GrafTech International Ltd. (EAF)

GrafTech International Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-204.2	-131.17	-255.25	382.96	388.33	434.37
Depreciation & Amortization	61.95	62.25	56.89	55.5	65.72	62.96
Asset Writedown & Restructuring Costs	-	-	171.12	-	-	-
Stock-Based Compensation	5.02	6.04	4.43	2.31	16.63	2.67
Other Operating Activities	72.7	1.5	-1.83	6.57	15.5	21.53
Change in Accounts Receivable	2.46	4.52	45.68	60.51	-28.93	63.56
Change in Inventory	3.69	68.83	107.8	-153.58	-28.17	44.63
Change in Accounts Payable	-8.6	-39.5	-23.88	7.75	66.59	-12.79
Change in Income Taxes	0.38	-1.55	-27.2	-15.03	5.67	-12.42
Change in Other Net Operating Assets	-20.55	-11.01	-1.2	-22.36	-58.31	-40.87
Operating Cash Flow	-87.14	-40.09	76.56	324.63	443.04	563.65
Operating Cash Flow Growth	-	-	-76.42%	-26.73%	-21.40%	-30.01%
Capital Expenditures	-33.31	-34.31	-54.04	-72.17	-58.26	-36.08
Sale of Property, Plant & Equipment	0.3	0.1	0.22	0.2	0.4	0.38
Investing Cash Flow	-33.01	-34.21	-53.82	-71.97	-57.86	-35.7
Long-Term Debt Issued	-	175	438.55	-	-	500
Total Debt Issued	175	175	438.55	-	-	500
Long-Term Debt Repaid	-	-0.22	-433.88	-110.12	-400.14	-896.36
Total Debt Repaid	-0.24	-0.22	-433.88	-110.12	-400.14	-896.36
Net Debt Issued (Repaid)	174.76	174.78	4.68	-110.12	-400.14	-396.36
Issuance of Common Stock	-	-	-	0.23	0.35	-
Repurchase of Common Stock	-0.27	-0.12	-0.13	-60.23	-54.08	-30.17
Common Dividends Paid	-	-	-5.13	-10.33	-10.65	-30.88
Other Financing Activities	-18.95	-18.95	19.3	4.19	-7.28	-6.28
Financing Cash Flow	155.55	155.72	18.71	-176.27	-471.79	-463.68
Foreign Exchange Rate Adjustments	0.83	-2.05	0.78	0.74	-1.32	0.24
Net Cash Flow	36.23	79.37	42.24	77.13	-87.93	64.51
Free Cash Flow	-120.45	-74.4	22.52	252.46	384.78	527.57
Free Cash Flow Growth	-	-	-91.08%	-34.39%	-27.07%	-28.82%
Free Cash Flow Margin	-23.08%	-13.81%	3.63%	19.70%	28.59%	43.09%
Free Cash Flow Per Share	-4.66	-2.89	0.88	9.76	14.45	19.69
Cash Income Tax Paid	4.93	4.91	43.33	67.12	63.79	73.97
Levered Free Cash Flow	-66.78	-1.33	77.82	161.73	254.12	424.8
Unlevered Free Cash Flow	6.57	51.99	114.13	184.59	297.09	486.1
Change in Working Capital	-22.62	21.29	101.2	-122.71	-43.14	42.11

Updated Oct 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q