Graftech International Cash Flow Statement (2009-2025) | EAF

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income 8.47M-37.09M6.86M88.25M34.95M40.75M26.04M72.92M27.26M28.57M33.91M57.05M17.53M41.85M29.63M28.64M4.21M4.38M-7.63M-45.46M-11.52M-155.43M-36.44M75.12M-55.61M-5.70M-1.87M5.70M-2.56M-106.14M1.13M-19.41M-4.07M-4.05M3.23M-1.35M1.63M-0.32M-0.73M-0.25M122.27M92.76M94.23M125.10M98.76M28.13M119.89M141.48M124.18M115.00M93.45M50.33M-7.37M-7.85M-22.62M-217.41M-30.87M-14.75M-36.07M-49.48M-39.35M-86.89M-28.48M-65.12M
Depreciation and Depletion 18.80M
Share-based Compensation 0.52M4.44M1.00M0.89M1.78M1.60M1.50M2.40M2.24M1.80M2.20M2.86M3.54M2.80M1.70M1.50M2.37M1.40M2.20M2.10M0.52M2.20M1.30M1.57M1.57M1.06M0.76M0.81M0.80M15.30M0.30M0.33M0.50M0.60M0.60M0.61M0.80M1.40M1.60M0.62M1.05M1.60M1.80M1.59M0.60M1.80M1.00M1.57M
Deferred Taxes 1.69M-0.84M-11.68M-0.33M-8.12M-0.12M11.38M-32.16M3.52M2.02M-0.72M-49.87M-0.22M3.94M-1.82M6.22M-1.66M1.94M-2.84M-19.81M-1.22M-0.50M-3.22M-11.06M2.97M-7.92M0.86M5.37M-0.48M-8.61M-2.65M-0.32M-0.76M-0.23M-2.06M-12.65M19.79M-41.80M3.83M-18.89M6.43M14.86M7.41M-11.19M6.35M7.64M2.25M4.00M-2.84M-1.35M-1.99M2.52M1.40M5.16M4.66M5.81M-3.75M-2.67M-3.87M-17.83M-4.58M-1.54M-5.62M-15.89M-7.31M49.45M-1.35M2.01M
Gains from Sales and Divestitures 0.15M0.16M0.24M0.32M
Gains from Investment Securities 5.51M7.08M2.07M18.04M0.49M1.93M-1.35M30.32M-1.48M1.12M0.95M33.15M1.34M-4.20M-2.75M39.60M0.28M1.14M1.60M5.34M-1.59M4.38M1.26M-5.49M-2.76M4.08M0.49M1.93M0.75M1.90M-0.60M1.29M-1.50M-3.34M3.00M11.46M-2.57M-4.30M-2.77M31.10M-3.27M-7.89M-6.53M116.97M0.84M0.03M-1.73M74.42M35.80M3.80M6.82M12.40M37.73M12.20M13.51M3.68M28.01M2.52M5.94M6.86M2.57M0.56M1.25M2.97M-3.07M-6.49M-1.83M2.86M
Asset Writedowns and Impairment -1.60M121.57M75.70M35.38M105.60M0.02M17.13M2.50M2.80M12.43M2.69M1.38M7.84M12.98M2.80M1.90M1.70M11.99M
Cash from Restructuring -0.01M-0.01M-0.00M0.05M-0.26M0.02M-0.39M1.43M
Non-cash Items 2.80M
Change in Working Capital -25.19M-25.25M3.26M63.55M-12.59M74.58M39.63M-2.05M-25.66M19.26M-58.43M-42.73M-23.06M36.41M-43.06M-10.54M5.66M39.73M-31.60M-13.82M
