Cash Flow Per Share | 1.99 | 1.75 | 3.90 | 2.37 | -0.31 | 2.05 | Upgrade |
Cash Interest Paid | - | - | - | - | 32.4 | 52.51 | Upgrade |
Cash Income Tax Paid | 5.7 | 39.42 | 25.51 | 91.85 | 38.01 | 25.41 | Upgrade |
Levered Free Cash Flow | 210.85 | 199.56 | 232.2 | 707.26 | -657.4 | 284.01 | Upgrade |
Unlevered Free Cash Flow | 256.48 | 240.39 | 259.74 | 727.52 | -639.62 | 306.54 | Upgrade |
Change in Net Working Capital | -11.64 | -47.02 | -152.88 | -631.1 | 729.83 | -7.91 | Upgrade |
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.