ZIL2.DE XETRA
ElringKlinger AG
1W: +1.4%
1M: +0.2%
3M: +1.4%
YTD: +21.4%
1Y: +9.9%
3Y: -9.9%
5Y: -57.0%
€5.10 ($5.74)
+0.03 (+0.59%)
Weekly Expected Move ±3.1%
€5
€5
€5
€5
€5
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Cash Flow Trends
Operating Cash Flow
$179M
+6.7% ▲
5Y CAGR: -3.8%
Capital Expenditures
$143M
-9.9% ▼
5Y CAGR: +15.0%
Free Cash Flow
$37M
-3.9% ▼
5Y CAGR: -24.2%
Dividends Paid
$10M
+0.0% ▲
Buybacks
$0
+0.0% ▲
Net Change in Cash
-$650K
+55.2% ▲
Cash Flow Composition
Year-over-Year Growth
View Full Cash Flow Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| — Operating Activities — | |||||
| Net Income | $101M | -$56M | $39M | -$150M | -$6M |
| Depreciation & Amort. | $114M | $217M | $121M | $299M | $91M |
| Stock-Based Comp. | $0 | $0 | $0 | $0 | $0 |
| Change in Working Capital | $32M | -$35M | $4M | $36M | $48M |
| Other Non-Cash Items | -$90M | -$25M | -$35M | -$18M | $47M |
| Operating Cash Flow | $156M | $101M | $130M | $168M | $179M |
| — Investing Activities — | |||||
| Capital Expenditures | -$88M | -$92M | -$71M | -$108M | -$156M |
| Acquisitions (Net) | $14M | -$2M | -$2M | -$5M | $35M |
| Investment Purchases | -$11M | -$12M | -$14M | -$37M | -$21M |
| Investment Sales | $8M | $5M | $17M | $42M | $17M |
| Other Investing | $4M | $5M | -$20M | -$1M | $0 |
| Investing Cash Flow | -$73M | -$95M | -$90M | -$110M | -$124M |
| — Financing Activities — | |||||
| Net Debt Issuance | -$130M | -$11M | -$52M | -$76M | -$35M |
| Stock Repurchased | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | -$7M | -$14M | $0 | -$10M | -$10M |
| Other Financing | $23M | $16M | $12M | $27M | -$3M |
| Financing Cash Flow | -$107M | $5M | -$40M | -$59M | -$48M |
| Net Change in Cash | -$18M | $9M | -$5M | -$1M | -$650K |
| Cash End of Period | $110M | $119M | $114M | $112M | $111M |
| Free Cash Flow | $68M | $10M | $31M | $38M | $37M |