Metro AG (ETR:B4B3)
Germany
· Delayed Price · Currency is EUR 5.35
-0.05 (-0.93%)
Feb 20, 2025, 5:16 PM CET
Metro AG Cash Flow Statement
Financials in millions EUR. Fiscal year is October - September.
Millions EUR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | -175 | -120 | 439 | -334 | -56 | 460 | Upgrade
|
| Depreciation & Amortization | 761 | 755 | 733 | 821 | 797 | 804 | Upgrade
|
| Other Amortization | 110 | 110 | 107 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -12 | -41 | -209 | -141 | -37 | -4 | Upgrade
|
| Asset Writedown & Restructuring Costs | 39 | 39 | 96 | 154 | 172 | 52 | Upgrade
|
| Other Operating Activities | 70 | 200 | -314 | 592 | 228 | -484 | Upgrade
|
| Change in Other Net Operating Assets | -14 | 136 | -131 | -161 | 133 | -182 | Upgrade
|
| Operating Cash Flow | 779 | 1,079 | 721 | 931 | 1,237 | 1,062 | Upgrade
|
| Operating Cash Flow Growth | -9.84% | 49.65% | -22.56% | -24.74% | 16.48% | -33.96% | Upgrade
|
| Capital Expenditures | -381 | -378 | -389 | -263 | -184 | -211 | Upgrade
|
| Sale of Property, Plant & Equipment | 41 | 101 | 317 | 272 | 179 | 114 | Upgrade
|
| Cash Acquisitions | -41 | -41 | -101 | -128 | -20 | - | Upgrade
|
| Divestitures | 2 | 259 | 292 | -44 | 28 | - | Upgrade
|
| Investment in Securities | -153 | -161 | -162 | -156 | -140 | -168 | Upgrade
|
| Other Investing Activities | -1 | -1 | -3 | -1 | - | 1,271 | Upgrade
|
| Investing Cash Flow | -533 | -221 | -46 | -320 | -137 | 1,006 | Upgrade
|
| Long-Term Debt Issued | - | 3,068 | 3,493 | 953 | 474 | 6,066 | Upgrade
|
| Long-Term Debt Repaid | - | -3,398 | -4,263 | -2,227 | -1,320 | -7,034 | Upgrade
|
| Net Debt Issued (Repaid) | 462 | -330 | -770 | -1,274 | -846 | -968 | Upgrade
|
| Common Dividends Paid | -201 | -201 | - | - | -254 | -254 | Upgrade
|
| Other Financing Activities | -100 | -94 | -50 | -34 | -52 | -335 | Upgrade
|
| Financing Cash Flow | 161 | -625 | -820 | -1,308 | -1,152 | -1,557 | Upgrade
|
| Foreign Exchange Rate Adjustments | -29 | -31 | -89 | 47 | 1 | -29 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | 1 | - | 1 | - | 543 | Upgrade
|
| Net Cash Flow | 379 | 203 | -234 | -649 | -51 | 1,025 | Upgrade
|
| Free Cash Flow | 398 | 701 | 332 | 668 | 1,053 | 851 | Upgrade
|
| Free Cash Flow Growth | -19.27% | 111.14% | -50.30% | -36.56% | 23.74% | -36.96% | Upgrade
|
| Free Cash Flow Margin | 1.26% | 2.26% | 1.09% | 2.25% | 4.25% | 3.32% | Upgrade
|
| Free Cash Flow Per Share | 1.10 | 1.93 | 0.92 | 1.84 | 2.90 | 2.34 | Upgrade
|
| Cash Interest Paid | 79 | 80 | 60 | 48 | 92 | 82 | Upgrade
|
| Cash Income Tax Paid | 118 | 135 | 150 | 185 | 12 | 140 | Upgrade
|
| Levered Free Cash Flow | 273.5 | 901.88 | 287.5 | 199 | 1,001 | 1,942 | Upgrade
|
| Unlevered Free Cash Flow | 408.5 | 1,030 | 412.5 | 317.13 | 1,135 | 2,093 | Upgrade
|
| Change in Net Working Capital | 154 | -448 | 161 | 514 | -334 | -1,323 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.