Change in Receivables 69.09M4.60M-9.51M-122.40M-7.59M-36.98M2.26M82.09M-17.06M64.16M7.82M13.55M-72.48M35.39M11.48M31.18M-47.77M19.69M-2.90M-6.39M5.68M-27.84M-7.54M1.23M-1.04M-33.82M16.93M9.52M-14.25M9.04M-4.47M13.12M-5.80M4.66M-0.82M-27.79M132.79M-22.09M-14.65M43.13M31.39M33.75M-44.41M-20.32M-40.74M-17.97M-19.70M14.85M16.64M-25.95M12.76M25.47M1.22M-0.10M-23.35M-38.28M-62.35M27.63M-13.29M2.33M-8.57M4.13M-6.76M6.68M-5.40M-1.20M-2.55M-14.68M
Change in Inventory 4.05M26.42M32.35M-132.45M-21.04M-21.87M3.94M52.62M-30.47M84.30M22.38M35.19M100.67M4.18M-8.54M-29.00M23.79M9.60M-19.80M-27.91M-0.95M-41.34M-4.13M-31.45M-11.98M8.70M-18.44M-47.85M-4.87M-12.25M-24.28M94.95M-2.72M-3.28M-2.59M-7.06M28.68M53.89M11.19M32.60M4.71M11.39M3.81M1.64M17.24M-14.31M-13.29M-34.26M-11.65M3.83M15.07M20.92M24.21M80.50M41.78M7.08M16.90M-35.63M-50.53M-38.54M-25.33M4.54M-29.32M-18.73M23.37M2.28M-10.62M-6.45M
Change in Accured Expenses -55.58M-28.52M145.87M-97.67M-17.79M-13.04M24.09M19.84M5.44M-21.07M12.37M42.36M-14.61M-38.63M-1.13M21.61M-36.60M6.86M-17.80M9.34M6.51M-6.79M-10.79M-14.78M4.78M-16.58M-5.82M-21.50M4.86M-0.16M0.16M7.83M4.82M-10.31M11.47M27.34M-8.23M13.54M-0.98M11.39M-5.30M7.52M-19.55M5.79M-17.39M-7.63M-0.06M12.29M44.33M18.41M9.00M-5.16M56.96M17.43M-39.01M-27.62M-12.49M-16.65M-14.25M19.52M-29.60M-6.81M-12.25M9.16M16.93M-38.75M4.05M-0.51M
Change in Taxes 1.60M6.53M13.99M14.83M31.70M-38.33M10.69M-0.51M9.98M14.24M10.86M-9.06M-28.45M-18.37M0.61M15.39M8.04M-19.42M2.98M-3.79M5.20M-25.59M3.20M-8.96M4.16M-2.43M-0.43M0.25M1.07M-0.87M0.62M-0.45M0.57M
Other Working Capital Changes 2.99M1.85M42.85M-115.30M-13.35M-47.56M-18.25M120.96M-54.55M177.57M16.80M2.77M47.11M80.54M0.71M-22.14M8.93M42.08M-29.01M-53.98M6.67M-37.08M-18.16M-8.27M-21.99M-8.40M-3.38M-26.76M-16.52M-7.98M-29.50M-14.62M-8.65M10.15M-23.71M42.20M150.53M8.06M-14.89M34.06M71.44M31.11M-22.24M-84.24M-27.73M-34.22M-23.16M82.07M1.51M10.56M5.59M14.26M5.30M8.73M-15.72M1.10M-12.59M8.46M-0.84M1.62M-4.31M3.60M-2.09M-6.30M3.86M0.41M2.00M-6.75M
Cash from Operations 14.32M46.11M61.27M48.63M20.44M-6.51M40.09M90.89M-1.09M-16.87M47.26M47.30M-15.37M-16.09M45.07M87.79M18.00M-6.35M53.53M51.66M22.09M33.81M26.99M38.01M22.72M13.57M10.49M23.11M9.72M1.46M17.55M-5.92M1.82M1.66M30.11M2.99M140.55M237.12M234.57M224.36M156.82M202.21M225.75M220.54M139.28M148.37M129.01M146.98M122.42M86.33M134.26M100.03M146.32M60.12M68.17M50.02M24.80M-9.02M51.49M9.29M-0.53M-36.85M23.71M-26.42M-32.19M-53.24M24.70M-20.89M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 0.33M0.33M0.38M0.33M0.33M0.70M0.39M1.20M2.85M2.89M2.93M2.95M2.98M3.10M3.15M3.28M3.43M3.49M3.54M3.59M3.65M3.83M3.63M4.59M3.76M3.94M0.79M2.35M1.58M1.63M1.67M1.68M1.69M1.70M1.71M1.72M1.13M1.03M1.59M1.57M1.59M1.59M1.59M1.58M1.59M1.59M1.59M1.42M5.31M1.89M2.55M2.30M
