OPmobility SE (EPA:OPM)
France
· Delayed Price · Currency is EUR 9.11
-0.11 (-1.19%)
Apr 2, 2025, 1:25 PM CET
OPmobility 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 | 170 | 163 | 167.61 | 126.37 | -251.11 | Upgrade
|
| Depreciation & Amortization | 347 | 347 | 333.39 | 307.51 | 328.03 | Upgrade
|
| Other Amortization | 155 | 171 | 163.2 | 161.55 | 182.76 | Upgrade
|
| Loss (Gain) From Sale of Assets | 12 | 10 | -4.6 | 9.85 | 0.58 | Upgrade
|
| Asset Writedown & Restructuring Costs | 9 | - | 0.42 | 1.4 | 250.12 | Upgrade
|
| Loss (Gain) on Equity Investments | -44 | -39 | -46.87 | -42.8 | -29.1 | Upgrade
|
| Stock-Based Compensation | - | - | 0.43 | 1.97 | 1.41 | Upgrade
|
| Other Operating Activities | 63 | -4 | -94.55 | 50.54 | -29.59 | Upgrade
|
| Change in Accounts Receivable | 136 | -85 | -46.47 | 125.49 | -10.33 | Upgrade
|
| Change in Inventory | 36 | -129 | -71.46 | 40.72 | 52.74 | Upgrade
|
| Change in Accounts Payable | -102 | 224 | 83.63 | -170.87 | -43.99 | Upgrade
|
| Change in Other Net Operating Assets | -28 | 51 | -38.14 | -66.81 | -43.51 | Upgrade
|
| Operating Cash Flow | 754 | 709 | 446.58 | 544.92 | 408.01 | Upgrade
|
| Operating Cash Flow Growth | 6.35% | 58.76% | -18.05% | 33.56% | -44.08% | Upgrade
|
| Capital Expenditures | -284 | -321 | -219.46 | -162.42 | -237.68 | Upgrade
|
| Sale of Property, Plant & Equipment | 17 | 62 | 7.63 | 7.25 | 2.65 | Upgrade
|
| Cash Acquisitions | -28 | 12 | -160.87 | -43.49 | -0.81 | Upgrade
|
| Divestitures | -15 | - | 59.38 | 0.41 | 1.42 | Upgrade
|
| Sale (Purchase) of Intangibles | -272 | -242 | -160.28 | -144.25 | -141.97 | Upgrade
|
| Investment in Securities | -8 | -1 | -9.26 | -57.31 | 43.23 | Upgrade
|
| Other Investing Activities | 35 | 19 | 20.94 | 5.5 | 2.76 | Upgrade
|
| Investing Cash Flow | -558 | -471 | -461.91 | -394.32 | -330.41 | Upgrade
|
| Long-Term Debt Issued | 1,591 | 428 | 1,027 | 618.3 | 566.87 | Upgrade
|
| Long-Term Debt Repaid | -1,655 | -515 | -978.3 | -596.97 | -845.35 | Upgrade
|
| Net Debt Issued (Repaid) | -64 | -87 | 48.32 | 21.33 | -278.48 | Upgrade
|
| Repurchase of Common Stock | -10 | -3 | -16.31 | -19.44 | -6.6 | Upgrade
|
| Common Dividends Paid | -95 | -60 | -51.57 | -87.03 | -94.29 | Upgrade
|
| Other Financing Activities | 1 | - | -281.67 | - | - | Upgrade
|
| Financing Cash Flow | -168 | -150 | -301.23 | -85.14 | -379.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1 | -15 | -4.21 | -1.8 | -13.59 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | 0 | - | 0 | Upgrade
|
| Net Cash Flow | 28 | 73 | -320.77 | 63.66 | -315.37 | Upgrade
|
| Free Cash Flow | 470 | 388 | 227.12 | 382.5 | 170.32 | Upgrade
|
| Free Cash Flow Growth | 21.13% | 70.84% | -40.62% | 124.57% | -56.98% | Upgrade
|
| Free Cash Flow Margin | 4.48% | 3.76% | 2.66% | 5.29% | 2.41% | Upgrade
|
| Free Cash Flow Per Share | 3.27 | 2.69 | 1.57 | 2.63 | 1.17 | Upgrade
|
| Cash Interest Paid | 120 | 98 | 62.27 | 44.82 | 70.6 | Upgrade
|
| Cash Income Tax Paid | 81 | 93 | 56.6 | 30.68 | 39.68 | Upgrade
|
| Levered Free Cash Flow | 206.75 | 268.94 | 250.74 | 238.19 | 60.25 | Upgrade
|
| Unlevered Free Cash Flow | 273.63 | 327.69 | 287.87 | 263.96 | 94.3 | Upgrade
|
| Change in Net Working Capital | -81 | -151.69 | 26.84 | 55.12 | 90.74 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.