CIE Automotive, S.A. (BME:CIE)
Spain
· Delayed Price · Currency is EUR 24.20
+0.15 (0.62%)
Jun 5, 2025, 5:37 PM CET
CIE Automotive 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 | 1,227 | 325.66 | 320.18 | 300.12 | 267.54 | 185.23 | Upgrade
|
| Depreciation & Amortization | 183.67 | 183.57 | 182.88 | 175.64 | 151.49 | 147.64 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.92 | 5.92 | 2.65 | 9.4 | 9.87 | 0.18 | Upgrade
|
| Loss (Gain) on Equity Investments | -8.92 | -8.92 | -8.38 | -11.43 | -6.97 | -5.76 | Upgrade
|
| Other Operating Activities | -859.22 | 37.58 | 48.27 | 47.66 | 60.04 | 23.57 | Upgrade
|
| Change in Other Net Operating Assets | -4.2 | -7 | -53.45 | 40.17 | -27.02 | 42.48 | Upgrade
|
| Operating Cash Flow | 544.04 | 536.84 | 515.65 | 578.65 | 465.45 | 391.42 | Upgrade
|
| Operating Cash Flow Growth | 4.17% | 4.11% | -10.89% | 24.32% | 18.91% | -28.86% | Upgrade
|
| Capital Expenditures | -250.51 | -248.01 | -220.41 | -216.68 | -188.06 | -158.58 | Upgrade
|
| Sale of Property, Plant & Equipment | 6.91 | 6.91 | 8.77 | 15.1 | 5.57 | 5.75 | Upgrade
|
| Cash Acquisitions | -20.06 | -18.16 | -17.94 | -57.38 | -11.41 | -87.97 | Upgrade
|
| Divestitures | - | - | 7.62 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.98 | -1.98 | -2.45 | -4.07 | -8.63 | -4.85 | Upgrade
|
| Investment in Securities | -37.87 | -37.87 | -54.67 | -9.73 | -14.91 | -11.87 | Upgrade
|
| Other Investing Activities | 9.09 | 9.09 | 5.98 | 2.51 | 2.12 | 6.33 | Upgrade
|
| Investing Cash Flow | -294.43 | -290.03 | -273.1 | -270.24 | -215.33 | -251.18 | Upgrade
|
| Short-Term Debt Issued | - | 93.38 | 77.52 | - | 82.65 | - | Upgrade
|
| Long-Term Debt Issued | - | 422.25 | 329.29 | 351.55 | 582.23 | 635.46 | Upgrade
|
| Total Debt Issued | 515.63 | 515.63 | 406.81 | 351.55 | 664.88 | 635.46 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -163.85 | - | -21.1 | Upgrade
|
| Long-Term Debt Repaid | - | -524.08 | -427.63 | -266.14 | -790.62 | -482.37 | Upgrade
|
| Total Debt Repaid | -524.08 | -524.08 | -427.63 | -429.99 | -790.62 | -503.47 | Upgrade
|
| Net Debt Issued (Repaid) | -8.46 | -8.46 | -20.82 | -78.44 | -125.74 | 131.99 | Upgrade
|
| Issuance of Common Stock | - | - | 2.8 | - | 0.08 | - | Upgrade
|
| Repurchase of Common Stock | -0.27 | -0.27 | - | -60.48 | - | -95.39 | Upgrade
|
| Common Dividends Paid | -109.38 | -107.78 | -99.24 | -87.21 | -61.26 | -93.94 | Upgrade
|
| Other Financing Activities | -15.16 | -10.16 | -3.78 | -10.03 | -14.15 | 3.76 | Upgrade
|
| Financing Cash Flow | -133.26 | -126.66 | -121.04 | -236.15 | -201.07 | -53.58 | Upgrade
|
| Foreign Exchange Rate Adjustments | -12.6 | -12.6 | -23.69 | 10.42 | 44.76 | -36.8 | Upgrade
|
| Net Cash Flow | 103.76 | 107.56 | 97.82 | 82.67 | 93.81 | 49.85 | Upgrade
|
| Free Cash Flow | 293.53 | 288.83 | 295.24 | 361.98 | 277.39 | 232.84 | Upgrade
|
| Free Cash Flow Growth | 1.87% | -2.17% | -18.44% | 30.49% | 19.13% | -28.76% | Upgrade
|
| Free Cash Flow Margin | 7.46% | 7.29% | 7.46% | 9.43% | 8.97% | 8.08% | Upgrade
|
| Free Cash Flow Per Share | 2.45 | 2.41 | 2.47 | 3.00 | 2.27 | 1.86 | Upgrade
|
| Cash Income Tax Paid | 102.28 | 90.88 | 84.19 | 83.39 | 54.26 | 43.33 | Upgrade
|
| Levered Free Cash Flow | - | 199.29 | 216.22 | 258.8 | 261.53 | 204.25 | Upgrade
|
| Unlevered Free Cash Flow | - | 278.03 | 295.18 | 296.28 | 293.44 | 236.9 | Upgrade
|
| Change in Net Working Capital | - | 0.08 | 1.73 | -54.08 | -77.21 | -65.45 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.