Forvia SE (EPA:FRVIA)
France
· Delayed Price · Currency is EUR 6.93
-0.49 (-6.55%)
Apr 2, 2025, 4:46 PM CET
Forvia SE 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | -185.2 | 222.2 | -381.8 | -78.8 | -378.8 | Upgrade
|
| Depreciation & Amortization | 1,368 | 1,332 | 1,312 | 680 | 749.9 | Upgrade
|
| Other Amortization | 753.6 | 729.9 | 715.2 | 549.6 | 545.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4.2 | 5 | -2.4 | -4.1 | 2 | Upgrade
|
| Asset Writedown & Restructuring Costs | -184.3 | -149.6 | -171.9 | -156.6 | -77 | Upgrade
|
| Other Operating Activities | 264.8 | -145.6 | 373.8 | 390.8 | 318.3 | Upgrade
|
| Change in Accounts Receivable | 363.5 | 207.6 | -395.8 | -5 | -340.2 | Upgrade
|
| Change in Inventory | 443.1 | -135.1 | -154.1 | -203 | -137.3 | Upgrade
|
| Change in Accounts Payable | -210.1 | 444.2 | 1,144 | 397.3 | 463.2 | Upgrade
|
| Change in Other Net Operating Assets | 22.3 | 253.2 | -5.9 | -136.3 | -54.2 | Upgrade
|
| Operating Cash Flow | 2,631 | 2,615 | 2,465 | 1,392 | 1,106 | Upgrade
|
| Operating Cash Flow Growth | 0.63% | 6.08% | 77.05% | 25.90% | -37.98% | Upgrade
|
| Capital Expenditures | -963.5 | -1,123 | -1,119 | -528.6 | -461.2 | Upgrade
|
| Sale of Property, Plant & Equipment | 42.2 | 46.6 | 21 | 33 | 37.8 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,048 | -1,060 | -971.9 | -671 | -616.1 | Upgrade
|
| Investment in Securities | 196.1 | 303.6 | -4,886 | -66.1 | -251.5 | Upgrade
|
| Other Investing Activities | -26.5 | 309 | 705 | -48.9 | -71.7 | Upgrade
|
| Investing Cash Flow | -1,800 | -1,524 | -6,251 | -1,282 | -1,363 | Upgrade
|
| Long-Term Debt Issued | 2,567 | 588.1 | 4,740 | 2,512 | 3,062 | Upgrade
|
| Long-Term Debt Repaid | -3,008 | -1,408 | -2,780 | -684.5 | -1,903 | Upgrade
|
| Net Debt Issued (Repaid) | -441 | -819.9 | 1,960 | 1,828 | 1,159 | Upgrade
|
| Issuance of Common Stock | 5.9 | 2.8 | 1,217 | 101.7 | 5.3 | Upgrade
|
| Repurchase of Common Stock | -13.7 | - | -1.1 | -127.5 | - | Upgrade
|
| Common Dividends Paid | -98.2 | - | - | -134.8 | - | Upgrade
|
| Other Financing Activities | -89.4 | -71.9 | -55.8 | -69.1 | -38.5 | Upgrade
|
| Financing Cash Flow | -636.4 | -889 | 3,120 | 1,598 | 1,125 | Upgrade
|
| Foreign Exchange Rate Adjustments | 31.7 | -123.3 | -38.4 | 106.2 | -96.3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 24.4 | -29.7 | 5.5 | -5.5 | Upgrade
|
| Net Cash Flow | 226.5 | 102.5 | -734.3 | 1,820 | 766.5 | Upgrade
|
| Free Cash Flow | 1,668 | 1,492 | 1,345 | 863.4 | 644.4 | Upgrade
|
| Free Cash Flow Growth | 11.79% | 10.88% | 55.81% | 33.98% | -41.47% | Upgrade
|
| Free Cash Flow Margin | 6.18% | 5.47% | 5.47% | 5.53% | 4.46% | Upgrade
|
| Free Cash Flow Per Share | 8.45 | 7.55 | 7.74 | 6.26 | 4.67 | Upgrade
|
| Cash Income Tax Paid | 336.6 | 515.3 | 362.1 | 242.6 | 196.2 | Upgrade
|
| Levered Free Cash Flow | 1,315 | 696.61 | 591.44 | 352.11 | 330.56 | Upgrade
|
| Unlevered Free Cash Flow | 1,705 | 1,063 | 827.13 | 501.68 | 457.25 | Upgrade
|
| Change in Net Working Capital | -839.9 | -403.7 | -354.5 | 10.1 | -22.7 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.