Hensoldt AG Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	89	108	56	78	63
Depreciation & Amortization	181	114	78	82	110
Other Amortization	-	41	31	21	16
Loss (Gain) From Sale of Assets	-	1	-1	-	-1
Asset Writedown & Restructuring Costs	-	7	8	-	-
Loss (Gain) on Equity Investments	-3	-3	-	-	2
Other Operating Activities	23	15	49	46	9
Change in Accounts Receivable	-16	-11	-66	-13	-22
Change in Inventory	-169	-103	-128	-75	-44
Change in Accounts Payable	44	69	78	110	107
Change in Other Net Operating Assets	301	73	162	-5	59
Operating Cash Flow	450	311	267	244	299
Operating Cash Flow Growth	44.70%	16.48%	9.43%	-18.39%	51.85%
Capital Expenditures	-206	-199	-45	-35	-29
Sale of Property, Plant & Equipment	1	2	1	-	3
Cash Acquisitions	-6	-543	-1	-1	-12
Sale (Purchase) of Intangibles	-	-	-69	-60	-72
Sale (Purchase) of Real Estate	-	-	-1	-	-1
Investment in Securities	-21	-4	-8	-5	-7
Other Investing Activities	-1	-1	1	-	1
Investing Cash Flow	-233	-745	-122	-101	-117
Long-Term Debt Issued	300	450	10	-	30
Long-Term Debt Repaid	-257	-33	-19	-188	-310
Net Debt Issued (Repaid)	43	417	-9	-188	-280
Issuance of Common Stock	-	-	241	-	-
Common Dividends Paid	-58	-46	-32	-26	-14
Other Financing Activities	-5	-4	-3	-	-3
Financing Cash Flow	-20	367	197	-214	-297
Foreign Exchange Rate Adjustments	1	-3	-	2	-1
Miscellaneous Cash Flow Adjustments	2	1	-	-	-
Net Cash Flow	200	-69	342	-69	-116
Free Cash Flow	244	112	222	209	270
Free Cash Flow Growth	117.86%	-49.55%	6.22%	-22.59%	62.85%
Free Cash Flow Margin	9.94%	5.00%	12.02%	12.24%	18.32%
Free Cash Flow Per Share	-	0.97	2.09	1.99	2.57
Cash Interest Paid	69	66	44	26	36
Cash Income Tax Paid	31	18	27	-38	9
Levered Free Cash Flow	233.75	110.5	132	104.25	146.5
Unlevered Free Cash Flow	300	173	183.25	131.75	172.75
Change in Working Capital	160	28	46	17	100

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.