DSM-Firmenich AG (ETR:ZX6)
Germany
· Delayed Price · Currency is EUR 57.28
-1.32 (-2.25%)
At close: Mar 6, 2026
DSM-Firmenich 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 | -1,081 | 250 | -636 | 1,715 | 1,680 | Upgrade
|
| Depreciation & Amortization | 899 | 931 | 980 | 632 | 646 | Upgrade
|
| Loss (Gain) From Sale of Assets | -114 | -47 | -2,845 | -1,024 | -649 | Upgrade
|
| Asset Writedown & Restructuring Costs | 47 | 94 | 327 | 20 | 35 | Upgrade
|
| Loss (Gain) on Equity Investments | 107 | - | 7 | -5 | -342 | Upgrade
|
| Stock-Based Compensation | 38 | 31 | 23 | 34 | 22 | Upgrade
|
| Other Operating Activities | 1,170 | -98 | 422 | 18 | 51 | Upgrade
|
| Change in Accounts Receivable | -16 | -18 | 49 | -133 | -194 | Upgrade
|
| Change in Inventory | -89 | -38 | 89 | -442 | -323 | Upgrade
|
| Change in Accounts Payable | 5 | 97 | 126 | 116 | 334 | Upgrade
|
| Change in Other Net Operating Assets | -110 | 157 | -104 | -38 | 39 | Upgrade
|
| Operating Cash Flow | 1,445 | 1,778 | 1,265 | 965 | 1,427 | Upgrade
|
| Operating Cash Flow Growth | -18.73% | 40.55% | 31.09% | -32.38% | -4.49% | Upgrade
|
| Capital Expenditures | -628 | -645 | -555 | -506 | -433 | Upgrade
|
| Sale of Property, Plant & Equipment | 64 | 19 | 16 | 17 | 27 | Upgrade
|
| Cash Acquisitions | -19 | -5 | -3,691 | -74 | -704 | Upgrade
|
| Divestitures | 1,270 | 42 | 3,533 | 1,366 | 1,791 | Upgrade
|
| Sale (Purchase) of Intangibles | -136 | -119 | -137 | -145 | -144 | Upgrade
|
| Investment in Securities | -62 | 432 | 40 | 360 | -365 | Upgrade
|
| Other Investing Activities | 37 | 47 | 70 | 10 | 17 | Upgrade
|
| Investing Cash Flow | 505 | -252 | -726 | 876 | 208 | Upgrade
|
| Short-Term Debt Issued | 24 | 38 | - | - | 12 | Upgrade
|
| Long-Term Debt Issued | 740 | 833 | 15 | 51 | 37 | Upgrade
|
| Total Debt Issued | 764 | 871 | 15 | 51 | 49 | Upgrade
|
| Short-Term Debt Repaid | - | - | -7 | -21 | - | Upgrade
|
| Long-Term Debt Repaid | -669 | -733 | -622 | -86 | -567 | Upgrade
|
| Total Debt Repaid | -669 | -733 | -629 | -107 | -567 | Upgrade
|
| Net Debt Issued (Repaid) | 95 | 138 | -614 | -56 | -518 | Upgrade
|
| Issuance of Common Stock | 5 | 21 | 757 | 25 | 34 | Upgrade
|
| Repurchase of Common Stock | -1,181 | -706 | -256 | -210 | -165 | Upgrade
|
| Common Dividends Paid | -659 | -660 | -151 | - | - | Upgrade
|
| Dividends Paid | -659 | -660 | -157 | -345 | -266 | Upgrade
|
| Other Financing Activities | -1,012 | -127 | -125 | -59 | -69 | Upgrade
|
| Financing Cash Flow | -2,752 | -1,334 | -820 | -645 | -984 | Upgrade
|
| Foreign Exchange Rate Adjustments | -72 | 19 | -18 | -2 | 39 | Upgrade
|
| Net Cash Flow | -874 | 211 | -299 | 1,194 | 690 | Upgrade
|
| Free Cash Flow | 817 | 1,133 | 710 | 459 | 994 | Upgrade
|
| Free Cash Flow Growth | -27.89% | 59.58% | 54.68% | -53.82% | -4.05% | Upgrade
|
| Free Cash Flow Margin | 9.04% | 12.51% | 6.68% | 5.47% | 13.68% | Upgrade
|
| Free Cash Flow Per Share | 3.15 | 4.28 | 3.04 | 2.65 | 5.73 | Upgrade
|
| Cash Interest Paid | 64 | 67 | 61 | 52 | 65 | Upgrade
|
| Cash Income Tax Paid | 320 | 275 | 179 | 131 | 133 | Upgrade
|
| Levered Free Cash Flow | -32.13 | 352.25 | 177.75 | -665.5 | 1,090 | Upgrade
|
| Unlevered Free Cash Flow | 64.13 | 450.38 | 264 | -600.5 | 1,148 | Upgrade
|
| Change in Working Capital | -210 | 198 | 160 | -497 | -144 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.