Depreciation & Amortization (CF) 8.03M8.17M7.70M8.83M10.08M8.61M10.48M13.49M19.78M20.54M20.36M21.27M16.09M20.28M21.87M23.43M20.38M24.49M26.90M51.63M39.66M26.85M26.62M26.59M20.57M18.81M10.60M28.62M19.46M23.77M19.55M20.12M17.31M15.98M17.69M15.46M16.33M15.37M16.05M18.67M15.59M15.45M15.36M15.43M14.28M14.55M16.24M17.89M16.54M16.29M15.58M17.30M14.43M14.01M13.26M13.79M10.78M15.32M16.95M13.84M13.88M14.32M17.93M16.11M13.78M15.56M16.50M15.80M
Investing Activities
Capital Expenditures 12.64M17.33M10.58M15.68M10.76M19.52M21.17M34.59M23.76M38.06M40.20M54.60M31.42M30.15M31.25M34.90M13.16M25.36M24.18M23.65M21.73M24.74M22.85M15.67M13.60M12.02M5.24M18.44M8.41M6.73M7.12M5.60M8.00M5.45M9.58M11.64M14.03M14.71M18.90M20.59M14.57M14.63M14.85M20.05M13.90M10.45M6.33M5.39M14.17M11.88M14.37M17.83M16.86M12.49M15.93M26.88M25.27M14.52M8.50M5.75M10.51M6.98M4.03M12.79M10.28M3.91M6.32M18.37M
Sales of Property, Plant and Equipment 0.04M0.05M1.50M3.06M-0.22M1.25M0.96M0.52M0.12M0.54M0.63M0.40M0.15M0.13M0.44M0.37M2.79M0.88M1.17M0.74M0.10M0.03M0.06M0.07M0.01M0.02M0.12M0.06M0.00M0.01M0.30M0.15M0.07M0.14M0.04M0.07M0.07M0.02M0.03M0.09M0.12M0.01M0.00M0.08M0.02M0.03M0.00M0.27M0.26M
Acquisitions 241.20M6.50M14.01M
Divestments 15.89M0.44M
Cash from Investing Activities -12.98M-16.67M-17.35M-13.11M-4.54M-19.41M-20.78M-276.82M-30.30M-34.51M-35.51M-61.65M-27.75M-26.85M-31.30M-34.06M-10.97M-25.79M-22.75M-24.29M-17.14M-24.16M-21.67M-15.98M-20.68M-12.10M-9.40M-25.26M-8.26M-7.04M-7.44M12.27M-7.63M-2.66M18.12M-10.03M-13.29M-14.61M-18.87M-20.53M-14.49M-14.62M-14.84M-19.93M-13.84M-10.45M-6.32M-5.09M-14.02M-11.81M-14.24M-17.79M-16.78M-12.43M-15.91M-26.85M-25.18M-14.40M-8.49M-5.75M-10.51M-6.90M-4.01M-12.79M-10.25M-3.90M-6.06M-18.11M
Financing Activities
Other financing activities 0.01M2.90M0.67M0.37M-0.08M3.64M0.54M0.16M0.40M3.88M-0.13M-0.56M0.15M6.93M-5.65M-0.79M-0.77M2.00M0.92M1.72M0.10M0.54M2.25M-5.10M-1.39M-1.39M0.92M20.09M6.19M1.04M-0.05M0.05M6.28M2.97M0.11M-6.35M-0.91M-0.89M3.12M1.53M2.66M3.63M23.82M18.95M
