TeamViewer SE (FRA:TMV)
Germany
· Delayed Price · Currency is EUR 11.41
-2.02 (-15.04%)
Last updated: May 6, 2025
TeamViewer SE 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 | 2016 - 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 | 2016 - 2019 |
| Net Income | 130.37 | 123.08 | 114.02 | 67.6 | 50.05 | 103.03 | Upgrade
|
| Depreciation & Amortization | 30.99 | 31.88 | 41.79 | 40.51 | 37.38 | 31.96 | Upgrade
|
| Other Amortization | 14.29 | 14.29 | 13.57 | 13.23 | 13.54 | 9.14 | Upgrade
|
| Stock-Based Compensation | 15.29 | 16.81 | 21.84 | 27.63 | 27.59 | 47.31 | Upgrade
|
| Other Operating Activities | 29.6 | 16.56 | 4.06 | 30.08 | 26.3 | 23.33 | Upgrade
|
| Change in Unearned Revenue | 39.11 | 25.05 | 43.88 | 61.71 | 35.4 | 2.23 | Upgrade
|
| Change in Other Net Operating Assets | -21.75 | 21.5 | -9.28 | -36.42 | 3.72 | 7.54 | Upgrade
|
| Operating Cash Flow | 237.88 | 249.18 | 229.87 | 204.34 | 193.97 | 224.54 | Upgrade
|
| Operating Cash Flow Growth | 7.92% | 8.40% | 12.49% | 5.35% | -13.61% | 56.35% | Upgrade
|
| Capital Expenditures | -2.32 | -3.2 | -3.34 | -5.09 | -6.61 | -10.89 | Upgrade
|
| Cash Acquisitions | -667.18 | - | -8.07 | -1.98 | -23.38 | -84.05 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.17 | -2.17 | -2.27 | -3.76 | -8.62 | -15.25 | Upgrade
|
| Investment in Securities | -7.93 | -7.45 | -15.88 | - | -0.31 | -0.05 | Upgrade
|
| Other Investing Activities | - | - | - | 0 | - | - | Upgrade
|
| Investing Cash Flow | -679.61 | -12.82 | -29.56 | -10.82 | -38.92 | -110.25 | Upgrade
|
| Long-Term Debt Issued | - | 194 | - | 184.32 | 400 | - | Upgrade
|
| Long-Term Debt Repaid | - | -291.47 | -111.08 | -479.84 | -84.82 | -67.7 | Upgrade
|
| Total Debt Repaid | -191.61 | -291.47 | -111.08 | -479.84 | -84.82 | -67.7 | Upgrade
|
| Net Debt Issued (Repaid) | 632.39 | -97.47 | -111.08 | -295.51 | 315.18 | -67.7 | Upgrade
|
| Repurchase of Common Stock | -70.04 | -137.73 | -161.9 | -300.09 | - | - | Upgrade
|
| Other Financing Activities | -22.4 | -19.19 | -14.41 | -14.2 | -14.08 | -28.07 | Upgrade
|
| Financing Cash Flow | 539.95 | -254.39 | -287.39 | -609.8 | 301.1 | -95.77 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.17 | 0.48 | -1.09 | 25.55 | 11.78 | -6.08 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | -0 | 1.19 | -0.93 | -0.06 | Upgrade
|
| Net Cash Flow | 98.06 | -17.56 | -88.18 | -389.54 | 467 | 12.38 | Upgrade
|
| Free Cash Flow | 235.56 | 245.98 | 226.53 | 199.25 | 187.37 | 213.64 | Upgrade
|
| Free Cash Flow Growth | 8.90% | 8.59% | 13.69% | 6.35% | -12.30% | 68.14% | Upgrade
|
| Free Cash Flow Margin | 34.21% | 36.63% | 36.15% | 35.21% | 37.39% | 46.89% | Upgrade
|
| Free Cash Flow Per Share | 1.47 | 1.52 | 1.31 | 1.08 | 0.93 | 1.07 | Upgrade
|
| Cash Interest Paid | 19.19 | 19.19 | 14.41 | 14.2 | 14.08 | 28.07 | Upgrade
|
| Cash Income Tax Paid | 63.39 | 63.39 | 45.62 | 46.41 | 43.51 | 33.42 | Upgrade
|
| Levered Free Cash Flow | 227.29 | 202.71 | 183.57 | 176.5 | 164.6 | 167.2 | Upgrade
|
| Unlevered Free Cash Flow | 239.22 | 211.91 | 192.39 | 189.91 | 174.38 | 178.93 | Upgrade
|
| Change in Net Working Capital | -43.84 | -25.55 | -14.87 | -37 | -38.89 | -12.53 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.