Siemens Energy AG (LON:0SEA)
London
· Delayed Price · Currency is GBP · Price in EUR 149.75
-3.84 (-2.50%)
At close: Mar 6, 2026
Siemens Energy AG Cash Flow Statement
Financials in millions EUR. Fiscal year is October - September.
Millions EUR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2020 - 2017 |
| Net Income | 1,893 | 1,414 | 1,184 | -4,532 | -467 | -453 | Upgrade
|
| Depreciation & Amortization | 1,543 | 1,535 | 1,369 | 1,373 | 1,552 | 1,358 | Upgrade
|
| Other Amortization | 158 | 158 | 142 | 142 | 81 | 105 | Upgrade
|
| Loss (Gain) From Sale of Assets | -393 | -539 | -2,180 | -28 | -123 | -30 | Upgrade
|
| Asset Writedown & Restructuring Costs | 88 | 88 | - | - | - | - | Upgrade
|
| Other Operating Activities | 673 | 597 | 623 | 1,290 | -313 | -85 | Upgrade
|
| Change in Accounts Receivable | -1,079 | -1,006 | -956 | -951 | 340 | -322 | Upgrade
|
| Change in Inventory | -576 | -900 | -1,221 | -1,235 | -1,549 | 485 | Upgrade
|
| Change in Accounts Payable | -454 | -130 | -147 | 116 | 810 | 532 | Upgrade
|
| Change in Unearned Revenue | 4,392 | 3,976 | 3,216 | 3,388 | 2,260 | 376 | Upgrade
|
| Change in Other Net Operating Assets | 1,036 | 628 | 859 | 2,059 | -373 | -20 | Upgrade
|
| Operating Cash Flow | 7,281 | 5,821 | 2,889 | 1,622 | 2,218 | 1,946 | Upgrade
|
| Operating Cash Flow Growth | 54.42% | 101.49% | 78.11% | -26.87% | 13.98% | 21.55% | Upgrade
|
| Capital Expenditures | -1,813 | -1,724 | -1,514 | -1,228 | -1,157 | -987 | Upgrade
|
| Sale of Property, Plant & Equipment | 63 | 61 | 27 | 31 | 57 | 50 | Upgrade
|
| Cash Acquisitions | -155 | -101 | 16 | -114 | -2 | 1 | Upgrade
|
| Divestitures | 62 | 125 | 261 | -24 | - | -2 | Upgrade
|
| Investment in Securities | -76 | 21 | 2,461 | -298 | -16 | -19 | Upgrade
|
| Other Investing Activities | 1 | - | -1 | - | - | -1 | Upgrade
|
| Investing Cash Flow | -1,918 | -1,618 | 1,250 | -1,633 | -1,118 | -958 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,903 | 959 | - | Upgrade
|
| Long-Term Debt Repaid | - | -600 | -1,688 | -940 | -88 | -80 | Upgrade
|
| Net Debt Issued (Repaid) | -819 | -600 | -1,688 | 963 | 871 | -80 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,243 | - | - | Upgrade
|
| Repurchase of Common Stock | -170 | -170 | -130 | -130 | - | -231 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -72 | - | Upgrade
|
| Other Financing Activities | -374 | -365 | -440 | -3,208 | -1,367 | -29 | Upgrade
|
| Financing Cash Flow | -1,363 | -1,135 | -2,258 | -1,132 | -568 | -340 | Upgrade
|
| Foreign Exchange Rate Adjustments | -231 | -183 | -106 | -290 | 156 | 55 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | 1 | - | 1 | -62 | - | Upgrade
|
| Net Cash Flow | 3,770 | 2,886 | 1,775 | -1,432 | 626 | 703 | Upgrade
|
| Free Cash Flow | 5,468 | 4,097 | 1,375 | 394 | 1,061 | 959 | Upgrade
|
| Free Cash Flow Growth | 72.11% | 197.96% | 248.99% | -62.87% | 10.64% | 42.29% | Upgrade
|
| Free Cash Flow Margin | 13.73% | 10.48% | 3.99% | 1.27% | 3.66% | 3.37% | Upgrade
|
| Free Cash Flow Per Share | 6.18 | 4.64 | 1.57 | 0.47 | 1.47 | 1.34 | Upgrade
|
| Cash Interest Paid | 228 | 221 | 332 | 192 | 109 | 93 | Upgrade
|
| Cash Income Tax Paid | 536 | 566 | 483 | 390 | 442 | 400 | Upgrade
|
| Levered Free Cash Flow | 3,723 | 3,163 | 1,123 | 1,651 | 719 | 1,378 | Upgrade
|
| Unlevered Free Cash Flow | 3,891 | 3,346 | 1,331 | 1,832 | 810.88 | 1,457 | Upgrade
|
| Change in Working Capital | 3,319 | 2,568 | 1,751 | 3,377 | 1,488 | 1,051 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.