Cash from Financing Activities -6.48M-18.99M-53.30M5.90M22.96M1.65M-18.94M132.56M29.40M49.30M-8.89M15.66M43.41M37.99M-4.79M-52.49M-12.92M32.29M-30.44M-26.58M0.32M-6.26M-18.91M-10.22M-7.37M42.50M-16.48M-26.64M0.97M9.05M-11.54M-6.79M12.47M-5.39M-43.99M3.92M-2.60M-193.22M-278.90M-256.32M-149.70M-24.70M-34.10M-501.13M-53.00M-102.72M-151.86M-156.10M-156.76M-57.85M-146.23M-110.95M-103.52M-75.35M2.63M-0.03M0.81M19.89M-1.82M-0.17M-0.10M-0.02M-0.02M155.86M-0.24M-0.03M-0.05M-0.03M
Dividend Payments
Dividends Paid - Common 2.46M5.19M47.97M5.19M5.19M5.12M5.11M5.93M0.68M0.95M1.05M1.39M2.02M2.03M1.99M1.99M1.93M1.93M4.49M2.57M2.57M
Additional items
Exchange Rate Effect -0.42M1.07M0.41M0.10M-0.51M-0.89M2.75M-0.04M0.15M0.13M-0.81M-0.23M0.10M-0.72M0.07M-0.12M-0.11M-0.47M0.14M-0.38M0.17M0.01M-0.94M-0.45M-1.25M-0.03M-0.29M-0.67M0.48M0.11M0.17M-0.10M0.22M-0.15M0.21M0.10M0.34M-1.53M-0.43M-0.13M-0.22M0.08M-0.90M0.29M-1.27M0.35M0.35M0.80M-0.64M1.01M-1.27M-0.43M1.52M-1.56M-1.32M2.10M0.37M0.25M-0.54M0.70M-0.55M-0.69M1.00M-1.81M0.71M1.43M0.50M-0.17M
Change in Cash -5.13M10.44M-9.38M41.41M38.86M-24.26M0.37M-53.36M-2.00M-2.08M2.85M1.32M0.29M-4.96M8.98M1.24M-5.90M0.15M0.34M0.47M5.26M3.39M-12.05M10.26M-5.34M1.11M-11.28M-17.44M2.43M3.47M-1.43M-0.44M6.66M-6.40M4.24M-3.11M124.66M29.30M-63.20M-52.49M-7.37M162.89M176.81M-300.52M72.44M35.20M-29.17M-14.20M-48.36M16.67M-26.21M-28.71M26.02M-27.65M54.88M23.14M0.43M-3.53M41.18M3.37M-11.14M-43.78M19.68M116.65M-42.67M-57.17M18.59M-39.04M
Free Cash Flow 1.69M28.78M50.69M32.95M9.68M-26.02M18.92M56.30M-24.85M-54.93M7.06M-7.30M-46.80M-46.24M13.82M52.89M4.84M-31.71M29.35M28.01M0.36M9.07M4.14M22.35M9.12M1.56M5.25M4.67M1.31M-5.26M10.43M-11.52M-6.18M-3.79M20.52M-8.64M126.53M222.41M215.67M203.77M142.25M187.58M210.90M200.49M125.38M137.92M122.68M141.59M108.25M74.45M119.88M82.20M129.46M47.63M52.23M23.14M-0.47M-23.54M43.00M3.54M-11.04M-43.83M19.68M-39.21M-42.47M-57.15M18.38M-39.27M
Net Cash Flow -5.13M10.44M-9.38M41.41M38.86M-24.26M0.37M-53.36M-2.00M-2.08M2.85M1.32M0.29M-4.96M8.98M1.24M-5.90M0.15M0.34M0.79M5.26M3.39M-13.60M11.81M-5.34M43.97M-15.39M-28.79M2.43M3.47M-1.43M-0.44M6.66M-6.40M4.24M-3.11M124.66M29.30M-63.20M-52.49M-7.37M162.89M176.81M-300.52M72.44M35.20M-29.17M-14.20M-48.36M16.67M-26.21M-28.71M26.02M-27.65M54.88M23.14M0.43M-3.53M41.18M3.37M-11.14M-43.78M19.68M116.65M-42.67M-57.17M18.59M-39.04M