Schaeffler AG (ETR:SHA0)
Germany
· Delayed Price · Currency is EUR 7.30
-0.46 (-5.99%)
At close: Mar 9, 2026
Schaeffler 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 | 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 | -424 | -632 | 309 | 557 | 756 | Upgrade
|
| Depreciation & Amortization | 1,572 | 1,076 | 980 | 990 | 939 | Upgrade
|
| Other Amortization | 1 | 5 | 8 | - | 12 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1 | -4 | -44 | -7 | 2 | Upgrade
|
| Asset Writedown & Restructuring Costs | 203 | 44 | 14 | - | 15 | Upgrade
|
| Other Operating Activities | 22 | 290 | 16 | -3 | 8 | Upgrade
|
| Change in Accounts Receivable | -15 | 146 | -142 | -286 | -46 | Upgrade
|
| Change in Inventory | -78 | -49 | -9 | -275 | -552 | Upgrade
|
| Change in Accounts Payable | -152 | -17 | 48 | 220 | 311 | Upgrade
|
| Change in Other Net Operating Assets | 225 | 531 | 168 | -57 | -169 | Upgrade
|
| Operating Cash Flow | 1,355 | 1,390 | 1,348 | 1,139 | 1,276 | Upgrade
|
| Operating Cash Flow Growth | -2.52% | 3.12% | 18.35% | -10.74% | 1.75% | Upgrade
|
| Capital Expenditures | -947 | -895 | -861 | -726 | -634 | Upgrade
|
| Sale of Property, Plant & Equipment | 16 | 18 | 84 | 25 | 16 | Upgrade
|
| Cash Acquisitions | -1 | 304 | -715 | -151 | -19 | Upgrade
|
| Divestitures | - | - | -4 | -4 | -4 | Upgrade
|
| Sale (Purchase) of Intangibles | -27 | -62 | -77 | -65 | -37 | Upgrade
|
| Investment in Securities | -29 | -1,242 | -326 | -40 | - | Upgrade
|
| Other Investing Activities | - | -207 | -1 | -29 | -38 | Upgrade
|
| Investing Cash Flow | -988 | -2,084 | -1,900 | -990 | -716 | Upgrade
|
| Long-Term Debt Issued | 2,167 | 2,599 | 716 | 55 | - | Upgrade
|
| Long-Term Debt Repaid | -1,107 | -1,099 | -134 | -611 | -361 | Upgrade
|
| Net Debt Issued (Repaid) | 1,060 | 1,500 | 582 | -556 | -361 | Upgrade
|
| Common Dividends Paid | -236 | -294 | -295 | -328 | -162 | Upgrade
|
| Other Financing Activities | -12 | -18 | -11 | -7 | -4 | Upgrade
|
| Financing Cash Flow | 812 | 1,188 | 276 | -891 | -527 | Upgrade
|
| Foreign Exchange Rate Adjustments | -88 | 19 | -24 | -10 | 34 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -1 | -3 | Upgrade
|
| Net Cash Flow | 1,091 | 513 | -300 | -753 | 64 | Upgrade
|
| Free Cash Flow | 408 | 495 | 487 | 413 | 642 | Upgrade
|
| Free Cash Flow Growth | -17.58% | 1.64% | 17.92% | -35.67% | -0.46% | Upgrade
|
| Free Cash Flow Margin | 1.74% | 2.72% | 2.99% | 2.61% | 4.63% | Upgrade
|
| Free Cash Flow Per Share | 0.43 | 0.67 | 0.73 | 0.62 | 0.96 | Upgrade
|
| Cash Interest Paid | 284 | 261 | 168 | - | 120 | Upgrade
|
| Cash Income Tax Paid | 450 | 414 | 359 | - | 348 | Upgrade
|
| Levered Free Cash Flow | 739.9 | 438.48 | 401.75 | 240 | 728.33 | Upgrade
|
| Unlevered Free Cash Flow | 911.15 | 610.35 | 487.38 | 347.5 | 795.83 | Upgrade
|
| Change in Working Capital | -20 | 611 | 65 | -398 | -456 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.