United Internet AG (ETR:UTDI)
Germany
· Delayed Price · Currency is EUR 26.50
-0.08 (-0.30%)
Apr 29, 2026, 2:21 PM CET
United Internet 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 | 284.92 | -47.58 | 232.72 | 367.2 | 416.47 | Upgrade
|
| Depreciation & Amortization | 600.13 | 575.19 | 502.67 | 430.55 | 421.92 | Upgrade
|
| Other Amortization | 96.93 | 80.06 | 35.42 | 50.56 | 51.96 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -1.91 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -7.15 | 199.5 | 58.29 | 31.94 | 23.9 | Upgrade
|
| Stock-Based Compensation | -13.89 | 10.31 | -4.26 | 12.43 | 19.7 | Upgrade
|
| Other Operating Activities | 203.32 | 270.98 | 236.05 | 119.97 | 53.83 | Upgrade
|
| Change in Accounts Receivable | 58.84 | 58.94 | -154.73 | -65.42 | -80.05 | Upgrade
|
| Change in Inventory | 25.83 | 58.42 | -57.52 | -24.07 | -11.1 | Upgrade
|
| Change in Accounts Payable | -124.37 | 35.17 | 136.77 | -20.06 | 46.38 | Upgrade
|
| Change in Unearned Revenue | 3.72 | 7.95 | 17.95 | -3.95 | 2.59 | Upgrade
|
| Change in Income Taxes | 18.12 | -98.36 | 35.26 | 5.91 | -37.72 | Upgrade
|
| Change in Other Net Operating Assets | 62.49 | -236.89 | -210.12 | -286.71 | -20.26 | Upgrade
|
| Operating Cash Flow | 1,237 | 954.12 | 828.5 | 616.43 | 887.63 | Upgrade
|
| Operating Cash Flow Growth | 29.63% | 15.16% | 34.40% | -30.55% | -4.12% | Upgrade
|
| Capital Expenditures | -730.79 | -774.6 | -797.89 | -681.38 | -289.76 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.24 | 4.98 | 5.78 | 4.42 | 2.94 | Upgrade
|
| Cash Acquisitions | 20.87 | 5.57 | -4.42 | - | -20.55 | Upgrade
|
| Divestitures | 2.41 | - | - | - | 8.79 | Upgrade
|
| Investment in Securities | -5.32 | -3.38 | -2.87 | -26.58 | -226.3 | Upgrade
|
| Other Investing Activities | 20.75 | 1.83 | 1.46 | 1.98 | - | Upgrade
|
| Investing Cash Flow | -689.84 | -765.6 | -798.19 | -701.56 | -527.3 | Upgrade
|
| Long-Term Debt Issued | 877.18 | 1,303 | 1,087 | 696.11 | 1,020 | Upgrade
|
| Long-Term Debt Repaid | -638.64 | -1,084 | -903.34 | -480.03 | -772.68 | Upgrade
|
| Net Debt Issued (Repaid) | 238.54 | 219.59 | 183.86 | 216.08 | 247.32 | Upgrade
|
| Repurchase of Common Stock | - | - | -291.89 | - | -18.72 | Upgrade
|
| Common Dividends Paid | -328.39 | -86.41 | -86.41 | -93.36 | -93.62 | Upgrade
|
| Other Financing Activities | -523.25 | -234.93 | 150.85 | -108.55 | -521.08 | Upgrade
|
| Financing Cash Flow | -613.1 | -101.75 | -43.59 | 14.17 | -386.1 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.7 | 0.4 | 0.45 | 1.37 | 4.62 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 0 | - | - | Upgrade
|
| Net Cash Flow | -66.84 | 87.17 | -12.83 | -69.59 | -21.15 | Upgrade
|
| Free Cash Flow | 506.02 | 179.52 | 30.61 | -64.95 | 597.88 | Upgrade
|
| Free Cash Flow Growth | 181.87% | 486.56% | - | - | 24.89% | Upgrade
|
| Free Cash Flow Margin | 8.27% | 2.98% | 0.49% | -1.10% | 10.59% | Upgrade
|
| Free Cash Flow Per Share | 2.92 | 1.04 | 0.17 | -0.35 | 3.19 | Upgrade
|
| Cash Interest Paid | 157.17 | 149.46 | 91.04 | 18.3 | 19.2 | Upgrade
|
| Cash Income Tax Paid | 91.9 | 272.2 | 240.5 | 264.7 | 320.2 | Upgrade
|
| Levered Free Cash Flow | 240.89 | 189.2 | 214.09 | 16.51 | 840.27 | Upgrade
|
| Unlevered Free Cash Flow | 348.95 | 281.67 | 272.89 | 40.54 | 862.99 | Upgrade
|
| Change in Working Capital | 44.62 | -174.77 | -232.39 | -394.3 | -100.16 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.