ERAMET S.A. (EPA:ERA)
France
· Delayed Price · Currency is EUR 53.60
+1.45 (2.78%)
Mar 3, 2025, 5:35 PM CET
ERAMET Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 14 | 109 | 740 | 298 | -675 | Upgrade
|
| Depreciation & Amortization | 256 | 378 | 546 | 286 | 290 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 96 | 3 | 88 | 2 | Upgrade
|
| Asset Writedown & Restructuring Costs | 11 | 165 | 241 | 3 | 495 | Upgrade
|
| Loss (Gain) on Equity Investments | -166 | -295 | -258 | -121 | -79 | Upgrade
|
| Other Operating Activities | -55 | -285 | -45 | 239 | 161 | Upgrade
|
| Change in Accounts Receivable | 52 | 153 | - | - | - | Upgrade
|
| Change in Inventory | -82 | 26 | - | - | - | Upgrade
|
| Change in Accounts Payable | -119 | 19 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -36 | -125 | -111 | -80 | 204 | Upgrade
|
| Operating Cash Flow | -125 | 172 | 991 | 643 | 309 | Upgrade
|
| Operating Cash Flow Growth | - | -82.64% | 54.12% | 108.09% | 259.30% | Upgrade
|
| Capital Expenditures | -665 | -595 | -491 | -269 | -65 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 6 | 7 | 2 | 1 | Upgrade
|
| Cash Acquisitions | -30 | - | - | - | - | Upgrade
|
| Divestitures | - | 229 | 79 | 6 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -22 | -110 | -39 | -43 | -248 | Upgrade
|
| Investment in Securities | 323 | 161 | 78 | 81 | -1 | Upgrade
|
| Other Investing Activities | 85 | -248 | -147 | -55 | -62 | Upgrade
|
| Investing Cash Flow | -306 | -557 | -513 | -278 | -375 | Upgrade
|
| Short-Term Debt Issued | - | - | 98 | 57 | - | Upgrade
|
| Long-Term Debt Issued | 847 | 1,419 | 167 | 120 | 1,458 | Upgrade
|
| Total Debt Issued | 847 | 1,419 | 265 | 177 | 1,458 | Upgrade
|
| Short-Term Debt Repaid | -29 | -69 | - | - | -3 | Upgrade
|
| Long-Term Debt Repaid | -502 | -1,135 | -398 | -1,202 | -459 | Upgrade
|
| Total Debt Repaid | -531 | -1,204 | -398 | -1,202 | -462 | Upgrade
|
| Net Debt Issued (Repaid) | 316 | 215 | -133 | -1,025 | 996 | Upgrade
|
| Repurchase of Common Stock | -5 | -10 | -7 | -8 | -4 | Upgrade
|
| Common Dividends Paid | -43 | -100 | -72 | -4 | -4 | Upgrade
|
| Other Financing Activities | -280 | 164 | 152 | 10 | -19 | Upgrade
|
| Financing Cash Flow | -12 | 269 | -60 | -1,027 | 969 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10 | 45 | -64 | 3 | 2 | Upgrade
|
| Net Cash Flow | -453 | -71 | 354 | -659 | 905 | Upgrade
|
| Free Cash Flow | -790 | -423 | 500 | 374 | 244 | Upgrade
|
| Free Cash Flow Growth | - | - | 33.69% | 53.28% | - | Upgrade
|
| Free Cash Flow Margin | -26.11% | -12.66% | 9.80% | 10.08% | 8.67% | Upgrade
|
| Free Cash Flow Per Share | -27.32 | -14.62 | 17.22 | 13.03 | 9.21 | Upgrade
|
| Cash Interest Paid | 170 | 144 | 105 | 114 | 118 | Upgrade
|
| Cash Income Tax Paid | 138 | 172 | 187 | 117 | 72 | Upgrade
|
| Levered Free Cash Flow | -624.63 | -287.63 | 657.5 | 518 | 364.88 | Upgrade
|
| Unlevered Free Cash Flow | -518.38 | -197.63 | 723.75 | 589.25 | 446.75 | Upgrade
|
| Change in Net Working Capital | 128 | -109 | 74 | -138 | -320 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.