Gek Terna S.A. (FRA:1GT)
Germany
· Delayed Price · Currency is EUR 25.14
+0.54 (2.20%)
At close: Dec 5, 2025
Gek Terna Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | - | 818.38 | 147.81 | 136.52 | 49.95 | 12.72 | Upgrade
|
| Depreciation & Amortization | - | 118.04 | 90.01 | 130.78 | 105.28 | 97.48 | Upgrade
|
| Other Amortization | - | 4.51 | 4.63 | 3.58 | 1.9 | 1.11 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -0.21 | -0.37 | -0.12 | -0.61 | -0.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 42.14 | 4.69 | 10.78 | -11.45 | 8.12 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -12.05 | 7.53 | -26.31 | -57.6 | 1.59 | Upgrade
|
| Stock-Based Compensation | - | 25.29 | 1.73 | 50.72 | 8.04 | 3.26 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 19.26 | 16.17 | 41.02 | 4.69 | - | Upgrade
|
| Other Operating Activities | - | -659.55 | 27.8 | 279.55 | 196.82 | 83.98 | Upgrade
|
| Change in Accounts Receivable | - | -48.72 | -204.32 | -196.62 | 6.3 | 47.38 | Upgrade
|
| Change in Inventory | - | 0.17 | 3.36 | -0.33 | -11.09 | 2.19 | Upgrade
|
| Change in Accounts Payable | - | 96.07 | 82.69 | -138.77 | 39.45 | -25.47 | Upgrade
|
| Change in Other Net Operating Assets | - | -61.65 | -98.07 | -46.79 | 10.46 | 8.49 | Upgrade
|
| Operating Cash Flow | - | 427.01 | 235.15 | 244.01 | 313.92 | 316.22 | Upgrade
|
| Operating Cash Flow Growth | - | 81.59% | -3.63% | -22.27% | -0.73% | 32.79% | Upgrade
|
| Capital Expenditures | - | -3,308 | -11.49 | -255.13 | -203.09 | -122.52 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.9 | 2.93 | 2.62 | 2.03 | 2.26 | Upgrade
|
| Cash Acquisitions | - | -37.24 | -35.33 | 87.93 | 63.27 | -25.04 | Upgrade
|
| Divestitures | - | 865.1 | - | - | - | 2.33 | Upgrade
|
| Sale (Purchase) of Real Estate | - | - | - | -27.47 | 3.69 | 0.65 | Upgrade
|
| Investment in Securities | - | -110.94 | -5.32 | -120.58 | 1.08 | -48.16 | Upgrade
|
| Other Investing Activities | - | -347.07 | -146.7 | 76.73 | 5.69 | 46.55 | Upgrade
|
| Investing Cash Flow | - | -2,962 | -184.25 | -291.49 | -218.62 | -144.73 | Upgrade
|
| Short-Term Debt Issued | - | 141.56 | 37.76 | 125.52 | 32.01 | 201.02 | Upgrade
|
| Long-Term Debt Issued | - | 2,956 | 40.35 | 485.59 | 463.32 | 917.66 | Upgrade
|
| Total Debt Issued | - | 3,098 | 78.11 | 611.11 | 495.33 | 1,119 | Upgrade
|
| Short-Term Debt Repaid | - | -59.27 | -14.42 | -90.25 | -46.37 | -206.57 | Upgrade
|
| Long-Term Debt Repaid | - | -145.52 | -94.14 | -176.99 | -158.97 | -409 | Upgrade
|
| Total Debt Repaid | - | -204.78 | -108.56 | -267.24 | -205.33 | -615.56 | Upgrade
|
| Net Debt Issued (Repaid) | - | 2,893 | -30.45 | 343.87 | 290 | 503.12 | Upgrade
|
| Issuance of Common Stock | - | 80.45 | - | 1.74 | 3.75 | - | Upgrade
|
| Repurchase of Common Stock | - | -33.02 | -49.37 | -22.92 | -23.23 | -2.92 | Upgrade
|
| Other Financing Activities | - | -199.78 | -152.61 | -149.65 | -110.71 | -152.94 | Upgrade
|
| Financing Cash Flow | - | 2,741 | -232.43 | 173.03 | 159.81 | 347.26 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 1.22 | 0.47 | 1.8 | 0.82 | -5 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | - | - | - | - | Upgrade
|
| Net Cash Flow | - | 206.8 | -181.05 | 127.35 | 255.93 | 513.75 | Upgrade
|
| Free Cash Flow | - | -2,881 | 223.66 | -11.12 | 110.83 | 193.7 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -42.78% | 318.84% | Upgrade
|
| Free Cash Flow Margin | - | -88.65% | 6.88% | -0.28% | 9.69% | 21.72% | Upgrade
|
| Free Cash Flow Per Share | - | -29.12 | 2.38 | -0.12 | 1.15 | 2.00 | Upgrade
|
| Cash Interest Paid | - | 176.2 | 93.83 | 95.12 | 85.68 | 77.55 | Upgrade
|
| Cash Income Tax Paid | - | 51.48 | 108.91 | 31.38 | 21.14 | 7.78 | Upgrade
|
| Levered Free Cash Flow | - | -2,969 | 4.17 | -185.57 | -114.52 | -52.14 | Upgrade
|
| Unlevered Free Cash Flow | - | -2,882 | 68.93 | -115.48 | -54.25 | -12.75 | Upgrade
|
| Change in Working Capital | - | -14.13 | -216.33 | -382.51 | 45.13 | 32.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.