CIE Automotive, S.A. (BME:CIE)
Spain
· Delayed Price · Currency is EUR 28.85
-0.35 (-1.20%)
At close: Mar 6, 2026
CIE Automotive 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | 335.78 | 325.66 | 320.18 | 300.12 | 267.54 | Upgrade
|
| Depreciation & Amortization | 203.32 | 183.57 | 182.88 | 175.64 | 151.49 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 5.92 | 2.65 | 9.4 | 9.87 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -8.92 | -8.38 | -11.43 | -6.97 | Upgrade
|
| Other Operating Activities | 45.14 | 37.58 | 48.27 | 47.66 | 60.04 | Upgrade
|
| Change in Other Net Operating Assets | 13.24 | -7 | -53.45 | 40.17 | -27.02 | Upgrade
|
| Operating Cash Flow | 597.48 | 536.84 | 515.65 | 578.65 | 465.45 | Upgrade
|
| Operating Cash Flow Growth | 11.30% | 4.11% | -10.89% | 24.32% | 18.91% | Upgrade
|
| Capital Expenditures | -209.05 | -248.01 | -220.41 | -216.68 | -188.06 | Upgrade
|
| Sale of Property, Plant & Equipment | 11.65 | 6.91 | 8.77 | 15.1 | 5.57 | Upgrade
|
| Cash Acquisitions | -74.68 | -18.16 | -17.94 | -57.38 | -11.41 | Upgrade
|
| Divestitures | - | - | 7.62 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1.98 | -2.45 | -4.07 | -8.63 | Upgrade
|
| Investment in Securities | -4 | -37.87 | -54.67 | -9.73 | -14.91 | Upgrade
|
| Other Investing Activities | 5 | 9.09 | 5.98 | 2.51 | 2.12 | Upgrade
|
| Investing Cash Flow | -271.09 | -290.03 | -273.1 | -270.24 | -215.33 | Upgrade
|
| Short-Term Debt Issued | - | 93.38 | 77.52 | - | 82.65 | Upgrade
|
| Long-Term Debt Issued | 386.56 | 422.25 | 329.29 | 351.55 | 582.23 | Upgrade
|
| Total Debt Issued | 386.56 | 515.63 | 406.81 | 351.55 | 664.88 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -163.85 | - | Upgrade
|
| Long-Term Debt Repaid | -584.56 | -524.08 | -427.63 | -266.14 | -790.62 | Upgrade
|
| Total Debt Repaid | -584.56 | -524.08 | -427.63 | -429.99 | -790.62 | Upgrade
|
| Net Debt Issued (Repaid) | -198 | -8.46 | -20.82 | -78.44 | -125.74 | Upgrade
|
| Issuance of Common Stock | 12.4 | - | 2.8 | - | 0.08 | Upgrade
|
| Repurchase of Common Stock | -39.44 | -0.27 | - | -60.48 | - | Upgrade
|
| Common Dividends Paid | -124.96 | -107.78 | -99.24 | -87.21 | -61.26 | Upgrade
|
| Other Financing Activities | -25.76 | -10.16 | -3.78 | -10.03 | -14.15 | Upgrade
|
| Financing Cash Flow | -375.76 | -126.66 | -121.04 | -236.15 | -201.07 | Upgrade
|
| Foreign Exchange Rate Adjustments | -55.74 | -12.6 | -23.69 | 10.42 | 44.76 | Upgrade
|
| Net Cash Flow | -105.1 | 107.56 | 97.82 | 82.67 | 93.81 | Upgrade
|
| Free Cash Flow | 388.44 | 288.83 | 295.24 | 361.98 | 277.39 | Upgrade
|
| Free Cash Flow Growth | 34.49% | -2.17% | -18.44% | 30.49% | 19.13% | Upgrade
|
| Free Cash Flow Margin | 9.81% | 7.29% | 7.46% | 9.43% | 8.97% | Upgrade
|
| Free Cash Flow Per Share | 3.26 | 2.41 | 2.47 | 3.00 | 2.27 | Upgrade
|
| Cash Interest Paid | 94.54 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | 103.22 | 90.88 | 84.19 | 83.39 | 54.26 | Upgrade
|
| Levered Free Cash Flow | 321.26 | 199.29 | 216.22 | 258.8 | 261.53 | Upgrade
|
| Unlevered Free Cash Flow | 390.36 | 278.03 | 295.18 | 296.28 | 293.44 | Upgrade
|
| Change in Working Capital | 13.24 | -7 | -53.45 | 40.17 | -27.02 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.